FIRST FINANCIAL BANKSHARES INC
10-K, 1998-03-27
STATE COMMERCIAL BANKS
Previous: FIRST FINANCIAL BANKSHARES INC, DEF 14A, 1998-03-27
Next: REGIONS FINANCIAL CORP, POS AM, 1998-03-27




                       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                                 Commission File Number
   December 31, 1997                                               0-7674

                        FIRST FINANCIAL BANKSHARES, INC.
             (Exact Name of Registrant as Specified in its Charter)

         Texas                                                   75-0944023
(State of Incorporation)                                     (I.R.S. Employer
                                                             Identification No.)

400 Pine Street, Abilene, Texas                                     79601
 (Address of Executive Offices)                                  (Zip Code)

                  Registrant's Telephone Number (915) 627-7155

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None

           Securities Registered Pursuant to Section 12(g) of the Act:

                    Common Stock, Par Value $10.00 Per Share
                                (Title of Class)

         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 .

         The aggregate market value of voting stock held by nonaffiliates of the
registrant was $293,907,744 as of March 4, 1998.

         The number of shares of common stock  outstanding at March 4, 1998, was
8,656,425.


                       Documents Incorporated by Reference

         Portions of the Notice to Shareholders  for the April 28, 1998,  Annual
Meeting are incorporated by reference into Part III of this report.


<PAGE>


                                TABLE OF CONTENTS




    Item                                                            Page


                                     PART I

     1.      Business.................................................1

     2.      Properties..............................................13

     3.      Legal Proceedings.......................................13

     4.      Submission of Matters to a Vote of Security Holders.....13


                                     PART II

     5.      Market for Registrant's Common Stock and Related 
              Security Holder Matters................................13

     6.      Selected Financial Data.................................14

     7.      Management's Discussion and Analysis of Financial
              Condition and Results of Operations....................15

     8.      Financial Statements and Supplementary Data.............25

     9.      Changes in and Disagreements with Accountants
              and Financial Disclosure...............................49


                                    PART III

    10.      Directors and Executive Officers of the Registrant......49

    11.      Executive Officer Compensation..........................49

    12.      Security Ownership of Certain Beneficial
              Owners and Management..................................49


                                     PART IV

    13.      Certain Relationships and Related Transactions..........50

    14.      Exhibits, Financial Statement Schedules
              and Reports on Form 8K.................................50


Signatures




<PAGE>


                                     PART I

Item 1.Business

      A.     Organization and General Development of Business

             First Financial Bankshares,  Inc. (the "Registrant",  "Bankshares",
or "Company"),  is a Texas  corporation  duly registered as a multibank  holding
company under the Bank Holding  Company Act of 1956, as amended.  Bankshares was
formed in 1956 at the  direction  of the Board of  Directors  of the Farmers and
Merchants National Bank of Abilene (a national bank organized in Abilene, Texas,
in 1889,  changing  its name to First  National  Bank of Abilene  in 1957).  The
corporation's  initial  name was F & M  Operating  Company  (F & M),  and it was
originally authorized to and did issue ten shares of stock having a par value of
$100.00 each.  The ten shares were issued to three  officers of the Bank under a
trust  agreement by which the three  trustees would hold the F & M stock for the
ratable  benefit of the  shareholders  of First  National  Bank of Abilene.  The
original  purposes  in  organizing  the  corporation  were to provide a separate
entity to own, operate and maintain parking lots, parking garages, buildings and
real estate, and to buy, sell and lease personal property such as bank notes and
automobiles.

             In 1968, F & M purchased  200,000  shares of newly  authorized  and
issued stock of Bank of Commerce,  Abilene, Texas ("BOC"). The purchase was made
after the State Banking  Commission of Texas required that additional capital be
injected  into  BOC.  In the  resulting  increased  capitalization  of BOC,  the
authorized  and  outstanding  shares of BOC  common  stock were  increased  from
300,000 to  700,000,  with the  400,000  new shares  being  offered at $2.00 per
share.  In addition,  F & M acquired by proxy  assignments  the power to vote an
additional  66,000 shares of BOC stock.  These proxies  expired January 1, 1975.
The First National Bank  Employees'  Profit Sharing Trust  originally  purchased
28,177 shares of BOC stock.

             In  November   1971,  the  Board  of  Directors  of  First  Abilene
authorized the  reorganization of F & M into a multibank holding company and the
commencement  of proceedings to effect a merger which would permit First Abilene
to be wholly-owned by the holding  company.  The merger was submitted for review
and approval by federal regulatory authorities in April 1972.

      B.     Reorganization, Mergers, and Acquisitions

             F & M's reorganization was accomplished in September 1972. Its name
was changed to First  Abilene  Bankshares,  Inc.,  and it was  recapitalized  by
reducing  the par  value of its stock to $10.00  per  share and  increasing  the
authorized  shares to  500,000.  The merger was  approved in January  1973,  and
became  effective in April of that same year. As a result,  the  shareholders of
First Abilene became shareholders in Bankshares, and Bankshares became the owner
of all of the  outstanding  shares of First Abilene  (except for the  qualifying
shares owned by directors).

             In 1974, Bankshares acquired the remaining outstanding common stock
of BOC  (except  for six shares  amounting  to  approximately  .01%) by an offer
registered  under the  Securities  Act of 1933 (the "1933 Act") to exchange  one
share of  Bankshares'  common  stock for each 13-1/3  outstanding  shares of BOC
common stock. The exchange was effected on May 1, 1974. In late 1987, Bankshares
purchased the remaining six shares of BOC stock,  paying $82.00 in cash for each
share.

             Effective  April 1, 1974,  Bankshares  acquired all the outstanding
capital stock of Hereford  through an offer (also registered under the 1933 Act)
to  exchange  one  share of  Bankshares'  common  stock  and $175  cash for each
outstanding share of Hereford.



<PAGE>


             Effective   September   4,  1981,   Bankshares   acquired  all  the
outstanding capital stock of First Sweetwater through an offer (registered under
the 1933  Act) to  exchange  one  share of  Bankshares'  common  stock  for each
outstanding share of First Sweetwater stock.

             Effective June 8, 1982,  Bankshares acquired all of the outstanding
capital stock of Eastland  through an offer  (registered  under the 1933 Act) to
exchange 3-1/2 shares of Bankshares'  common stock for each outstanding share of
Eastland stock.

             Effective  July  31,  1987,   American  National  Bank  of  Abilene
("American National") was merged with and into First Abilene. Following approval
of the merger by the Board of Directors and  Shareholders  of each bank,  all of
the issued and outstanding  common stock of American  National were tendered for
exchange and First Abilene paid $11.50 for each of American  National's  200,000
shares of common stock.  The premises  formerly  occupied by American  National,
both its main  banking  offices and  drive-in  banking  facility,  are now being
operated by First Abilene as a branch bank.

             Effective  January  1,  1989,  BOC was  merged  with and into First
Abilene  and  its  state  charter   surrendered   to  the  State  of  Texas  for
cancellation. First Abilene received all of the assets of BOC and assumed all of
its liabilities.  The banking offices and drive-in facility of BOC are now being
operated as a branch banking facility of First Abilene.

             In January of 1990,  Bankshares'  Board of  Directors  authorized a
state franchise tax savings program designed to substantially  reduce the amount
of corporate  franchise  taxes paid by Bankshares.  Pursuant to that program,  a
second bank holding  company was formed in the State of Delaware,  First Abilene
Bankshares of Delaware,  Inc.  (the  "Delaware  BHC").  With the approval of the
Federal Reserve Board, and effective March 28, 1990, the Delaware BHC became the
owner and  holder of all of the  outstanding  shares of  Bankshares'  subsidiary
banks and, in turn,  the Delaware BHC became the sole  subsidiary  of Bankshares
and is wholly-owned and controlled by Bankshares.  The corporate  offices of the
Delaware  BHC are  located  in the State of  Delaware  and,  as defined by Texas
franchise  tax  statutes,  the new  subsidiary  is not  considered  to be  doing
business in the State of Texas.

             Effective December 21, 1990, the Delaware BHC, using funds provided
by  Bankshares,  purchased all of the  outstanding  stock of First  Cleburne for
$4,700,000 in cash.

             On  December  3,  1992,  the  Texas  Secretary  of  State  issued a
Certificate of Incorporation for First Financial Investments, Inc., which is, or
shall become, a wholly-owned subsidiary of Bankshares and the initial capital of
which shall consist of $100,000 represented by 100,000 shares of common stock to
be issued to Bankshares. First Financial Investments,  Inc. ("FFI") was intended
to be a  securities  brokerage  subsidiary  and on or about  December  8,  1992,
Bankshares  submitted to the Federal  Reserve Board its Application to Engage in
Non-Banking  Activity (Form FR Y-4) to engage, de novo, in providing  securities
brokerage  services  pursuant to Section  225.25(b)(15)  of FRB Regulation Y and
Section 4(c)(a) of the Bank Holding Company Act of 1956, as amended.  At the end
of  1992,  Bankshares  and FFI were  engaged  in the  process  of  securing  all
approvals, and meeting all other requirements, for FFI to become a broker-dealer
registered with the National  Association of Securities Dealers,  the Securities
and Exchange  Commission and the Texas State  Securities  Board. At that time it
was  anticipated  that the  activities  of FFI would be  limited  to buying  and
selling  stocks,  bonds and other  securities  as agent for the  account  of the
customers of Bankshares' subsidiaries,  which securities would include equities,
mutual  funds and  municipal,  corporate,  and  government  bonds,  but  without
providing investment advice or research services.  Securities brokerage services
would be  provided  on, or adjacent  to, the  premises  and  banking  offices of
Bankshares'  subsidiary  banks. It was anticipated at that time that Bankshares,
through FFI, would begin  providing  securities  brokerage  services  during the
second quarter of 1993. On February 3, 1993, Bankshares received Federal Reserve
approval to engage, de novo, in providing  securities brokerage services through
FFI.  While  it still  may at some  future  date  provide  securities  brokerage
services through FFI, Bankshares has notified the Federal Reserve that its plans
to offer brokerage services through a separate  subsidiary have been delayed. At
December 31, 1997, four of Bankshares'  subsidiary  banks (First Abilene,  First
Cleburne,   San  Angelo  National,  and  Weatherford  National)  were  providing
brokerage services through third party brokerage firms.

<PAGE>

             Effective February 25, 1993, the Delaware BHC, using funds provided
by Bankshares, acquired all of the outstanding capital stock of Stephenville for
$7,750,000 in cash. The  acquisition  was effected  through a Stock Purchase and
Sale  Agreement  between  Bankshares,  Stephenville  and  two  individuals  (the
"Principal Shareholders") owning a majority of the Stephenville stock and a cash
tender offer to the remaining shareholders of Stephenville.

             Effective  September 23, 1993, First Cleburne  acquired by purchase
the Cleburne, Texas branch office facility of Bank One, Texas, N.A., and assumed
deposit  liabilities of  approximately  $19 million.  The aggregate value of the
land,  buildings,  loans,  and other  assets  purchased  by First  Cleburne  was
approximately $2 million.  The former Bank One facility is now being operated as
a branch office of First Cleburne.

             On October 26, 1993, at a Special  Shareholders  Meeting called for
such  purpose,  the  name of the  Registrant  was  changed  to  First  Financial
Bankshares,  Inc. Similarly,  the corporate name of the Delaware BHC was changed
to First Financial Bankshares of Delaware, Inc. effective December 7, 1993.

             Effective  March 10,  1994,  pursuant to a certain  Stock  Exchange
Agreement and Plan of Reorganization dated December 7, 1993, Bankshares acquired
190,622  shares  (98.22%)  of  the  issued  and  outstanding  shares  of  Concho
Bancshares, Inc. ("Concho"), a Texas corporation and bank holding company, which
owned all of the capital stock of San Angelo,  a Texas state bank located in the
City of San Angelo,  Tom Green County,  Texas.  San Angelo National owned all of
the issued and outstanding capital stock of SWB Investment Centre, Inc. ("SWB"),
a Texas  corporation  providing  securities  brokerage  services.  The shares of
Concho common stock acquired by Bankshares were contributed by Bankshares to the
capital  of the  Delaware  BHC  and  effective  May  1,  1994,  pursuant  to the
corporation laws of the States of Delaware and Texas, Concho was merged with and
into the Delaware  BHC so that San Angelo  National  became a subsidiary  of the
Delaware  BHC. As part of the merger of the  Delaware  BHC and Concho,  minority
shareholders  of Concho  tendered an  additional  2,649 shares of Concho  common
stock in exchange for shares of Bankshares' common stock and cash. In connection
with the acquisition of Concho by Bankshares and the subsequent merger of Concho
with and into the Delaware BHC,  Bankshares  issued 232,080 shares of its common
stock  and  paid  $44,531  in  cash  in lieu of  issuing  fractional  shares  of
Bankshares' common stock.

             Effective  January 17, 1996,  pursuant to a Stock Purchase and Sale
Agreement dated September 7, 1995,  Bankshares  acquired for $6,394,800 cash all
of the stock of Citizens Equity Corp.  ("Citizens  Equity"), a Texas corporation
and bank holding company which owned  substantially all of the stock of Citizens
National Bank of Weatherford ("Citizens  National"),  a national bank located in
Weatherford,  Texas. Also,  effective January 17, 1996,  Bankshares acquired for
$1,147,861 cash  substantially all of the minority shares of Citizens  National.
Simultaneously, Bankshares caused Citizens Equity to redeem all of its preferred
stock so that Bankshares owned 100% of the issued and outstanding  shares of the
capital  stock of Citizens  Equity.  Effective  March 31, 1996,  pursuant to the
corporation laws of the State of Texas, Citizens Equity was merged with and into
Bankshares.  Upon completion of the merger the common stock of Citizens National
was contributed by Bankshares to the capital of the Delaware BHC.

             Effective January 17, 1996,  pursuant to a Stock Exchange Agreement
and Plan of Reorganization  dated October 20, 1995,  Bankshares acquired 100% of
the issued and  outstanding  capital stock of Weatherford  National  Bancshares,
Inc.  ("Weatherford  Bancshares"),  a Texas corporation and bank holding company
which  owned  all of the  capital  stock of  Parker  Bancshares,  Inc.  ("Parker
Bancshares"), a Delaware corporation which owned all of the stock of Weatherford
National,  a national bank located in  Weatherford,  Texas.  In exchange for the
stock of  Weatherford  Bancshares,  Bankshares  issued  323,977 shares of common
stock.  Effective March 31, 1996,  pursuant to the corporation laws of the State
of Texas,  Weatherford  Bancshares  was merged  with and into  Bankshares.  Also
effective  March 31,  1996,  pursuant to the  corporation  laws of the states of
Texas and Delaware, Parker Bancshares was merged with and into the Delaware BHC.


<PAGE>


             Effective  April 1,  1996,  pursuant  to the  approval  of the OCC,
Citizens  National  was  merged  with and  into  Weatherford  National  with the
resulting entity operating under the name of Weatherford National Bank.

             Following  the close of business on September 25, 1997, a new Board
of Directors was elected and  thereafter  did organize San Angelo  National Bank
("San Angelo  National")  pursuant to authority of the Office of the Comptroller
of Currency.  San Angelo National  opened for business on Friday,  September 26,
1997,  as a  national  association  succeeding  Southwest  Bank  of  San  Angelo
("Southwest Bank") through conversion of its state charter. San Angelo National,
as its predecessor  Southwest Bank, continues as a subsidiary bank held by First
Financial  Bankshares,   Inc.  ("First  Financial")  through  its  wholly  owned
subsidiary,  First Financial Bankshares of Delaware, Inc. Effective at the close
of business  September  25,1997,  San Angelo National acquired certain assets of
Texas Commerce Bank - San Angelo for  $16,800,000 in cash, and the assumption of
certain  liabilities  (primarily  deposits which amounted to approximately  $155
million).

             Effective November 24, 1997, pursuant to a Stock Exchange Agreement
and Plan of Reorganization  dated August 18, 1997,  Bankshares  acquired 100% of
the  issued  and  outstanding  capital  stock  of  Southlake  Bancshares,  Inc.,
("Southlake"),  a Texas  corporation and bank holding company which owned all of
the stock of Texas National Bank ("Texas National"),  a national bank located in
Southlake, Texas. In exchange for Southlake, Bankshares issued 216,442 shares of
common stock.  Effective  December 31, 1997 pursuant to the corporation  laws of
the State of Texas,  Southlake  was merged  with and into  Bankshares  and Texas
National became a subsidiary of First Financial Bankshares of Delaware, Inc.

        C.   Mode of Conducting Business

             Bankshares  operates  principally  in order to give the  affiliated
banks access to additional management and technical resources which help them to
improve or expand their banking  services while  continuing their local activity
and  identity.  Each of the  affiliated  banks  operates  under  the  day-to-day
management of its Board of Directors and officers, with substantial authority in
making decisions concerning their own investments, loan policies, interest rates
and service charges.  Bankshares  provides  assistance to the affiliated  banks,
especially  with respect to decisions  concerning  major  capital  expenditures,
employee fringe benefits,  including  pension plans,  group insurance,  dividend
policies,  appointment  of officers and directors of affiliated  banks and their
compensation.   Internal  audit  and  loan  review  functions  are  provided  by
Bankshares.   Bankshares,   through  First  Abilene,   provides  advice  to  and
specialized  services  for the  affiliated  banks  in  such  areas  as  lending,
investments, purchasing, advertising, public relations, and computer services.

             Each  Bankshares'  subsidiary is engaged in the general  commercial
banking  business  consisting of the  acceptance  of checking,  savings and time
deposits,  the making of loans,  transmitting  funds and  performing  such other
banking  services as are usual and customary for commercial  banks.  At December
31, 1997,  First Abilene,  First  Sweetwater,  and Stephenville had active trust
departments.  The  trust  departments  offer a  complete  range of  services  to
individuals,  associations, and corporations. They include the administration of
estates,  testamentary  trusts,  and various  types of living  trusts and agency
accounts.  Other  sources of revenue  are  services  for  businesses,  including
administering  pension,  profit sharing and other employee benefit plans, acting
as stock  transfer  agents  or  stock  registrar,  and  providing  paying  agent
services.  First Abilene, San Angelo National,  First Cleburne,  and Weatherford
National provide securities brokerage services through various third parties.


<PAGE>


        D.   Competition

             Commercial  banking in Texas is very  competitive  and  Bankshares,
holding  less  than  1% of  deposits,  represents  only a minor  segment  of the
industry.  Success  is  dependent  upon  being  able to  compete in the areas of
interest rates paid or charged and scope of services  offered and prices charged
therefor.  Subsidiary banks of Bankshares  compete in their  respective  service
areas with highly competitive banks,  savings and loan associations,  small loan
companies,  credit  unions,  and  brokerage  firms,  all of which are engaged in
providing financial products and services.

             Bankshares'  business is not dependent upon any single  customer or
upon any few  customers,  the loss of any one of which  would have a  materially
adverse effect upon the business of Bankshares.  Customers of Bankshares and its
subsidiaries include its officers and directors,  as well as other entities with
which they are affiliated.  It is the policy of Bankshares and its  subsidiaries
to make  loans to  officers  and  directors,  and  entities  with which they are
affiliated,  in the ordinary course of business.  When such loans are made, they
are  made  on  substantially  the  same  terms,  including  interest  rates  and
collateral,  as those  prevailing at the time for comparable  transactions  with
other  persons.  Loans to  directors,  officers  and their  affiliates  are also
subject to certain restrictions under federal and state banking laws.

        E.   Employees

             Bankshares  and  its  subsidiaries   employed   approximately   695
full-time  employees  at March 1, 1998.  Management  believes  that its employee
relations have been and will continue to be good.

        F.   Supervision and Regulation

             Bankshares is a bank holding company within the meaning of the Bank
Holding  Company Act of 1956 (the "Act"),  as amended,  and it is  registered as
such with the Federal Reserve Board. Under the Act, Bankshares is subject to the
reporting  requirements  of, and to supervision  and examination by, the Federal
Reserve Board and Bankshares is required to file with the Federal  Reserve Board
an Annual  Report and to provide  such  additional  information  as the  Federal
Reserve Board may require.  The Federal Reserve Board may also make examinations
of Bankshares and its subsidiaries or "affiliates."

             Under the Act, bank holding companies may not (with certain limited
exceptions)  directly or  indirectly  acquire  ownership or control of more than
five  percent  (5%) of any class of voting  shares or  substantially  all of the
assets of any company,  including a bank,  without the prior written approval of
the Federal  Reserve Board.  In addition,  bank holding  companies are generally
prohibited under the Act from engaging in non-banking activities, except certain
activities  which the Federal  Reserve Board,  by  regulation,  determines to be
closely  related to banking,  or to managing or controlling  banks.  Examples of
activities  which the Federal Reserve Board has determined to be closely related
to  banking,  or to  managing or  controlling  banks,  include (1) the making or
acquiring of loans or other  extensions of credit;  (2) servicing of loans;  (3)
performing  certain  trust  functions;   (4)  providing   bookkeeping  and  data
processing  services  for a bank  holding  company  and  its  subsidiaries;  (5)
providing certain securities brokerage services; and (6) acting or serving as an
investment or financial advisor.

             The Act provides  that the Federal  Reserve Board shall not approve
any  acquisition,  merger  or  consolidation  the  effect  of  which  may  be to
substantially  lessen  competition in the banking industry,  which would tend to
create a monopoly in any section of the  country,  or which in any other  manner
would be a  restraint  of trade,  unless  the  anti-competitive  effects  of the
proposed  combination are clearly outweighed by the convenience and needs of the
community to be served.  In approving  acquisitions by bank holding companies of
banks and companies engaged in banking-related  activities,  the Federal Reserve
Board  considers,  among  other  factors,  the  expected  benefits to the public
(greater convenience,  increased competition,  greater efficiency, etc.) against
the  risks of  possible  adverse  effects  (undue  concentration  of  resources,
decreased  or  unfair  competition,   conflicts  of  interest,  unsound  banking
practices, etc.).


<PAGE>


                  First Abilene, First Sweetwater, First Cleburne, Eastland, San
Angelo National, Weatherford National and Texas National are all chartered under
the National Bank Act and are subject to supervision and regulation,  as well as
regular examination,  by the OCC. Hereford and Stephenville were chartered under
the Texas Banking Code (which,  effective September 1, 1995, was replaced by the
newly-adopted  Texas  Banking Act) and are similarly  supervised,  regulated and
examined  by the Banking  Commissioner  of the State of Texas.  Supervision  and
regulation  of banks by  federal  and state  banking  authorities  is  primarily
intended to protect the  interests  of  depositors,  although  shareholders  are
likewise benefited.  Various requirements and restrictions under the laws of the
United States and the State of Texas affect the  operations  of each  subsidiary
bank,   including  the  requirement  to  maintain   reserves  against  deposits,
restrictions  on the  nature  and  amount  of  loans  which  may be made and the
interest that may be charged thereon,  and restrictions  relating to investments
and other activities.

                  First Abilene,  Hereford,  First  Sweetwater,  First Cleburne,
Eastland,  Stephenville,  San Angelo National,  Weatherford National,  and Texas
National are members of the FDIC.  The Federal  Deposit  Insurance  Act requires
that the FDIC approve any merger or consolidation by or with an insured bank, or
any  establishment  of branches by an insured bank,  and it is also empowered to
regulate  interest  rates paid by insured  banks.  Approval  of the FDIC is also
required  before an insured  bank  retires  any part of its common or  preferred
stock, or any capital notes or debentures.  Insured banks which are also members
of the Federal  Reserve  System,  however,  are  regulated  with  respect to the
foregoing matters by the Federal Reserve System.

                  All of Bankshares'  subsidiary  banks must pay  assessments to
the FDIC for federal deposit insurance protection under a risk-based  assessment
system.  FDIC-insured  depository  institutions  that  are  members  of the Bank
Insurance   Fund  pay   insurance   premiums   at  rates  based  on  their  risk
classification.  Institutions  assigned  to higher risk  classifications  (i.e.,
institutions  that  pose a  greater  risk of loss to  their  respective  deposit
insurance funds) pay assessments at higher rates than  institutions  that pose a
lower risk.  An  institution's  risk  classification  is  assigned  based on its
capital levels and the level of  supervisory  concern the  institution  poses to
bank regulators.  In addition,  the FDIC can impose special assessments to cover
the costs of borrowings from the U. S. Treasury,  the Federal Financing Bank and
the Bank  Insurance  Fund member banks.  As of December 31, 1997, the assessment
rate for each of Bankshares'  subsidiary banks is at the lowest level risk-based
premium available.

                  The Federal Deposit Insurance  Corporation  Improvement Act of
1991 ("FDICIA")  requires  federal banking  agencies to take "prompt  corrective
action" in respect to depository  institutions  that do not meet minimum capital
requirements.   FDICIA  establishes  five  capital  tiers:   "well-capitalized,"
"adequately capitalized," "undercapitalized,"  "significantly undercapitalized,"
and "critically  undercapitalized."  As a depository  institution's capital tier
will depend upon where its  capital  levels are in relation to various  relevant
capital measures,  which will include a risk-based  capital measure,  a leverage
ratio capital measure and certain other factors.  Regulations  establishing  the
specific capital tiers provide that a  well-capitalized  institution must have a
total  risk-based  capital  ratio  of at  least  ten  percent  (10%),  a  Tier 1
risk-based  capital  ratio of at least six percent  (6%),  and a Tier 1 leverage
ratio of at least five percent (5%), and not be subject to any specific  capital
order or directive.  For an  institution to be adequately  capitalized,  it must
have a total  risk-based  capital ratio of at least eight percent (8%), a Tier 1
risk-based  capital ratio of at least four percent (4%), and a leverage ratio of
at least four percent (4%) [in some cases three  percent  (3%)].  Under  current
regulations,  Bankshares'  subsidiary  banks  would  be  considered  to be  well
capitalized as of December 31, 1997.

                  FDICIA  generally  prohibits  a  depository  institution  from
making any capital distribution  (including payment of a dividend) or paying any
management  fee to its  holding  company  if the  depository  institution  would
thereafter be undercapitalized. An "undercapitalized institution" must develop a
capital  restoration  plan and its parent  holding  company must  guarantee that
bank's  compliance  with the plan. The liability of the parent  holding  company
under any such  guarantee  is limited to the lesser of five  percent (5%) of the
bank's assets at the time it became  "undercapitalized"  or the amount needed to
comply with the plan. Furthermore,  in the event of the bankruptcy of the parent
holding  company,  such guarantee would take priority over the parent's  general
unsecured  creditors.  In  addition,  FDICIA  requires  the  various  regulatory
agencies to prescribe  certain  non-capital  standards  for safety and soundness
relating  generally to operations  and  management,  asset quality and executive
compensation and permits regulatory action against a financial  institution that
does not meet such standards.

<PAGE>

                  Banking agencies have recently adopted final regulations which
mandate that regulators take into  consideration  concentrations  of credit risk
and risks from non-traditional  activities,  as well as an institution's ability
to manage  those  risks,  when  determining  the  adequacy  of an  institution's
capital.  This  evaluation will be made as a part of the  institution's  regular
safety and soundness  examination.  Banking  agencies also have recently adopted
final regulations  requiring regulators to consider interest rate risk (when the
interest  rate  sensitivity  of an  institution's  assets  does  not  match  the
sensitivity  of  its  liabilities  or  its  off-balance-sheet  position)  in the
evaluation of a bank's capital  adequacy.  Concurrently,  banking  agencies have
proposed  a  methodology  for  evaluating  interest  rate  risk.  After  gaining
experience with the proposed measurement process,  these banking agencies intend
to propose  further  regulations  to  establish an explicit  risk-based  capital
charge for interest rate risk.

        Capital

             The Federal Reserve Board has adopted risk-based capital guidelines
for bank  holding  companies.  The  minimum  guidelines  for the  ratio of total
capital   ("Total   Capital")  to  risk  weighted  assets   (including   certain
off-balance-sheet  activities,  such as  standby  letters  of  credit)  is eight
percent  (8%).  At least half of the Total  Capital is to be  composed of common
shareholders' equity,  minority interests in the equity accounts of consolidated
subsidiaries and a limited amount of perpetual  preferred  stock,  less goodwill
("Tier 1  Capital").  The  remainder  may consist of  subordinated  debt,  other
preferred stock and a limited amount of loan loss reserves.

             In addition,  the Federal  Reserve  Board has  established  minimum
leverage ratio guidelines for bank holding  companies.  These guidelines provide
for a minimum Tier 1 Capital  leverage  ratio (Tier 1 Capital to average  assets
for current  quarter,  less  goodwill)  of three  percent  (3%) for bank holding
companies that meet certain  specified  criteria,  including  having the highest
regulatory  rating.  All other bank holding companies will generally be required
to maintain a minimum Tier 1 Capital  leverage  ratio of three percent (3%) plus
an additional  cushion of 100 to 200 basis points. The Federal Reserve Board has
not advised  Bankshares of any specific  minimum Tier 1 Capital  leverage  ratio
applicable  to it. The  guidelines  also  provide  that bank  holding  companies
experiencing internal growth or making acquisitions will be expected to maintain
strong capital  positions  substantially  above the minimum  supervisory  levels
without significant reliance on intangible assets (e.g., goodwill,  core deposit
intangibles and purchased mortgage  servicing rights).  As of December 31, 1997,
the  capital  ratios  for  Bankshares  were as  follows:  (1) Tier 1 Capital  to
Risk-Weighted  Assets Ratio,  14.75%; (2) Total Capital to Risk-Weighted  Assets
Ratio, 15.96%; and (3) Tier 1 Capital Leverage Ratio, 8.34%.

             In  addition  to  the  Federal  Reserve  Board  capital  standards,
Texas-chartered  banks must also comply with the capital requirements imposed by
the Texas  Banking  Department.  Although  neither the Texas Banking Act nor the
regulations  promulgated thereunder specify any minimum  capital-to-assets ratio
that must be maintained by a Texas-chartered  bank, the Texas Banking Department
has a policy that generally requires Texas-chartered banks to maintain a minimum
six percent (6%) ratio of stockholders equity (stated capital,  surplus capital,
surplus and  undivided  profits or retained  earnings)  to total  assets.  As of
December 31, 1997, all  Texas-chartered  banks owned by Bankshares  exceeded the
minimum ratio.

             Failure to meet capital guidelines may subject an insured bank to a
variety of enforcement remedies,  including the termination of deposit insurance
by the FDIC and a  prohibition  on the  taking of  brokered  deposits,  and bank
regulators  continue  to indicate  their  desire to raise  capital  requirements
applicable to banking organizations beyond their current levels.


<PAGE>


        Bankshares Support of Subsidiary Banks

             Under Federal  Reserve Board policy,  Bankshares is expected to act
as a source of financial  strength to each of its subsidiary banks and to commit
resources to support each of such subsidiaries.  This support may be required at
times when,  absent such Federal  Reserve  Board  policy,  Bankshares  would not
otherwise be required to provide it.

             Under the Financial Institutions Reform,  Recovery, and Enforcement
Act of 1989 ("FIRREA"), a depository institution insured by the FDIC can be held
liable for any loss incurred by, or  reasonably  expected to be incurred by, the
FDIC after  August 9, 1989,  in  connection  with (i) the  default of a commonly
controlled FDIC-insured depository institution,  or (ii) any assistance provided
by the FDIC to any commonly controlled  FDIC-insured  depository institution "in
danger of default."  "Default"  is defined  generally  as the  appointment  of a
conservator  or receiver and "in danger of default" is defined  generally as the
existence of certain conditions  indicating that a default is likely to occur in
the absence of regulatory assistance.

             Under the  National  Bank Act, if the  capital  stock of a national
bank is  impaired  by losses or  otherwise,  the OCC is  authorized  to  require
payment of the deficiency by assessment upon the bank's shareholders,  pro rata,
and to the  extent  necessary,  if  any  such  assessment  is  not  paid  by any
shareholder  after  three  (3)  months'  notice,  to  sell  the  stock  of  such
shareholder to make good the deficiency.

        Certain Transactions by Bankshares with its Affiliates

             There are also various  legal  restrictions  on the extent to which
Bankshares  can borrow or otherwise  obtain  credit  from,  or engage in certain
other transactions with, its depository subsidiaries. The "covered transactions"
that an insured  depository  institution and its  subsidiaries  are permitted to
engage in with their  nondepository  affiliates  are  limited  to the  following
amounts:  (i) in the case of any one such  affiliate,  the  aggregate  amount of
covered transactions of the insured depository  institution and its subsidiaries
cannot  exceed ten  percent  (10%) of the  capital  stock and the surplus of the
insured  depository  institution;  and (ii) in the case of all  affiliates,  the
aggregate amount of covered  transactions of the insured depository  institution
and its subsidiaries cannot exceed twenty percent (20%) of the capital stock and
surplus of the insured depository institution. In addition, extensions of credit
that  constitute  covered  transactions  must be  collateralized  in  prescribed
amounts.  "Covered  transactions"  are  defined  by statute to include a loan or
extension  of credit to the  affiliate,  a purchase of  securities  issued by an
affiliate, a purchase of assets from the affiliate (unless otherwise exempted by
the Federal Reserve Board), the acceptance of securities issued by the affiliate
as collateral for a loan and the issuance of a guarantee,  acceptance, or letter
of credit for the benefit of an affiliate.  Further,  a bank holding company and
its subsidiaries are prohibited from engaging in certain tie-in  arrangements in
connection with any extension of credit, lease or sale of property or furnishing
of services.

        Payment of Dividends

             Bankshares is a legal entity separate and distinct from its banking
and other subsidiaries.  Most of Bankshares' revenues result from dividends paid
to it by its Delaware holding company subsidiary,  which receives dividends from
its bank subsidiaries. There are both federal and state statutory and regulatory
requirements  applicable to the payment of dividends by subsidiary banks as well
as by Bankshares to its shareholders.

             Each state bank  subsidiary that is a member of the Federal Reserve
System and each  national  banking  association  is  required  by federal law to
obtain the prior  approval of the Federal  Reserve Board or the OCC, as the case
may be,  for the  declaration  and  payment  of  dividends  if the  total of all
dividends  declared  by the  board of  directors  of such  bank in any year will
exceed the total of (i) such bank's net profits (as defined and  interpreted  by
regulation)  for that year plus (ii) the  retained  net  profits (as defined and
interpreted  by regulation)  for the preceding two (2) years,  less any required
transfers  to surplus.  In  addition,  a dividend may not be paid in excess of a
bank's  cumulative  net  profits  after  deducting  bad  debts in  excess of the
allowance for loan losses.  Effective  September 1, 1995,  the Texas Banking Act
eliminated the requirement  under the predecessor  code that,  prior to paying a
dividend,  a state bank must transfer to "certified  surplus" an amount which is
not less than ten percent (10%) of the net profits of such bank earned since the
last dividend was declared;  provided, however, that a transfer was not required
to certified surplus of a sum which would increase the certified surplus to more
than the capital of the bank. At December 31, 1997, under the foregoing dividend
restrictions,  Bankshares'  subsidiary  banks,  without  obtaining  governmental
approvals, could have declared aggregate dividends of approximately $9.7 million
from retained net profits.  During 1997,  Bankshares'  subsidiary  banks paid an
aggregate of $16.3 million in dividends.

<PAGE>

             The payment of dividends by Bankshares and its subsidiaries is also
affected  by  various  regulatory   requirements  and  policies,   such  as  the
requirement  to  maintain  adequate  capital  above  regulatory  guidelines.  In
addition,  if, in the opinion of the  applicable  regulatory  authority,  a bank
under  its  jurisdiction  is  engaged  in or is about to  engage in an unsafe or
unsound practice (which, depending on the financial condition of the bank, could
include the payment of dividends),  such authority may require, after notice and
hearing, that such bank cease and desist from such practice. The Federal Reserve
Board and the OCC have each  indicated  that  paying  dividends  that  deplete a
bank's capital base to an inadequate  level would be unsafe and unsound  banking
practice.  The Federal  Reserve  Board,  the OCC and the FDIC have issued policy
statements  which  provide that bank holding  companies and insured banks should
generally only pay dividends out of current operating earnings.

        Interstate Banking and Branching Act

             Pursuant  to  the  Reigle-Neal  Interstate  Banking  and  Branching
Efficiency  Act of 1994 (the  "Interstate  Banking and Branching  Act"),  a bank
holding  company is able to acquire  banks in states  other than its home state.
Prior to September 29, 1995,  interstate  acquisitions by bank holding companies
were subject to federal law which provided that no application to acquire shares
of a bank located  outside of the state in which the operations of the acquiring
bank holding company were principally conducted would be approved by the Federal
Reserve Board unless such acquisition was specifically authorized by the laws of
the state in which the bank whose shares are to be acquired was located.

             The Interstate  Banking and Branching Act also authorizes  banks to
merge across state lines, therefore creating interstate branches, beginning June
1, 1997. Under such legislation,  each state has the opportunity to "opt out" of
this provision,  thereby prohibiting  interstate branching in such states, or to
"opt in" at an earlier time, thereby allowing  interstate  branching within that
state  prior to June 1, 1997.  Furthermore,  pursuant to such act, a bank is now
able to open new  branches in a state in which it does not already  have banking
operations,  if the laws of such state permit such de novo branching.  Texas has
adopted legislation to "opt out" of the interstate  branching  provisions (which
Texas law currently expires on September 2, 1999).

        Pending and Proposed Legislation

             Proposals to change the laws and regulations  governing the banking
industry are frequently  introduced in Congress,  in the state  legislatures and
before the various bank  regulatory  agencies.  The likelihood and timing of any
such  proposals  or bills  being  enacted  and the  impact  they  might  have on
Bankshares and its subsidiaries cannot be determined at this time.

        G.   Statistical Disclosure

             Information  related to industry  segments  and foreign  operations
required by  Regulation  S-K is not  applicable.  The following  tables  provide
information  required  by  Guide  3,  "Statistical  Disclosure  by Bank  Holding
Companies", that has not been included in Part II, Item 7.


<PAGE>


Table 1 - Composition of Loans (000's omitted):

<TABLE>
<CAPTION>

                                                                      December 31,
                                          1997            1996            1995           1994            1993
                                        ----------      ----------      ----------     ----------      ----------
<S>                                    <C>             <C>             <C>            <C>             <C>
         Commercial, financial,
          and agricultural             $   281,013     $   234,625     $   213,799    $   177,587     $   201,432
         Real estate -construction          31,494          22,106          19,046         12,901           7,654
         Real estate - mortgage            159,305         135,182         117,332        126,840         122,199
         Consumer                          237,127         180,987         156,752        129,565         105,540
                                        ----------      ----------      ----------     ----------      ----------
                                       $   708,939     $   572,900     $   506,929    $   446,893     $   436,825
                                        ==========      ==========      ==========     ==========      ==========
</TABLE>

Loan Concentrations

         At  December  31,  1997,   the  Company  had  $80.1  million  in  loans
outstanding to agriculture which represented 11.3% of total loans.

Table 2 - Maturity  Distribution  and Interest  Sensitivity of Loans at December
31, 1997 (000's omitted):

         The following tables summarize  maturity and yield  information for the
commercial, financial, and agricultural and real estate construction portions of
the loan portfolio as of December 31, 1997:

<TABLE>
<CAPTION>
                                                                         Over One
                                                                           Year
                                                          One Year       Through        Over Five
                                                           or less      Five years        Years            Total
                                                          --------      ----------      ---------        --------
<S>                                                      <C>           <C>             <C>             <C>       
Commercial, financial, and agricultural                  $ 196,376     $    68,077     $   16,560      $  281,013
Real estate - construction                                  23,535           7,959              -          31,494
                                                          --------      ----------      ---------        --------
                                                         $ 219,911     $    76,036     $   16,560       $ 312,507
                                                          ========      ==========      =========        ========
</TABLE>

<TABLE>
<CAPTION>

                                                                     Maturities
                                                                    After One Year
                                                                  ----------------
<S>                                                               <C>              
Loans with fixed interest rates                                   $         47,988
Loans with floating or adjustable interest rates                            44,608
                                                                  ----------------
                                                                  $         92,596
                                                                  ================

</TABLE>

Potential Problem Loans

         Certain  loans   classified  for   regulatory   purposes  as  doubtful,
substandard,  or special mention are included in the  nonperforming  loan table.
Also included in the  classified  loans are certain other loans which are deemed
to be  potential  problems.  Potential  problem  loans are those loans which are
currently  performing but where known  information about trends or uncertainties
or possible credit problems of the borrowers  causes  management to have serious
doubts as to the  ability of such  borrowers  to comply with  present  repayment
terms, possibly resulting in the transfer of such loans to nonperforming status.
These loans totaled $919 thousand at December 31, 1997.


Table 3 - Composition of Investment Securities (000's omitted):

<TABLE>
<CAPTION>

Held-to-maturity at amortized cost               December 31, 1997      December 31, 1996       December 31, 1995
                                                -------------------     ------------------     -------------------
                                                Amortized    Market     Amortized   Market     Amortized    Market
                                                   Cost      Value        Cost      Value        Cost       Value
                                                --------   --------     --------  --------     --------  ---------
<S>                                            <C>        <C>          <C>       <C>          <C>        <C>
U.S. Treasury obligations and obligations of
  U.S. government corporations and agencies    $ 319,230  $ 320,867    $ 364,232 $ 364,925    $ 370,368  $ 372,555
Obligations of states and political subdivisions  34,456     34,976       25,798    25,825       22,157     22,103
Mortgage-backed securities                        47,214     47,309       62,509    61,910       46,563     46,760
Other securities                                  10,958     11,008       14,085    14,146       12,465      9,615
                                                --------   --------     --------  --------     --------  ---------
         Total debt securities                 $ 411,858  $ 414,160    $ 466,624 $ 466,806    $ 451,553  $ 451,033
                                                ========   ========     ========  ========     ========   ========

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

Available-for-Sale                                  December 31, 1997            December 31, 1996            December 31, 1995
                                                  -----------------------       ----------------------      -----------------------
                                                  Amortized       Market       Amortized       Market      Amortized        Market
                                                    Cost           Value          Cost          Value         Cost          Value
                                                  ---------     ---------       --------      --------      --------       --------
<S>                                               <C>           <C>            <C>           <C>           <C>            <C>
U.S. Treasury obligations and obligations of
  U.S. government corporations and agencies       $ 134,296     $ 134,491      $  10,276     $  10,211     $   4,945      $   4,870
Obligations of states and political subdivisions      8,168         8,408          1,300         1,292          -              -
Mortgage-backed securities                           25,100        25,223         32,092        31,910        16,944         16,963
                                                  ---------     ---------       --------      --------      --------       --------
         Total debt securities                      167,564       168,122         43,668        43,413        21,889         21,833
Other securities                                      2,575         2,575          1,752         1,752         7,730          7,730
                                                  ---------     ---------       --------      --------      --------       --------
         Total securities                         $ 170,139     $ 170,697      $  45,420     $  45,165     $  29,619      $  29,563
                                                  =========     =========       ========      ========      ========       ========

</TABLE>


Table 4 - Maturities and Yields of Investment  Securities Held December 31, 1997
(000's omitted):

<TABLE>
<CAPTION>

                                                                        Maturing
                                                    After One but     After Five but
Held-to-maturity:               Within One Year   Within Five Years  Within Ten Years      After Ten Years            Total
                                  Amount  Yield     Amount  Yield     Amount    Yield      Amount    Yield       Amount   Yield
                                --------  ----    --------  ----     -------     ----      ------     ----     --------   ----
<S>                            <C>        <C>    <C>        <C>     <C>          <C>      <C>         <C>     <C>         <C>  
U.S. Treasury obligations      $  46,745  6.17%  $  25,973  6.11%   $     -       -  %    $    -       -  %   $  72,718   6.15%
Obligations of U.S. Government
     corporations and agencies    83,553  6.09     159,499  6.25       3,460     6.99          -       -        246,512   6.20
Obligations of states and
     political subdivisions        5,748  6.09      17,282  6.72      10,059     7.43       1,367     8.12       34,456   6.88
Other securities                   6,581  6.65       4,351  5.97          26     8.03          -       -         10,958   6.39
Mortgage-backed securities         8,797  5.73      29,136  6.33       4,986     6.66       4,295     6.68       47,214   6.29
                                --------  ----    --------  ----     -------     ----      ------     ----     --------   ----
 Total                         $ 151,424  6.12%  $ 236,241  6.27%   $ 18,531     7.14%    $ 5,662     7.03%   $ 411,858   6.26%
                                ========  ====    ========  ====     =======     ====      ======     ====     ========   ====



                                                                        Maturing
                                                    After One but     After Five but
Available-for Sale:             Within One Year   Within Five Years  Within Ten Years      After Ten Years            Total
                                  Amount  Yield     Amount  Yield     Amount    Yield      Amount    Yield       Amount   Yield
                                --------  ----    --------  ----     -------     ----      ------     ----     --------   ----
U.S. Treasury obligations      $     847  6.01%  $   7,453  6.22%   $     -       -  %    $    -       -  %   $   8,300   6.20%
Obligations of U.S. Government
     corporations and agencies    62,042  5.69      46,051  6.21      13,779     6.77       4,319     5.61      126,191   5.99
Obligations of states and
     political subdivisions           -    -            -    -           616     7.42       7,791     7.97        8,407   7.93
Other securities                      -    -            -    -            -       -         2,575     5.78        2,575   5.78
Mortgage-backed securities           365  6.82      13,814  6.44       3,041     7.20       8,004     6.55       25,224   6.57
                                --------  ----    --------  ----     -------     ----      ------     ----     --------   ----
 Total                         $  63,254  5.70%  $  67,318  6.26%   $ 17,436     6.86%    $22,689     6.77%   $ 170,697   6.18%
                                ========  ====    ========  ====     =======     ====      ======     ====     ========   ====


                                                                        Maturing
                                                    After One but     After Five but
Total Investment Securities:    Within One Year   Within Five Years  Within Ten Years      After Ten Years            Total
                                  Amount  Yield     Amount  Yield     Amount    Yield      Amount    Yield       Amount   Yield
                                --------  ----    --------  ----     -------     ----      ------     ----     --------   ----
U.S. Treasury obligations      $  47,592  6.17%  $  33,426  6.13%   $     -       -   %   $    -       -   %  $  81,018   6.15%
Obligations of U.S. Government
     corporations and agencies   145,595  5.92     205,550  6.24      17,239     6.81       4,319     5.61      372,703   6.13
Obligations of states and
     political subdivisions        5,748  6.09      17,282  6.72      10,675     7.43       9,158     8.00       42,863   7.08
Other securities                   6,581  6.65       4,351  5.97          26     8.03       2,575     5.78       13,533   6.27
Mortgage-backed securities         9,162  5.77      42,950  6.37       8,027     6.86      12,299     6.60       72,438   6.39
                                --------  ----    --------  ----     -------     ----      ------     ----     --------   ----
 Total                         $ 214,678  5.99%  $ 303,559  6.27%   $ 35,967     6.98%    $28,351     6.82%   $ 582,555   6.24%
                                ========  ====    ========  ====     =======     ====      ======     ====     ========   ====

</TABLE>

<PAGE>




Table 5 - Analysis of the Allowance for Loan Losses (000's omitted):

<TABLE>
<CAPTION>

                                           1997            1996            1995          1994             1993
                                         ---------      ----------      ----------     ---------       ----------
<S>                                     <C>            <C>             <C>            <C>             <C>        
Balance at January 1,                   $    9,441     $     9,194     $     9,206    $    9,198      $     8,476
Allowance established from
 acquisitions                                1,444             800              83           -                712
                                         ---------      ----------      ----------     ---------       ----------
                                            10,885           9,994           9,289         9,198            9,188
Charge-offs:
 Commercial, financial and
  agricultural                                 814           1,126             279           741            1,233
 Consumer                                    2,103           1,420             720           613              555
 All other                                     164              74              20            28              341
                                         ---------      ----------      ----------     ---------       ----------
Total loans charged off                      3,081           2,620           1,019         1,382            2,129

Recoveries:
 Commercial, financial and
  agricultural                                 697             361             333         1,899            1,205
 Consumer                                      638             364             319           291              323
 All other                                      35             142             103            82              100
                                         ---------      ----------      ----------     ---------       ----------
Total recoveries                             1,370             867             755         2,272            1,628
                                         ---------      ----------      ----------     ---------       ----------

Net (recoveries)/charge-offs                 1,711           1,753             264          (890)             501
Provision/(credit) for
 loan losses                                 1,114           1,200             169          (882)             511
                                         ---------      ----------      ----------     ---------       ----------
Balance at December 31,                 $   10,288     $     9,441     $     9,194    $    9,206      $     9,198
                                         =========      ==========      ==========     =========       ==========

Loans at year-end                       $  708,939     $   572,900     $   506,929    $  446,892      $   436,825
Average loans                              624,071         545,754         465,495       430,774          415,204

Net charge-offs/(recoveries)/
 average loans                               0.27%           0.32%           0.06%        (0.21)%           0.12%
Allowance for loan losses/
 year-end loans                              1.45            1.65            1.81          2.06             2.11
Allowance for loan losses/
 nonperforming assets                      228.37          268.13          444.15        406.45           165.94

</TABLE>

Table 6 - Allocation of Allowance for Loan Losses (000's omitted):

<TABLE>
<CAPTION>

                                           1997            1996            1995           1994            1993
                                         ---------       ---------       ---------      ---------       ---------
                                        Allocation      Allocation      Allocation     Allocation      Allocation
                                           Amount          Amount          Amount         Amount          Amount
<S>                                     <C>             <C>             <C>            <C>             <C>       
Commercial, financial and agricultural  $    4,034      $    3,866      $    3,878     $    3,711      $    4,289
Real estate-construction                       452             364             345            252             154
Real estate - mortgage                       2,286           2,228           2,128          2,538           2,531
Consumer                                     3,516           2,983           2,843          2,704           2,224
                                         ---------       ---------       ---------      ---------       ---------
                                        $   10,288      $    9,441      $    9,194     $    9,205      $    9,198
                                         =========       =========       =========      =========       =========


Allocation as Percent of Total Loans

                                           1997            1996            1995           1994             1993
                                         --------        --------        ---------      --------        --------
Commercial, financial and agricultural     0.57%           0.68%           0.76%          0.83%           0.98%
Real estate - construction                 0.06            0.06            0.07           0.06            0.04
Real estate - mortgage                     0.32            0.39            0.42           0.57            0.58
Consumer                                   0.50            0.52            0.56           0.60            0.51


</TABLE>

<PAGE>


Item 2.    Properties

           The principal  office of Bankshares is located in the First  National
Bank Building at 400 Pine Street in downtown Abilene, Texas. Office space totals
2,295  square feet and is leased  from First  Abilene  which owns the  building.
Including detached  drive-ins,  Bankshares' bank subsidiaries own 28 and lease 4
banking facilities. The leased facilities are branches, two of which are located
in supermarkets. All of the locations are considered quality facilities and well
suited for conducting the business of banking.

Item 3.    Legal Proceedings

           Other than routine litigation in the normal course of business, there
are no material pending legal proceedings to which Bankshares,  the Delaware BHC
or its subsidiary  banks or any of their  properties are subject,  nor are there
any  known  material  legal  proceedings   involving  directors,   officers,  or
affiliates of Bankshares.  Other than regular, routine examinations by state and
federal  banking  authorities,  there are no proceedings  pending or known to be
contemplated by any governmental authorities.

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

           No  matters  were  submitted  to a vote of the  security  holders  of
Bankshares during the fourth quarter of Bankshares'  fiscal year ending December
31, 1997.


                                     PART II

Item 5. Market for Registrant's Common Stock and Related Security Holder Matters

           As of February 23, 1998, Bankshares had 1,619 shareholders of record.
Except for shares held by First Abilene,  First Sweetwater,  and Stephenville in
various  fiduciary  capacities  (see  Item  12  following),  no  shareholder  or
shareholder  group  known  to  Bankshares  owns  five  percent  (5%)  or more of
Bankshares' issued and outstanding stock. Market price and dividend  information
about the stock for the past two years is set forth in the  Quarterly  Financial
Data disclosure on page 24 under Item 7. Bankshares'  common stock trades on the
Nasdaq  National  Market tier of the Nasdaq  Stock Market under the symbol FFIN.
Restrictions on Bankshares' present or future ability to pay dividends have been
discussed under Item 1, above, under the topic "Supervision and Regulation."


<PAGE>


Item 6.    Selected Financial Data

                        First Financial Bankshares, Inc.
                      Selected Consolidated Financial Data
                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                      Year Ended December 31,
                                                    1997         1996         1995         1994         1993
                                                 ---------    ---------    ---------    ---------     --------
Summary Income Statement Information:
<S>                                             <C>          <C>          <C>          <C>           <C>      
   Interest income                              $   95,884   $   84,176   $   74,657   $   64,621    $  62,995
   Interest expense                                 39,461       33,731       29,448       22,416       21,513
                                                 ---------    ---------    ---------    ---------     --------
   Net interest income                              56,423       50,445       45,209       42,205       41,482
   Provision (credit) for loan losses                1,114        1,200          168         (882)         511
   Noninterest income                               18,622       15,842       15,030       12,313       12,940
   Noninterest expense                              43,802       37,570       34,400       34,635       33,428
                                                 ---------    ---------    ---------    ---------     --------
   Earnings before income taxes                     30,129       27,517       25,671       20,765       20,483
   Provision for income taxes                       10,066        9,395        8,656        6,805        6,615
                                                 ---------    ---------    ---------    ---------     --------
   Net earnings before accounting change (1)        20,063       18,122       17,015       13,960       13,868
   Cumulative effect of accounting change (2)            -            -            -            -        1,005
                                                 ---------    ---------    ---------    ---------     --------
   Net earnings                                 $   20,063   $   18,122   $   17,015   $   13,960    $  14,873
                                                 =========    =========    =========    =========     ========

Per Share Data (3):
   Net earnings per share before cumulative
     effect of accounting change                $     2.33   $     2.17   $     2.04   $     1.68    $    1.67
   Net earnings per share                             2.33         2.17         2.04         1.68         1.79
   Net earnings per share, assuming dilution          2.31         2.15         2.02         1.68         1.79
   Cash dividends declared                            0.97         0.87         0.78         0.70         0.62
   Book value at period-end                          17.13        15.62        14.38        13.05        12.17

Earnings performance ratios (4):
   Return on average assets                           1.47%        1.52%        1.59%        1.33%        1.35%
   Return on average equity                          14.32        14.65        14.91        13.34        14.22

Summary Balance Sheet Data (Period-end):
   Investment securities                        $  582,555   $  511,789   $  481,117   $  490,950    $ 482,885
   Loans                                           708,939      572,900      506,929      446,892      436,825
   Total assets                                  1,573,509    1,262,041    1,125,887    1,066,982    1,069,389
   Deposits                                      1,412,724    1,121,881      997,578      950,251      960,389
   Total liabilities                             1,425,283    1,130,880    1,005,859      958,465      968,660
   Total shareholders' equity                      148,226      131,161      120,028      108,517      100,729

Asset quality ratios:
   Allowance for loan losses/period-end loans         1.45%        1.65%        1.81%        2.06%        2.11%
   Nonperforming assets/period-end loans
     plus foreclosed assets                           0.63         0.61         0.41         0.51         1.26
   Net (recoveries)charge offs/average loans          0.27         0.32         0.06        (0.21)        0.12

Capital ratios:
   Average shareholders' equity/average assets       10.28%       10.35%       10.66%        9.59%        9.45%
   Leverage ratio                                     8.34        10.40        10.91         9.51         9.28
   Tier 1 risk-based capital                         14.75        18.90        19.33        16.76        16.90
   Total risk-based capital                          15.96        20.15        20.57        18.02        18.38
   Dividend payout ratio                             41.24        40.32        35.63        34.04        32.03


(1)  1995 net earnings includes $1.3 million, or $0.16 per share, in nonrecurring gains from sale of assets.
(2)  Adoption of Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes".
(3)  Historical  amounts  adjusted for stock  dividends  and stock  splits.
(4)  Calculated on net income before cumulative accounting adjustment in 1993.

</TABLE>

<PAGE>


Item 7.              Management's Discussion and Analysis of
                  Results of Operations and Financial Condition

Management's  discussion  and  analysis of the major  elements of the  Company's
consolidated  balance  sheets and  statements of earnings  should be reviewed in
conjunction with the consolidated financial statements,  accompanying notes, and
selected financial data presented elsewhere in this report.

On  November  24,  1997,  through an exchange  of 216,000  shares of stock,  the
Company acquired Southlake Bancshares,  Inc. and its subsidiary,  Texas National
Bank.   The   Southlake   Bancshares   transaction   was   accounted  for  as  a
pooling-of-interests.  The results of Southlake  Bancshares  are included in the
consolidated financial statements for 1997; however, prior period financial data
has not been restated due to immateriality. On September 25, 1997, the Company's
subsidiary bank in San Angelo acquired certain assets of Texas Commerce Bank-San
Angelo for $16.8  million  in cash and the  assumption  of  certain  liabilities
(primarily deposits). These factors should be considered when making comparisons
to prior year operating results and period-end balances.

Performance Summary

Net earnings for 1997 were $20.1  million,  an all-time  high and an increase of
$2.0  million  over the $18.1  million  earned in 1996.  Net  earnings  for 1995
amounted to $17.0  million and  included  $1.3  million in  nonrecurring  gains.
Increased net interest income resulting from growth in earning assets and higher
noninterest  income  were  the  primary  factors  contributing  to the  earnings
improvement in both 1997 and 1996.

On a per share basis,  1997 earnings  amounted to $2.33 as compared to $2.17 for
1996. In 1995, the Company  earned $2.04 per share which included  approximately
$0.16 per share resulting from nonrecurring  gains. Return on average assets for
1997 was  1.47% as  compared  to 1.52%  for  1996  and  1.59%  (1.47%  excluding
nonrecurring  gains)  for 1995.  Return on  average  equity  for 1997 was 14.32%
compared to 14.65% for 1996 and 14.91% (13.76% excluding nonrecurring gains) for
1995.

Net Interest Income

Net interest  income is the spread between  interest  income on earning  assets,
consisting  primarily  of loans and  securities,  and the  interest  expense  on
liabilities used to fund those assets, primarily  interest-bearing  deposits. In
this  discussion,  net interest  income is  presented on a fully  tax-equivalent
basis,  which permits  comparability of data through  recognition of tax savings
realized on tax-exempt income. Net interest income on a tax-equivalent basis was
$57.2  million in 1997 as compared to $50.9 million in 1996 and $45.7 million in
1995. These  year-to-year net increases  represent changes in both the volume of
average  earning assets and  interest-bearing  liabilities  and interest  rates.
Table  1  allocates  the  change  in net  interest  income  between  the  amount
attributable  to volume and the amount  attributable  to rate. In the years 1997
and 1996,  increased net interest income resulted  primarily from higher volumes
of earning assets and deposits.

Table 1 - Changes in Interest Income and Interest Expense (000's omitted):

<TABLE>
<CAPTION>

                                             1997 Compared to 1996                    1996 Compared to 1995
                                      Change Attributable to      Total        Change Attributable to      Total
                                        Volume         Rate       Change        Volume          Rate       Change
                                        ------        ------      ------        ------        -------      ------
<S>                                    <C>         <C>           <C>           <C>          <C>           <C>     
Short-term investments                 $ 1,516     $      30     $ 1,546       $   136      $    (183)    $   (47)
Taxable investment securities            1,139         1,304       2,443         1,400          1,538       2,938
Tax-exempt investment securities (1)       947           (15)        932           283           (111)        172
Loans (1)                                7,503          (440)      7,063         7,221           (752)      6,469
                                        ------        ------      ------        ------        -------      ------
     Interest income                    11,105           879      11,984         9,040            492       9,532
                                        ------        ------      ------        ------        -------      ------

Interest bearing deposits                4,434         1,216       5,650         3,837            441       4,278
Short-term borrowings                      187          (105)         82             1              7           8
Long-term debt                              (3)            -          (3)           (5)             2          (3)
                                        ------        ------      ------        ------        -------      ------
     Interest expense                    4,618         1,111       5,729         3,833            450       4,283
                                        ------        ------      ------        ------        -------      ------
     Net interest income               $ 6,487      $   (232)    $ 6,255       $ 5,207      $      42     $ 5,249
                                        ======        ======      ======        ======        =======      ======

(1) Computed on a tax-equivalent basis assuming a marginal tax rate of 35%.

</TABLE>

<PAGE>


Table 2 provides  interest income and average yield earned on earning assets and
interest expense and average rate paid on  interest-bearing  liabilities for the
years 1995 through 1997.  Average  earning  assets for 1997 were up $146 million
over the prior  year with  approximately  $84  million  of the  growth  achieved
through acquisitions. The net interest margin which measures net interest income
as a percentage of average  earning assets amounted to 4.62% in 1997 as compared
to 4.66% in 1996 and 4.69% in 1995.  Higher  deposit rates have been the primary
factors  contributing to the decline in the net interest margin in both 1997 and
1996.

Table 2 - Average Balances and Average Yields and Rates (000's omitted):

<TABLE>
<CAPTION>
                                          1997                         1996                          1995 
                               --------------------------   ---------------------------    --------------------------
                                 Average    Income/ Yield/   Average    Income/   Yield/     Average   Income/  Yield/
                                 Balance    Expense  Rate    Balance    Expense    Rate      Balance   Expense   Rate
                               ----------   -------  ----   ----------   -------   ----    ----------  -------   ----
Assets
<S>                           <C>          <C>       <C>   <C>          <C>        <C>    <C>         <C>        <C>  
   Short-term investments     $    65,326  $  3,555  5.44% $    37,230  $  2,009   5.40%  $    34,916 $  2,056   5.89%
   Taxable investment securities  511,613    31,320  6.12      486,546    28,877   5.94       455,817   25,939   5.69
   Tax-exempt
       investment securities (1)   36,954     2,408  6.52       22,509     1,476   6.56        18,496    1,304   7.05
   Loans (1) (2)                  624,071    59,347  9.51      545,754    52,284   9.58       465,495   45,815   9.84
                               ----------   -------         ----------   -------           ----------  -------
    Total earning assets        1,237,964    96,630  7.81    1,092,039    84,646   7.75       974,724   75,114   7.71
   Cash and due from banks         65,503                       56,279                         53,827
   Bank premises and equipment     38,889                       34,429                         31,458
   Other assets                    20,761                       17,709                         19,496
   Intangible assets               10,053                        5,624                          1,112
   Allowance for loan losses       (9,863)                     (10,056)                        (9,186)
                               ----------                   ----------                     ----------
     Total assets             $ 1,363,307                  $ 1,196,024                    $ 1,071,431
                               ==========                   ==========                     ==========
Liabilities and
     Shareholders' Equity
Interest-bearing deposits     $   960,057  $ 39,339  4.10% $   848,401  $ 33,689   3.97%  $   750,490 $ 29,411   3.92%
   Short-term borrowings            1,742       118  6.77          285        36  12.63           280       28  10.00
   Long-term debt                      33         3  9.09           70         6   8.57           171        9   5.26
                               ----------   -------         ----------   -------           ----------  ------- 
   Total interest-
      bearing liabilities         961,832    39,460  4.10      848,756    33,731   3.97       750,941   29,448   3.92
                                            -------                      -------                       -------
   Noninterest-bearing deposits   250,458                      213,757                        197,412
   Other liabilities               10,925                        9,775                          8,987
                               ----------                   ----------                     ----------
    Total liabilities           1,223,215                    1,072,288                        957,340
   Shareholders' equity           140,092                      123,736                        114,091
                               ----------                   ----------                     ----------
    Total liabilities and
      shareholders' equity    $ 1,363,307                  $ 1,196,024                    $ 1,071,431
                               ==========                   ==========                     ==========

Net interest income                        $ 57,170                     $ 50,915                      $ 45,666
                                            =======                      =======                       =======

Rate Analysis:
   Interest income/earning assets                    7.81%                         7.75%                         7.71%
   Interest expense/earning assets                   3.19                          3.09                          3.02
                                                     ----                          ----                          ----
     Net yield on earning assets                     4.62%                         4.66%                         4.69%
                                                     ====                          ====                          ====

(1) Computed on a tax-equivalent  basis assuming a marginal tax rate of 35%.
(2) Nonaccrual loans are included in loans.

</TABLE>

Provision and Allowance for Possible Loan Losses

The  allowance  for losses is the amount  deemed by Management to be adequate to
provide for possible losses on loans that may become  uncollectable.  Reviews of
general loss experience and the performance of specific credits are conducted in
determining  reserve adequacy and required provision expense.  The provision for
loan losses amounted to $1.1 million in 1997 as compared to $1.2 million in 1996
and $169  thousand in 1995.  Net charge offs during 1997 totaled  $1.7  million,
virtually  unchanged from the prior year amount.  As a percent of average loans,
1997 net charge offs  amounted  to 0.27% as  compared  to 0.32% for 1996.  A key
indicator of the adequacy of the  allowance  for loan losses is the ratio of the
allowance  to  nonperforming  assets  which  amounted to 228.37% at December 31,
1997,  as compared  to 268.13% at December  31,  1996.  Nonperforming  assets at
December  31,  1997,  totaled $4.5 million as compared to $3.5 million the prior
year-end.  As a percent of loans and foreclosed assets,  nonperforming assets at
year-end  1997  amounted  to 0.63% as  compared  to 0.61% at the  close of 1996.
Management  was  not  aware  of any  material  classified  credit  not  properly
disclosed as nonperforming at December 31, 1997.


<PAGE>


Table 3 - Loan Loss Experience and Allowance for Loan Losses (000's omitted):

<TABLE>
<CAPTION>

                                                  1997         1996          1995         1994           1993
                                               ---------    ----------    ----------   ----------     ----------
<S>                                           <C>          <C>           <C>          <C>            <C>        
Balance at January 1,                         $    9,441   $     9,194   $     9,206  $     9,198    $     8,476
Allowance established from
  acquisitions                                     1,444           800            83          -              712
                                               ---------    ----------    ----------   ----------     ----------
                                                  10,885         9,994         9,289        9,198          9,188

Loans charged off                                  3,081         2,620         1,019        1,382          2,129
Loans recovered                                    1,370           867           755        2,272          1,628
                                               ---------    ----------    ----------   ----------     ----------
Net (recoveries) charge-offs                       1,711         1,753           264         (890)           501

Provision (credit) for loan losses                 1,114         1,200           169         (882)           511
                                               ---------    ----------    ----------   ----------     ----------
Balance at December 31,                       $   10,288   $     9,441   $     9,194  $     9,206    $     9,198
                                               =========    ==========    ==========   ==========     ==========

Loans at year-end                             $  708,939   $   572,900   $   506,929  $   446,892    $   436,825
Average loans                                    624,071       545,754       465,495      430,774        415,204

Net charge offs (recoveries)/
  average loans                                    0.27%         0.32%         0.06%       (0.21)%         0.12%
Allowance for loan losses/
  year-end loans                                   1.45          1.65          1.81         2.06           2.11
Allowance for loan losses/
  nonperforming assets                           228.37        268.13        444.15       406.45         165.94

</TABLE>

Table 4 - Nonperforming Assets (000's omitted):

<TABLE>
<CAPTION>
                                                                           At December 31,
                                                     1997         1996          1995          1994          1993
                                                    ------       ------        ------        ------        ------
<S>                                                <C>          <C>           <C>           <C>           <C>    
Nonaccrual loans                                   $ 3,463      $ 2,638       $ 1,184       $ 1,305       $ 3,417
Loans past due 90 days or more                         106           77           181           100           170
Restructured loans                                      -            -             -             -             -
                                                    ------       ------        ------        ------        ------
  Nonperforming loans                                3,569        2,715         1,365         1,405         3,587
Foreclosed assets                                      936          806           705           860         1,956
                                                    ------       ------        ------        ------        ------
  Total nonperforming assets                       $ 4,505      $ 3,521       $ 2,070       $ 2,265       $ 5,543
                                                    ======       ======        ======        ======        ======

As a % of loans and
  foreclosed assets                                   0.63%        0.61%         0.41%         0.51%         1.26%


</TABLE>


Noninterest Income

Noninterest income for 1997 totaled $18.6 million,  an increase of $2.8 million,
or 17.7%, over the prior year.  Approximately $735 thousand of the increase came
from 1997 acquisitions. Trust fees were up $436 thousand, or 12.3%, and resulted
from an $85 million, or 14.0% increase in trust assets during 1997. Service fees
on deposit accounts increased $1.9 million,  or 23.4%, and reflect growth in the
number of  accounts  and volume of  transactions.  ATM fees in 1997 were up $252
thousand  and  reflect  growth  in the  number  of  cardholders  and  volume  of
transactions. Table 5 provides detail of other categories of noninterest income.

Total noninterest income for 1996 amounted to $15.8 million as compared to $15.0
million in 1995.  As shown in Table 5, trust  fees and  service  fees on deposit
accounts  were up $388 thousand and $1.8  million,  respectively.  Also in 1996,
gains on sale of foreclosed  assets  decreased $2.0 million and interest on loan
recoveries increased $284 thousand.


<PAGE>


Table 5 - Noninterest Income (000's omitted):

<TABLE>
<CAPTION>
                                                             Increase                       Increase
                                                1997        (Decrease)         1996        (Decrease)        1995
                                              -------        --------        -------         -------        -------
<S>                                          <C>             <C>            <C>             <C>            <C>     
Trust fees                                   $  3,988        $    436       $  3,552        $    388       $  3,164
Service fees on deposit accounts               10,057           1,908          8,149           1,769          6,380
Gain on sale of repossessed assets                 39             (86)           125          (1,957)         2,082
Other:
  Interest on loan recoveries                      99            (215)           314             284             30
  Mastercard fees                                 844              92            752             114            638
  Real estate mortgage fees                       682             114            568             131            437
  Brokerage commissions                           263              62            201            (199)           400
  Safe deposit rental fees                        336              83            253             (18)           271
  ATM fees                                        705             252            453             176            277
  Exchange fees                                   292              (6)           298              31            267
  Miscellaneous income                          1,317             140          1,177              93          1,084
                                              -------         -------        -------         -------        -------
                                                4,538             522          4,016             612          3,404
                                              -------         -------        -------         -------        -------
    Total Noninterest Income                 $ 18,622        $  2,780       $ 15,842        $    812       $ 15,030
                                              =======         =======        =======         =======        =======


</TABLE>


Noninterest Expense

Total  noninterest  expense for 1997 amounted to $43.8  million,  an increase of
$6.2  million,  or 16.6%,  over the prior  year.  Excluding  approximately  $2.5
million which resulted from acquisitions,  1997 noninterest expense was up 9.9%.
An  important  measure in  determining  effectiveness  in  managing  noninterest
expense is the  efficiency  ratio,  which is calculated by dividing  noninterest
expense  by  the  sum of net  interest  income  on a  tax-equivalent  basis  and
noninterest income.  Excluding gains on sale of foreclosed assets, the Company's
efficiency  ratios  were  57.82%,  56.38%  and  58.69%  in 1997,  1996 and 1995,
respectively.

Salaries and employee benefits for 1997 totaled $22.4 million,  up $2.6 million,
or 9.2%, over the prior year. Approximately $1.4 million of the increase related
to 1997  acquisitions.  On a combined  basis,  1997 net  occupancy and equipment
expense was up $992  thousand  with  depreciation  and property  taxes being the
significant  factors  contributing  to the  increase.  Table  6  presents  major
categories of other noninterest expense.

Noninterest  expense  in 1996  amounted  to  $37.6  million,  which  was up $3.2
million.  Approximately  $2.7  million  of the  increase  related  to a purchase
acquisition  finalized in January of 1996. Occupancy expense in 1996 was up $557
thousand with the increase resulting primarily from acquisitions and the opening
of a new bank  building in  Stephenville.  FDIC expense in 1996  decreased  $1.0
million due to the insurance fund reaching its target level.


<PAGE>


Table 6 - Noninterest Expense (000's omitted):

<TABLE>
<CAPTION>
                                                                  Increase                    Increase
                                                     1997        (Decrease)      1996        (Decrease)      1995
                                                    -------         ------      -------         ------      -------
<S>                                                <C>             <C>         <C>             <C>         <C>     
Salaries                                           $ 17,397        $ 2,075     $ 15,322        $ 1,675     $ 13,647
Payroll taxes                                         1,314            150        1,164            132        1,032
Profit sharing                                        1,813            103        1,710            321        1,389
Medical and other benefits                            1,925            256        1,669            238        1,431
                                                    -------         ------      -------         ------      -------
                                                     22,449          2,584       19,865          2,366       17,499

Net occupancy expense                                 3,568            402        3,166            557        2,609
Equipment expense                                     3,526            591        2,935            393        2,542
Printing, stationary, and supplies                    1,080             63        1,017             59          958
FDIC insurance expense                                  142            125           17         (1,037)       1,054

Other:
  Data processing and operations fees                 1,039            328          711              6          705
  Postage                                             1,016            119          897            121          776
  Advertising                                           993            116          877              5          872
  Correspondent bank service charges                    947             80          867            (24)         891
  Legal and accounting fees                             772            218          554            (45)         599
  Credit card fees                                      720             86          634            180          454
  Goodwill amortization                                 707            306          401            325           76
  ATM expense                                           671            146          525             88          437
  Telephone                                             596            202          394             62          332
  Public relations and business development             573            115          458            112          346
  Directors' fees                                       527            121          406            (27)         433
  Other professional and service fees                   363             91          272           (100)         372
  Franchise tax                                         350             85          265            (46)         311
  Dues and subscriptions                                316             26          290             21          269
  Courier                                               306             38          268             20          248
  Other miscellaneous                                 3,141            390        2,751            134        2,617
                                                    -------         ------      -------         ------      -------
                                                     13,037          2,467       10,570            832        9,738
                                                    -------         ------      -------         ------      -------
Total Noninterest Expense                          $ 43,802        $ 6,232     $ 37,570        $ 3,170     $ 34,400
                                                    =======         ======      =======         ======      =======

</TABLE>

Income Taxes

Income tax expense for 1997  totaled  $10.1  million as compared to $9.4 million
for 1996 and $8.7 million for 1995. The Company's  effective tax rates on pretax
income were 33.4%, 33.1% and 33.7%,  respectively,  for the years 1997, 1996 and
1995.

At December  31, 1997 and 1996,  the Company had net deferred tax assets of $1.2
million and $1.4 million,  respectively. The approximate effects of each type of
difference  that gave rise to the Company's  deferred tax assets and liabilities
at  December  31,  1997 and 1996,  are  provided  in Note 7 to the  Consolidated
Financial Statements.  The most significant assumption relied upon by management
in concluding that it is more likely than not that the deferred tax assets,  net
of the  recorded  valuation  allowance,  will be  realized  in the future is the
recent  history of taxable  income  generated by the Company and the  subsidiary
bank to which the net operating  loss  carryforward  relates.  On a consolidated
basis,  taxable income amounted to approximately  $28.8 million,  $26.5 million,
and  $22.6  million  in the  years  ended  December  31,  1997,  1996 and  1995,
respectively.


<PAGE>


The use of the net  operating  loss  carryforward  is  conditioned  upon taxable
income generated by the subsidiary bank. The net operating loss carryforward was
acquired  in the  purchase  of the  stock  of the  subsidiary  bank,  and  under
applicable  Internal  Revenue Service  regulations  regarding change of control,
their usage is limited to a predetermined  amount in each future period. The net
operating loss carryforward approximates $1.4 million at December 31, 1997, with
a  usage   limitation  of  $340  thousand  per  year.  The  net  operating  loss
carryforward expires in the years 2001 through 2005. Taxable income generated by
the  subsidiary  bank before the net  operating  loss  carryforward  amounted to
approximately  $1.6 million,  $1.9 million,  and $1.4 million in the years ended
December 31, 1997, 1996 and 1995, respectively.

The valuation  allowance was  established  because full  utilization  of the net
operating loss carryforward is dependent on future taxable income in years where
the Company is unable to determine  that it is more likely than not that taxable
income of the subsidiary bank will be available prior to expiration.

Investment Securities

At December 31, 1997, the investment securities portfolio totaled $582.6 million
as  compared  to $511.8  million  the prior  year end.  At  December  31,  1997,
securities  with  an  amortized  cost  of  $411.9  million  were  classified  as
securities held-to-maturity and securities with a market value of $170.7 million
were  classified  as securities  available-for-sale.  The portfolio is comprised
primarily  of U. S.  Treasury  and U.S.  Government  corporations  and  agencies
securities  with relative  short  maturities.  The Company did not hold any CMOs
that  entail  higher  risks  than  standard  mortgage-backed  securities.  Total
investment  securities  at  year-end  1997  included  structured  notes  with an
amortized  cost of  $11.7  million  and an  approximate  market  value  of $11.6
million.  Note  2 to  the  Consolidated  Financial  Statements  provides  detail
disclosures  relating  to  the  maturities  and  estimated  fair  values  of the
investment portfolio at December 31, 1997 and 1996.

Loans

Total loans at December 31, 1997,  amounted to $708.9 million,  up $136 million,
or 23.7%, from year-end 1996.  Internal loan growth amounted to $49 million,  or
8.5%, and acquisitions  accounted for the remaining $87 million of growth.  When
compared to the prior year-end totals,  consumer loans and commercial loans show
increases  of $56 million  and $46  million,  respectively.  As shown in Table 7
below,  the  composition,   or  percent  of  total  loans  each   classification
represents,  was  relatively  unchanged from year to year. The loan portfolio is
comprised  of  loans  made  to  businesses,  individuals,  and  farm  and  ranch
operations located in the primary trade areas served by the Company's subsidiary
banks. Real estate loans represent loans primarily for new home construction and
owner-occupied  real estate.  The structure of loans in the real estate mortgage
classification  generally provides repricing  intervals to minimize the interest
rate risk inherent in fixed rate mortgage loans.

Table 7 - Composition of Loans (000's omitted):

<TABLE>
<CAPTION>

                                                                  December 31, 1997           December 31, 1996
                                                                Amount    % of Total        Amount    % of Total
                                                               --------    ----------      --------     --------
<S>                                                           <C>              <C>        <C>             <C>   
Commercial, financial, and agricultural                       $ 281,013         39.64%    $ 234,625        40.95%
Real estate - construction                                       31,494          4.44        22,106         3.86
Real estate - mortgage                                          159,305         22.47       135,182        23.60
Consumer                                                        237,127         33.45       180,987        31.59
                                                               --------    ----------      --------     --------
                                                              $ 708,939        100.00%    $ 572,900       100.00%
                                                               ========    ==========      ========     ========

</TABLE>

<PAGE>


Deposits

Deposits held by subsidiary  banks  represent  the Company's  primary  source of
funding.  Substantially  all of the deposits are considered core deposits,  that
is,  deposits  that are not  subject  to  material  fluctuations  from  customer
withdrawal related to market rate changes.  At December 31, 1997, total deposits
amounted to $1.4 billion,  an increase of $291 million,  or 25.9%, over the 1996
year-end  total.  Approximately  $200 million of the growth  resulted  from 1997
acquisitions.  Table 8 provides a breakdown  of average  deposits and rates paid
over the past three years and the  remaining  maturity of time  deposits of $100
thousand or more.

Table 8 - Composition  of  Deposits  and  Remaining  Maturity of Time
                Deposits of $100,000 or more (000's omitted):

<TABLE>
<CAPTION>

                                                          1997                  1996                  1995
                                                  -------------------   -------------------     -----------------
                                                    Average   Average     Average   Average      Average  Average
                                                    Balance    Rate       Balance    Rate        Balance   Rate
                                                  ----------   ----     ----------   ----       --------   ----
<S>                                              <C>           <C>     <C>           <C>       <C>         <C>
Noninterest-bearing deposits                     $   250,458     -     $   213,757     -       $ 197,412     -
Interest-bearing deposits
     Interest-bearing checking                       194,772   1.95%       187,912   1.98%       179,731   2.14%
     Savings and money market accounts               295,195   3.57        232,579   3.29        182,401   2.98
     Time deposits under $100,000                    337,790   5.26        310,265   5.19        272,062   5.16
     Time deposits of $100,000 or more               132,300   5.45        117,645   5.29        116,296   5.24
                                                  ----------            ----------              --------
     Total interest-bearing deposits                 960,057   4.10        848,401   3.97        750,490   3.92
                                                  ----------            ----------              --------
Total deposits                                   $ 1,210,515           $ 1,062,158             $ 947,902
                                                  ==========            ==========              ========

</TABLE>

Remaining Maturity of Time Deposits of $100,000 or More

<TABLE>
<CAPTION>

                                                                     December 31, 1997
                                                                     -----------------
<S>                                                                     <C>       
Under three months                                                      $   59,826
Over three through six months                                               35,553
Over six through twelve months                                              33,655
Over twelve months                                                          20,453
                                                                          --------
     Total Time Deposits of $100,000 or More                             $ 149,487
                                                                          ========


</TABLE>

Capital

At December 31, 1997, total shareholders' equity was $148.2 million, or 9.42% of
total assets, compared to $131.2 million, or 10.39% of total assets, at December
31, 1996. During 1997, total  shareholders'  equity averaged $140.1 million,  or
10.27% of average  assets,  compared to the 1996 average of $123.7  million,  or
10.34% of average assets.

Banking system  regulators  measure capital  adequacy by means of the risk-based
capital ratio and leverage ratio.  The risk-based  capital rules provide for the
weighting  of  assets  and   off-balance-sheet   commitments  and  contingencies
according to  prescribed  risk  categories  ranging from 0% to 100%.  Regulatory
capital is then divided by risk-weighted  assets to determine the  risk-adjusted
capital ratios. The leverage ratio is computed by dividing  shareholders' equity
less intangibles by quarter-to-date average assets less intangibles.  Regulatory
minimums for risk-based and leverage  ratios are 8.00% and 3.00%,  respectively.
At December 31, 1997, the Company's  total  risk-based and leverage  ratios were
15.96% and 8.34%,  respectively,  as  compared  to a total  risk-based  ratio of
20.15% and a leverage  ratio of 10.40% at the end of 1996.  Lower  ratios at the
close of 1997  reflect  the  Company's  asset  growth  and  additional  goodwill
resulting from the 1997 purchase and assumption transaction.


<PAGE>


Interest Rate Risk

Interest  rate  risk  results  when  the  maturity  or  repricing  intervals  of
interest-earning  assets and  interest-bearing  liabilities  are different.  The
Company's  exposure  to  interest  rate risk is managed  primarily  through  the
Company's strategy of selecting the types and terms of  interest-earning  assets
and  interest-bearing  liabilities  which  generate  favorable  earnings,  while
limiting the potential negative effects of changes in market interest rates. The
Company uses no off-balance sheet financial  instruments to manage interest rate
risk.

Each subsidiary bank has an  asset/liability  committee which monitors  interest
rate risk and compliance with investment policies.  Interest-sensitivity gap and
simulation  analysis are among the ways that the subsidiary banks track interest
rate risk.  Table 9 sets forth the interest  rate  sensitivity  of the Company's
assets and  liabilities  as of December 31, 1997,  and sets forth the  repricing
dates of the Company's interest-earning assets and interest-bearing  liabilities
as of  that  date,  as well  as the  Company's  interest  rate  sensitivity  gap
percentages for the periods presented. The table is based upon assumptions as to
when  assets  and  liabilities   will  reprice  in  a  changing   interest  rate
environment,  and since such assumptions can be no more than estimates,  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  than those  estimated.  Also,  the renewal or  repricing  of
certain assets and liabilities can be  discretionary  and subject to competitive
and  other  pressures.  Therefore,  the  following  table  does  not and  cannot
necessarily indicate the actual future impact of general interest rate movements
on the Company's net interest income.

Table 9 - Interest Sensitivity Analysis (000's omitted):

<TABLE>
<CAPTION>
                                                                                                                           12-31-97
                                                                                                                          Estimated
                                1998         1999         2000         2001         2002       Beyond         Total       Fair Value
                              --------     --------     --------     --------     --------    --------     ----------     ----------
Loans
<S>                          <C>          <C>          <C>          <C>          <C>         <C>          <C>            <C>        
   Fixed rate loans          $ 165,572    $  68,725    $  69,436    $  71,619    $  71,979   $  28,768    $   476,099    $   477,762
     Average interest rate        9.60%       10.02%       10.07%        9.75%        9.67%       9.08%          9.73%
   Adjustable rate loans       232,840          -            -            -            -           -          232,840        232,840
     Average interest rate        9.38          -            -            -            -           -             9.38
Investment securities
   Fixed rate securities       214,678       98,006       83,182       69,913       52,459      64,317        582,555        584,858
     Average interest rate        5.99         6.06         6.27         6.35         6.55        6.93           6.24
Other earning assets
   Adjustable rate other       114,885          -            -            -            -           -          114,885        114,885
     Average interest rate        5.40          -            -            -            -           -             5.40            -
                              --------     --------     --------     --------     --------    --------     ----------     ----------
Total financial assets       $ 727,975    $ 166,731    $ 152,618    $ 141,532    $ 124,438   $  93,085    $ 1,406,379    $ 1,410,345
   Average interest rate          7.80%        7.69%        8.00%        8.07%        8.35%       7.59%          7.87%

Deposits
   Fixed rate deposits       $ 406,789    $  59,392    $  23,562    $   7,141    $   3,679   $      49    $   500,612    $   501,262
     Average interest rate        5.23%        5.79%        6.38%        5.74%        5.74%       5.11%          5.36%
   Adjustable rate deposits    600,794          -            -            -            -           -          600,794        600,794
     Average interest rate        2.92          -            -            -            -           -             2.92
Note payable
  Floating rate note payable     4,700          -            -            -            -           -            4,700          4,700
     Average interest rate        6.80          -            -            -            -           -             6.80            -
                              --------     --------     --------     --------     --------    --------     ----------     ----------

Total financial liabilities $1,012,283    $  59,392    $  23,562    $   7,141    $   3,679   $      49    $ 1,106,106    $ 1,106,756
   Average interest rate          3.86%        5.79%        6.38%        5.74%        5.74%       5.11%          4.04%

Interest sensitivity gap    $ (284,308)   $ 107,339    $ 129,056    $ 134,391    $ 120,759   $  93,036    $   300,273
Cumulative interest
  sensitivity gap             (284,308)    (176,969)     (47,913)      86,478      207,237     300,273        300,273
Ratio of interest sensitive
 assets to interest
 sensitive liabilities           71.91          -            -            -            -           -
Cumulative ratio of interest
  sensitive assets to
  interest sensitive
  liabilities                    71.91        83.49        95.63       107.84       118.74      127.15
Cumulative interest
  sensitivity gap as a
  percent of earning assets     (20.22)%     (12.58)%      (3.41)%       6.15%       14.74%      21.35%

</TABLE>

<PAGE>


In the  event  market  interest  rates  increase  200 basis  points,  management
estimates that the Company's net interest income would likely increase 4.8% when
compared to the prior 12-month  period.  If interest  rates  decreased 200 basis
points,  net interest  income would likely  decrease  5.3% when  compared to the
prior 12-month period. These are good faith estimates assuming all other factors
do not change  materially,  and, in  management's  belief,  are not  necessarily
indicative of what actually could occur in the event of immediate  interest rate
increases  or  decreases  of  this  magnitude.  Management  believes  that it is
unlikely   that  such  changes   would  occur  in  a  short  time   period.   As
interest-bearing  assets and  liabilities  reprice at different  time frames and
proportions to market interest rate movements,  various assumptions must be made
based on historical relationships of these variables in reaching any conclusion.
Since these correlations are based on competitive and market conditions,  future
results would, in management's belief, be different from the foregoing estimates
and such results could be material.

Liquidity

Liquidity is the ability of the Company to meet cash demands as they arise. Such
needs  can  develop  from  loan  demand,   deposit  withdrawals  or  acquisition
opportunities.  Asset liquidity is provided by cash and assets which are readily
marketable or which will mature in the near future.  Liquid assets include cash,
Federal  funds  sold,  and  short-term  investments  in time  deposits in banks.
Liquidity  is also  provided by access to funding  sources  which  include  core
depositors and correspondent  banks that maintain accounts with and sell Federal
funds to subsidiary banks of the Company. Given the strong core deposit base and
relatively  low  loan  deposit  ratios   maintained  at  the  subsidiary  banks,
Management considers the current liquidity position to be adequate.

Parent Company Funding Sources and Dividends

The Company's ability to fund various operating  expenses,  dividends,  and cash
acquisitions  is generally  dependent  on parent  company  only  earnings,  cash
reserves and funds derived from its subsidiaries.  These funds historically have
been produced by intercompany  dividends and management fees that are limited to
reimbursement of actual expenses. It is anticipated that the Company's recurring
cash  sources  will  continue  to include  dividends  and  management  fees from
subsidiaries. At December 31, 1997, approximately $9.7 million was available for
the payment of intercompany  dividends by the subsidiary banks without the prior
approval of regulatory agencies. Also at December 31, 1997, the Company had $5.3
million  available  under  a line  of  credit  with  an  unaffiliated  financial
institution.  The Company  does not  anticipate  any  significant  change in its
policy for cash dividends, which have amounted to 41.2%, 40.3%, and 35.6% of net
earnings, respectively, in 1997, 1996 and 1995.

Year 2000

The year 2000 issue is the result of computer  programs  being written using two
digits rather than four to define the applicable  year.  Computer  programs that
have  date-sensitive  software may  recognize a date using "00" as the year 1900
rather than the year 2000,  which could result in  miscalculations.  The Company
has assessed  financial and  operational  systems and developed plans to address
systems modifications.  The Company is also communicating with others with which
it conducts business to help identify and resolve the year 2000 issue. The total
cost associated with the required  modifications  is not expected to be material
to the Company's  consolidated  results of operations and financial position and
is being expensed as incurred.


<PAGE>


QUARTERLY FINANCIAL DATA (Unaudited)
(Dollars in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                                    1997
                                                                    4th         3rd        2nd         1st
                                                                ---------   ---------  ---------   ---------
Summary Income Statement Information:
<S>                                                            <C>         <C>        <C>         <C>       
   Interest income                                             $   26,425  $   23,789 $   23,147  $   22,523
   Interest expense                                                11,336       9,747      9,339       9,039
                                                                ---------   ---------  ---------   ---------
   Net interest income                                             15,089      14,042     13,808      13,484
   Provision for loan losses                                          428         252        191         243
                                                                ---------   ---------  ---------   ---------
   Net interest income after provision for loan losses             14,661      13,790     13,617      13,241
   Noninterest income                                               4,846       4,803      4,566       4,407
   Noninterest expense                                             11,956      10,952     10,594      10,300
                                                                ---------   ---------  ---------   ---------
   Income before income taxes                                       7,551       7,641      7,589       7,348
   Provision (benefit) for income taxes                             2,535       2,530      2,540       2,461
                                                                ---------   ---------  ---------   ---------
   Net income                                                  $    5,016  $    5,111 $    5,049  $    4,887
                                                                =========   =========  =========   =========

Per Share Data (1):
   Net income per share                                        $     0.58  $     0.59 $     0.59  $     0.57
   Cash dividends declared                                           0.25        0.25       0.25        0.22
   Book value at period-end                                         17.13       16.79      16.42       16.04
   Closing sales price                                              42.88       45.50      38.75       31.25

   Sales price:
     High                                                           45.50       45.50      39.50       32.50
     Low                                                            38.50       36.00      29.25       30.20



                                                                                    1996
                                                                    4th         3rd        2nd         1st
                                                                ---------   ---------  ---------   ---------
Summary Income Statement Information:
   Interest income                                             $   21,463  $   21,046 $   20,687  $   20,980
   Interest expense                                                 8,601       8,429      8,275       8,426
                                                                ---------   ---------  ---------   ---------
   Net interest income                                             12,862      12,617     12,412      12,554
   Provision for loan losses                                          237          80        365         518
                                                                ---------   ---------  ---------   ---------
   Net interest income after provision for loan losses             12,625      12,537     12,047      12,036
   Noninterest income                                               4,034       4,064      4,039       3,705
   Noninterest expense                                              9,631       9,624      9,327       8,988
                                                                ---------   ---------  ---------   ---------
   Income before income taxes                                       7,028       6,977      6,759       6,753
   Provision (benefit) for income taxes                             2,400       2,375      2,311       2,309
                                                                ---------   ---------  ---------   ---------
   Net income                                                  $    4,628  $    4,602 $    4,448  $    4,444
                                                                =========   =========  =========   =========

Per Share Data (1):
   Net income per share                                        $     0.55  $     0.55 $     0.53  $     0.53
   Cash dividends declared                                           0.22        0.22       0.22        0.21
   Book value at period-end                                         15.62       15.28      14.96       14.69
   Closing sales price                                              32.00       27.75      29.50       22.75

   Sales price:
     High                                                           32.13       30.00      30.38       24.00
     Low                                                            27.50       20.13      22.75       20.75



(1)  Historical amounts adjusted for 25% stock dividend on June 1, 1997.

</TABLE>

<PAGE>


Item 8.    Financial Statements and Supplementary Data

           The  independent   auditors'  report,   and  consolidated   financial
statements  of  Bankshares  at December  31, 1997 and 1996,  and for each of the
three years in the period  ended  December  31,  1997,  are provided on pages 26
through 48. Also included is  management's  report on  responsibility  for these
financial statements.


<PAGE>


                        FIRST FINANCIAL BANKSHARES, INC.
                               MANAGEMENT'S REPORT
                 ON RESPONSIBILITY FOR THE FINANCIAL STATEMENTS

Management  of  First  Financial  Bankshares,   Inc.,  is  responsible  for  the
preparation, integrity, and fair presentation of its annual financial statements
as of December  31, 1997 and 1996,  and for the three years in the period  ended
December 31, 1997.  The  financial  statements  have been prepared in accordance
with generally  accepted  accounting  principles  and, as such,  include amounts
based  on  judgments  and  estimates  made by  Management.  Management  has also
prepared the other information included in this Annual Report and is responsible
for its accuracy and consistency with the financial statements.

The annual  financial  statements  referred to above have been audited by Arthur
Andersen LLP, who have been given  unrestricted  access to all financial records
and related  data,  including  minutes of all meetings of  shareholders  and the
Board of Directors.  Management believes that all representations made to Arthur
Andersen LLP during the audits were valid and appropriate.



Kenneth T. Murphy                                    Curtis R. Harvey
Chairman of the Board, President                     Executive Vice President
and Chief Executive Officer                          and Chief Financial Officer



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Shareholders of
First Financial Bankshares, Inc.:

We have audited the accompanying  consolidated balance sheets of First Financial
Bankshares, Inc. (a Texas corporation), and subsidiaries as of December 31, 1997
and 1996,  and the related  consolidated  statements of earnings,  shareholders'
equity,  and cash flows for each of the three years in the period ended December
31, 1997.  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  in  accordance  with  generally   accepted  auditing
standards.  Those standards 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.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of First Financial  Bankshares,
Inc. and subsidiaries as of December 31, 1997 and 1996, and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 1997, in conformity with generally accepted accounting principles.


                                        Arthur Andersen LLP

Dallas, Texas,
    January 14, 1998


<PAGE>


                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

             CONSOLIDATED BALANCE SHEETS--DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>

              ASSETS                                                             1997                1996
              ------                                                        ---------------    ---------------

<S>                                                                        <C>                <C>             
CASH AND DUE FROM BANKS                                                    $     88,795,827   $     71,677,154

FEDERAL FUNDS SOLD                                                              114,485,839         54,306,156
                                                                            ---------------    ---------------

                         Total cash and cash equivalents                         203,281,666       125,983,310

INTEREST-BEARING DEPOSITS IN BANKS                                                   398,671           888,494

INVESTMENT IN SECURITIES:
      Securities held-to-maturity (market value of $414,160,027
          in 1997 and $466,805,918 in 1996)                                      411,857,644       466,623,769
      Securities available-for-sale, at market value                             170,697,516        45,164,802

LOANS                                                                            708,938,702       572,900,206
      Less- Allowance for loan losses                                             10,288,200         9,441,466
                                                                            ----------------   ---------------
              Net loans                                                          698,650,502       563,458,740

BANK PREMISES AND EQUIPMENT, net                                                  41,501,074        34,454,587

GOODWILL, net                                                                     23,054,329         5,585,922

OTHER ASSETS                                                                      24,067,522        19,881,425
                                                                            ----------------   ---------------

              Total assets                                                 $   1,573,508,924  $  1,262,041,049
                                                                            ================   ===============

      LIABILITIES AND SHAREHOLDERS' EQUITY

NONINTEREST-BEARING DEPOSITS                                               $     311,318,296  $    246,571,720

INTEREST-BEARING DEPOSITS                                                      1,101,405,525       875,309,732
                                                                            ----------------   ---------------

              Total deposits                                                   1,412,723,821     1,121,881,452

DIVIDENDS PAYABLE                                                                  2,162,899         1,881,288

NOTE PAYABLE                                                                       4,700,000              -

OTHER LIABILITIES                                                                  5,695,741         7,117,463
                                                                            ----------------   ---------------

              Total liabilities                                                1,425,282,461     1,130,880,203

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
      Common  stock, $10 par value;  authorized  10,000,000  shares;
      issued and outstanding 8,651,595 and 6,718,886 shares
      in 1997 and 1996, respectively                                              86,515,950        67,188,860
      Capital surplus                                                             36,350,673        36,874,707
      Retained earnings                                                           24,996,973        27,363,902
      Unrealized gain (loss) on investment in securities
              available-for-sale, net                                                362,867          (266,623)
                                                                            ----------------   ---------------

              Total shareholders' equity                                         148,226,463       131,160,846
                                                                            ----------------   ---------------

              Total liabilities and shareholders' equity                   $   1,573,508,924  $  1,262,041,049
                                                                            ================   ===============


The  accompanying   notes  are  an  integral  part  of  these
consolidated statements.

</TABLE>

<PAGE>


                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF EARNINGS

              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

<TABLE>
<CAPTION>

                                                                      1997              1996            1995
                                                                   -----------       -----------     -----------
INTEREST INCOME:
<S>                                                               <C>               <C>             <C>         
    Interest and fees on loans                                    $ 59,308,993      $ 52,283,782    $ 45,814,586
    Interest on investment in securities-
        Taxable                                                     31,320,395        28,877,437      25,939,349
        Exempt from federal income tax                               1,699,442         1,005,713         847,319
    Interest on federal funds sold and interest-bearing
        deposits in banks                                            3,555,635         2,009,414       2,056,232
                                                                   -----------       -----------     -----------

                                                                    95,884,465        84,176,346      74,657,486
                                                                   -----------       -----------     -----------

INTEREST EXPENSE:
    Interest on time deposits                                       39,339,601        33,689,145      29,410,762
    Other                                                              121,249            42,206          37,363
                                                                   -----------       -----------     -----------

                                                                    39,460,850        33,731,351      29,448,125
                                                                   -----------       -----------     -----------

                  Net interest income                               56,423,615        50,444,995      45,209,361

PROVISION FOR LOAN LOSSES                                            1,114,000         1,200,000         168,500
                                                                   -----------       -----------     -----------

                  Net interest income after provision for
                    loan losses                                     55,309,615        49,244,995      45,040,861
                                                                   -----------       -----------     -----------

NONINTEREST INCOME:
    Trust department income                                          3,988,309         3,552,331       3,164,482
    Service fees on deposit accounts                                10,056,506         8,149,244       6,380,471
    Gain on sale of foreclosed assets                                   38,723           125,314       2,082,383
    Other                                                            4,538,419         4,015,168       3,402,931
                                                                   -----------       -----------     -----------

                                                                    18,621,957        15,842,057      15,030,267
                                                                   -----------       -----------     -----------
NONINTEREST EXPENSE:
    Salaries and employee benefits                                  22,449,465        19,865,394      17,498,591
    Net occupancy expense                                            3,567,506         3,165,503       2,609,140
    Equipment expense                                                3,526,464         2,935,525       2,541,790
    Printing, stationery, and supplies                               1,079,651         1,016,531         958,340
    FDIC assessments                                                   141,557            16,504       1,053,504
    Other expenses                                                  13,037,358        10,570,266       9,738,433
                                                                   -----------       -----------     -----------

                                                                    43,802,001        37,569,723      34,399,798
                                                                   -----------       -----------     -----------

EARNINGS BEFORE INCOME TAXES                                        30,129,571        27,517,329      25,671,330

INCOME TAX EXPENSE                                                  10,066,466         9,395,078       8,655,717
                                                                   -----------       -----------     -----------

NET EARNINGS                                                      $ 20,063,105      $ 18,122,251    $ 17,015,613
                                                                   ===========       ===========     ===========

NET EARNINGS PER SHARE                                            $       2.33      $       2.17    $       2.04
                                                                   ===========       ===========     ===========

NET EARNINGS PER SHARE,
 ASSUMING DILUTION                                                $       2.31      $       2.15    $       2.02
                                                                   ===========       ===========     ===========

The  accompanying   notes  are  an  integral  part  of  these
consolidated statements.

</TABLE>


<PAGE>


                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

<TABLE>
<CAPTION>

                                                                                                     Unrealized
                                                                                                     Gain (Loss)
                                                                                                    On Investment
                                                                                                    in Securities
                                                 Common Stock            Capital       Retained     Available-For
                                               Shares      Amount        Surplus        Earnings      Sale, Net
                                            ----------  -----------    -----------    -----------    -----------
<S>                                          <C>       <C>            <C>            <C>            <C>
BALANCE, December 31, 1994                   5,321,191 $ 53,211,910   $ 36,863,701   $ 18,964,400   $   (739,628)

    Net earnings                                  -           -               -        17,015,613           -

    Stock issuances                             18,002      180,020          6,903           -              -

    Cash dividends declared,
      $0.78 per share                             -            -              -        (6,062,575)          -

    Change in unrealized gain (loss) on
     investment in securities available-
     for-sale, net                                -            -              -              -           587,467
                                            ----------  -----------    -----------    -----------    -----------

BALANCE, December 31, 1995                   5,339,193   53,391,930     36,870,604     29,917,438       (152,161)

    Net earnings                                  -            -              -        18,122,251           -

    Stock issuances                             42,791      427,910          4,103           -              -

    Cash dividends declared,
      $0.87 per share                             -            -              -        (7,306,767)          -

    Stock split, effected in the form
      of a dividend                          1,336,902   13,369,020           -       (13,369,020)          -

    Change in unrealized gain
     (loss) on investment in
     securities available-for-sale, net           -            -              -              -          (114,462)
                                            ----------  -----------    -----------    -----------    -----------

BALANCE, December 31, 1996                   6,718,886   67,188,860     36,874,707     27,363,902       (266,623)

    Adjustments for pooling of interests       216,442    2,164,420       (521,224)     2,658,712         (4,283)
                                            ----------  -----------    -----------    -----------    -----------

BALANCE, January 1, 1997                     6,935,328   69,353,280     36,353,483     30,022,614       (270,906)

    Net earnings                                  -            -              -        20,063,105           -

    Stock issuances                             34,873      348,730         (2,810)          -              -

    Cash dividends declared,
     $0.97 per share                              -            -              -        (8,274,806)          -

    Stock split, effected in the
     form of a dividend                      1,681,394   16,813,940           -       (16,813,940)          -

    Change in unrealized gain
     (loss) on investment in
     securities available-for-sale, net           -            -              -              -           633,773
                                            ----------  -----------    -----------    -----------    -----------

BALANCE, December 31, 1997                   8,651,595 $ 86,515,950   $ 36,350,673   $ 24,996,973   $    362,867
                                            ==========  ===========    ===========    ===========    ===========


The  accompanying   notes  are  an  integral  part  of  these
consolidated statements.

</TABLE>

<PAGE>


                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

              FOR THE YEARS ENDED DECEMBER 31, 1997, 1996, AND 1995

<TABLE>
<CAPTION>


                                                                        1997             1996             1995
                                                                   ------------     ------------      -----------

CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                              <C>              <C>               <C>          
   Net earnings                                                  $   20,063,105   $   18,122,251    $  17,015,613
   Adjustments to reconcile net earnings to net cash
     provided by operating activities-
       Depreciation and amortization                                  4,622,748        3,656,912        3,011,510
       Provision for loan losses                                      1,114,000        1,200,000          168,500
       Premium amortization, net of discount accretion                  998,159        2,377,741        2,506,343
       Loss on sale of securities                                       -                -                 57,094
       Gain on sale of foreclosed assets                                (38,723)        (125,314)      (2,082,383)
       Deferred federal income tax (benefit) expense                   (109,602)         263,153          322,363
       (Increase) decrease in other assets                           (1,960,333)         655,735       (1,539,477)
       (Decrease) increase in other liabilities                      (3,360,738)         (52,942)         714,888
                                                                   ------------     ------------      -----------

              Total adjustments                                       1,265,511        7,975,285        3,158,838
                                                                   ------------     ------------      -----------

              Net cash provided by operating activities              21,328,616       26,097,536       20,174,451
                                                                   ------------     ------------      -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Net decrease (increase) in interest-bearing deposits in banks        589,823        1,183,531         (291,025)
   Cash and cash equivalents received through purchase of
     assets and liabilities, net of cash paid                        70,702,534          -                -
   Acquisitions, net of cash and cash equivalents received           10,436,740       (4,554,417)      (1,539,560)
   Proceeds from sales of securities available-for-sale              10,325,207          498,500        5,483,872
   Proceeds from maturities of securities available-for-sale        120,969,599        2,145,980        6,243,610
   Proceeds from maturities of securities held-to-maturity          226,259,277      178,627,778      178,425,110
   Purchase of securities available-for-sale                       (260,197,764)     (23,521,786)      (9,378,654)
   Purchase of securities held-to-maturity                         (157,904,201)    (146,296,061)    (159,327,570)
   Net increase in loans                                            (47,945,272)     (30,849,630)     (55,244,359)
   Capital expenditures                                              (4,743,305)      (3,708,326)      (3,511,472)
   Proceeds from sale of other assets                                   405,476          743,942        2,446,948
                                                                   ------------     ------------      -----------

              Net cash used in investing activities                 (31,101,886)     (25,730,489)     (36,693,100)
                                                                   ------------     ------------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Net increase in noninterest-bearing deposits                      11,356,497       13,629,435        7,889,216
   Net increase in interest-bearing deposits                         77,272,404       26,478,846       21,234,709
   Net increase (decrease) in other short-term borrowings             6,090,000         (487,938)      (1,096,631)
   Proceeds of stock issuances                                          345,920          432,013          186,923
   Dividends paid                                                    (7,993,195)      (6,980,052)      (6,123,066)
                                                                   ------------     ------------      -----------

              Net cash provided by financing activities              87,071,626       33,072,304       22,091,151
                                                                   ------------     ------------      -----------

NET INCREASE IN CASH AND CASH EQUIVALENTS                            77,298,356       33,439,351        5,572,502

CASH AND CASH EQUIVALENTS, beginning of year                        125,983,310       92,543,959       86,971,457
                                                                   ------------     ------------      -----------

CASH AND CASH EQUIVALENTS, end of year                            $ 203,281,666    $ 125,983,310     $ 92,543,959
                                                                   ============     ============      ===========


The  accompanying   notes  are  an  integral  part  of  these
consolidated statements.

</TABLE>

<PAGE>


                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                        DECEMBER 31, 1997, 1996, AND 1995


1.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:


Nature of Operations

First  Financial  Bankshares,  Inc. (a Texas  corporation)  ("Bankshares")  is a
multi-bank  holding  company  which  owns  (through  its  wholly-owned  Delaware
subsidiary)  all of the  capital  stock  of nine  banks  located  in Texas as of
December 31, 1997.  Those  subsidiary  banks are First National Bank of Abilene;
Hereford State Bank; First National Bank,  Sweetwater;  Eastland  National Bank;
First  National  Bank in  Cleburne;  Stephenville  Bank & Trust Co.;  San Angelo
National Bank;  Weatherford  National Bank; and Texas National Bank,  Southlake.
Each subsidiary  bank's primary source of revenue is providing loans and banking
services to consumers and  commercial  customers in the market area in which the
subsidiary is located.

A summary of significant accounting policies of First Financial Bankshares, Inc.
and subsidiaries (the "Company")  applied in the preparation of the accompanying
consolidated financial statements follows. The accounting principles followed by
the  Company  and the  methods  of  applying  them are in  conformity  with both
generally accepted accounting principles and prevailing practices of the banking
industry.

Use of Estimates in Preparation of Financial Statements

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make 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
reported  amounts of revenues and expenses during the reporting  period.  Actual
results could differ from those estimates.

Consolidation

The accompanying  consolidated  financial statements include the accounts of the
Company and its  subsidiaries,  all of which are wholly owned.  All  significant
intercompany accounts and transactions have been eliminated.

Investment In Securities

Management   classifies   debt  and  equity   securities  as   held-to-maturity,
available-for-sale,  or trading based on their intent.  Securities classified as
held-to-maturity are recorded at cost, adjusted for amortization of premiums and
accretion of discounts,  which are recognized as adjustments to interest  income
using the interest  method.  Securities  classified  as  available-for-sale  are
recorded at fair value, with unrealized gains and losses, net of deferred taxes,
excluded  from  earnings and reported in a separate  component of  shareholders'
equity.  Securities  classified  as trading are  recorded  at fair  value,  with
unrealized  gains and losses  included in  earnings.  The Company had no trading
securities at December 31, 1997, 1996, or 1995.

Loans and Allowance for Loan Losses

Loans are stated at the amount of unpaid  principal,  reduced by unearned income
and an  allowance  for loan  losses.  Unearned  income on  installment  loans is
recognized in income over the terms of the loans in  decreasing  amounts using a
method  which  approximates  the  interest  method.  Interest  on other loans is
calculated  by  using  the  simple  interest  method  on daily  balances  of the
principal  amounts  outstanding.  The allowance  for loan losses is  established
through a  provision  for loan  losses  charged to  expense.  Loans are  charged
against  the   allowance   for  loan  losses  when   management   believes   the
collectability of the principal is unlikely.


<PAGE>


The allowance is an amount that  management  believes will be adequate to absorb
possible  losses on  existing  loans  that may become  uncollectable  based upon
management's review and evaluation of the loan portfolio. The allowance for loan
losses is increased by charges to income and  decreased by  charge-offs  (net of
recoveries).  Management's  periodic evaluation of the adequacy of the allowance
is  based  on  general  economic  conditions,  the  financial  condition  of the
borrower,  the value and liquidity of collateral,  delinquency,  prior loan loss
experience,  and the results of periodic  reviews of the  portfolio.  Accrual of
interest is discontinued on a loan when management  believes,  after considering
economic and business  conditions  and collection  efforts,  that the borrower's
financial condition is such that collection of interest is doubtful.

The Company  has  adopted a policy  which  requires  measurement  of an impaired
collateral dependent loan based on the fair value of the collateral.  Other loan
impairments  will be measured based on the present value of expected future cash
flows or the loan's  observable market price. At December 31, 1997 and 1996, all
significant  impaired loans have been determined to be collateral  dependent and
have been measured utilizing the fair value of the collateral.

Bank Premises and Equipment

Bank premises and equipment are stated at cost less accumulated depreciation and
amortization.  Depreciation  and  amortization  are  computed  principally  on a
straight-line  basis over the  estimated  useful  lives of the  related  assets.
Leasehold  improvements  are amortized over the life of the respective  lease or
the estimated useful lives of the improvements, whichever is shorter.

Excess of Cost Over Fair Value of Tangible Assets Acquired (Goodwill)

Goodwill,  relating  to  acquisitions  of  certain  subsidiary  banks,  is being
amortized by the straight-line method over periods of 15 and 40 years.

Accounting Standard to be Adopted

In June 1997,  Statement of Financial  Accounting  Standards No. 130, "Reporting
Comprehensive   Income"  (SFAS  130)  was  issued.  This  statement  establishes
standards for reporting and display of  comprehensive  income and its components
in financial  statements  for fiscal years  beginning  after  December 15, 1997.
Comprehensive  income is the total of net income and all other nonowner  changes
in equity.  The only  component of  comprehensive  income the Company  currently
would  be  required  to  report  is  unrealized   holding  gains  or  losses  on
available-for-sale  securities.  The Company  plans to adopt SFAS 130 during the
first quarter of 1998.

Per Share Data

In February 1997, Statement of Financial Accounting Standards No. 128, "Earnings
Per Share" (SFAS 128) was issued. Under SFAS 128, net earnings per share ("EPS")
are computed by dividing net earnings by the weighted  average  number of shares
of common stock outstanding  during the period.  SFAS 128 replaces fully diluted
EPS, which the Company was not previously required to report, with EPS, assuming
dilution  ("dilutive  EPS").  The Company  calculates  dilutive EPS assuming all
outstanding  options  to  purchase  common  stock  have  been  exercised  at the
beginning of the year (or the time of issuance,  if later.) The dilutive  effect
of the  outstanding  options is reflected by  application  of the treasury stock
method,  whereby the proceeds from the exercised  options are assumed to be used
to purchase  common stock at the average  market  price  during the period.  The
Company adopted SFAS 128 effective  December 31, 1997. All prior period EPS data
have been restated.  The effect of this accounting change on previously reported
EPS data is not  significant.  The following table reconciles the computation of
net EPS to dilutive EPS:


<PAGE>

<TABLE>
<CAPTION>

                                                                     Net                          Per Share
                                                                   Earnings          Shares         Amount
                                                                  -----------      ----------      ---------
For the year ended December 31, 1997:
<S>                                                              <C>                <C>           <C>       
     Net earnings per share                                      $ 20,063,105       8,630,727     $     2.33
                                                                                                   =========
     Effect of stock options                                          -                60,308
                                                                  -----------      ----------
     Net earnings per share, assuming dilution                   $ 20,063,105       8,691,035     $     2.31
                                                                  ===========      ==========      =========

For the year ended December 31, 1996:
     Net earnings per share                                      $ 18,122,251       8,366,021     $     2.17
                                                                                                   =========
     Effect of stock options                                          -                82,329
                                                                  -----------      ----------
     Net earnings per share, assuming dilution                   $ 18,122,251       8,448,350     $     2.15
                                                                  ===========      ==========      =========

For the year ended December 31, 1995:
     Net earnings per share                                      $ 17,015,613       8,329,694     $     2.04
                                                                                                   =========
     Effect of stock options                                          -               105,249
                                                                  -----------      ----------
     Net earnings per share, assuming dilution                   $ 17,015,613       8,434,943     $     2.02
                                                                  ===========      ==========      =========

</TABLE>


Earnings and dividends per share have been retroactively adjusted for the effect
of stock dividends and splits.

Reclassifications

Certain  1996 and 1995  amounts  have been  reclassified  to conform to the 1997
presentation.

Statement 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.

Accounting for Income Taxes

The Company's  current  provision for income taxes is generally  based on income
before taxes adjusted for permanent  differences between financial reporting and
taxable  income.  Deferred  income taxes are provided for temporary  differences
between financial reporting and taxable income.

2.   CASH AND INVESTMENT IN SECURITIES:

Certain  subsidiary  banks are required to maintain  reserve  balances  with the
Federal  Reserve  Bank.  During 1997 and 1996,  such  average  balances  totaled
approximately $14,170,000 and $12,573,000, respectively.

The amortized cost,  estimated  market values,  and gross  unrealized  gains and
losses of the  Company's  investment  in  securities as of December 31, 1997 and
1996, are as follows:


<PAGE>

<TABLE>
<CAPTION>

                                                                          December 31, 1997
                                                                          -----------------
                                                                       Gross             Gross
                                                  Amortized          Unrealized        Unrealized       Estimated
                                                 Cost Basis        Holding Gains     Holding Losses     Fair Value
                                                 ------------       ----------         ---------       ------------
<S>                                             <C>                <C>                <C>             <C>
Securities held-to-maturity:
     U.S. Treasury securities and
        obligations of U.S.
        government corporations
        and agencies                            $ 319,229,372      $ 2,044,473        $ (407,004)     $ 320,866,841

     Obligations of states and
        political subdivisions                     34,456,155          525,072            (5,326)        34,975,901

     Mortgage-backed securities                    47,213,996          254,000          (158,867)        47,309,129

     Other securities                              10,958,121           54,108            (4,073)        11,008,156
                                                 ------------       ----------         ---------       ------------

     Total investment in debt
        securities held-to-maturity             $ 411,857,644      $ 2,877,653        $ (575,270)     $ 414,160,027
                                                 ============       ==========         =========       ============



                                                                          December 31, 1997
                                                                          -----------------
                                                                       Gross             Gross
                                                  Amortized          Unrealized        Unrealized       Estimated
                                                 Cost Basis        Holding Gains     Holding Losses     Fair Value
                                                 ------------       ----------         ---------       ------------
Securities available-for-sale:
     U.S. Treasury securities and
        obligations of U.S.
        government corporations
        and agencies                            $ 134,296,093      $   468,787        $ (273,395)     $ 134,491,485

     Obligations of states and
        political subdivisions                      8,168,069          242,438            (2,716)         8,407,791

     Mortgage-backed securities                    25,100,283          181,682           (58,522)        25,223,443
                                                 ------------       ----------         ---------       ------------

     Total investment in debt
         securities available-for-sale            167,564,445          892,907          (334,633)       168,122,719

     Other securities                               2,574,805            -                    (8)         2,574,797
                                                 ------------       ----------         ---------       ------------

     Total investment in securities
         available-for-sale                     $ 170,139,250      $   892,907        $ (334,641)     $ 170,697,516
                                                 ============       ==========         =========       ============

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                          December 31, 1996
                                                                          -----------------
                                                                       Gross             Gross
                                                  Amortized          Unrealized        Unrealized       Estimated
                                                 Cost Basis        Holding Gains     Holding Losses     Fair Value
                                                 ------------       ----------         ---------       ------------
<S>                                             <C>                <C>                <C>             <C>
Securities held-to-maturity:
         U.S. Treasury securities and
                  obligations of U.S.
                  government corporations
                  and agencies                  $ 364,232,131      $ 1,855,238        $ (1,162,105)   $ 364,925,264

         Obligations of states and
                  political subdivisions           25,797,738          153,308            (126,129)      25,824,917

         Mortgage-backed securities                62,509,135          142,377            (741,763)      61,909,749

         Corporate bonds                           10,017,838           71,177             (15,545)      10,073,470

         Other securities                           4,066,927            8,655              (3,064)       4,072,518
                                                 ------------       ----------         -----------     ------------

         Total investment in debt
             securities held-to-maturity        $ 466,623,769      $ 2,230,755        $ (2,048,606)   $ 466,805,918
                                                 ============       ==========         ===========      ===========


                                                                          December 31, 1996
                                                                          -----------------
                                                                       Gross             Gross
                                                  Amortized          Unrealized        Unrealized       Estimated
                                                 Cost Basis        Holding Gains     Holding Losses     Fair Value
                                                 ------------       ----------         ---------       ------------
Securities available for sale:
         U.S. Treasury securities and
                  obligations of U.S.
                  government corporations
                  and agencies                  $  10,276,372      $      -           $    (65,401)   $  10,210,971

         Obligations of states and
                  political divisions               1,299,998             -                 (7,989)       1,292,009

         Mortgage-backed securities                32,091,403          156,958            (338,839)      31,909,522
                                                 ------------       ----------         -----------     ------------

         Total investment in debt
             securities available-for-sale         43,667,773          156,958            (412,229)      43,412,502

         Other securities                           1,752,300             -                   -           1,752,300
                                                 ------------       ----------         -----------     ------------

         Total investment in securities
             available-for-sale                 $  45,420,073      $   156,958        $   (412,229)   $  45,164,802
                                                 ============       ==========         ===========     ============


</TABLE>

<PAGE>


The Company invests in securities that have expected maturities that differ from
their contractual maturities. These differences arise because borrowers may have
the right to call or prepay  obligations  with or without a prepayment  penalty.
These  securities  include   collateralized   mortgage  obligations  (CMOs)  and
asset-backed securities. The expected maturities of these securities at December
31,  1997,  were  computed  by using  scheduled  amortization  of  balances  and
historical  prepayment rates. At December 31, 1997 and 1996, the Company did not
hold any CMOs that entail higher risks than standard mortgage backed securities.
Total  investment  in debt  securities  at December 31, 1997 and 1996,  included
structured  notes with an amortized cost basis of $11,726,000  and  $16,539,000,
respectively,  and an  estimated  fair  value of  $11,555,000  and  $16,185,000,
respectively.

The amortized cost and estimated fair value of debt securities  held-to-maturity
at December 31, 1997, by contractual and expected maturity, are shown below.

<TABLE>
<CAPTION>

                                                                              Amortized         Estimated
                                                                                Cost            Fair Value
                                                                            ------------       ------------
<S>                                                                        <C>                <C>          
     Due within one year                                                   $ 151,424,431      $ 152,385,406
     Due after one year through five years                                   236,240,829        236,984,252
     Due after five years through ten years                                   18,530,342         19,068,423
     Due after ten years                                                       5,662,042          5,721,945
                                                                            ------------       ------------

          Total debt securities held-to-maturity                           $ 411,857,644      $ 414,160,026
                                                                            ============       ============

</TABLE>


The   amortized   cost   and   estimated   fair   value   of   debt   securities
available-for-sale  at December 31, 1997, by contractual and expected  maturity,
are shown below.

<TABLE>
<CAPTION>

                                                                              Amortized          Estimated
                                                                                Cost             Fair Value
                                                                            ------------       ------------
<S>                                                                        <C>                <C>          
     Due within one year                                                   $  63,386,416      $  63,253,676
     Due after one year through five years                                    67,060,597         67,318,668
     Due after five years through ten years                                   17,306,853         17,436,884
     Due after ten years                                                      19,810,579         20,113,491
                                                                            ------------       ------------

          Total debt securities available-for-sale                         $ 167,564,445      $ 168,122,719
                                                                            ============       ============
</TABLE>


Securities,  carried at approximately  $149,921,000 and $135,814,000 at December
31, 1997 and 1996, respectively,  were pledged as collateral for public or trust
fund deposits and for other purposes required or permitted by law.

During 1997 and 1996,  sales from investments in securities that were classified
as available-for-sale totaled $10,325,207 and $498,500, respectively. There were
no gross  realized  gains or  losses  from  the  1997 and 1996  sales.  Specific
identification  was used to determine  cost in computing the realized  gains and
losses.


<PAGE>


3.       LOANS AND ALLOWANCE FOR LOAN LOSSES:

Major classifications of loans are as follows:

<TABLE>
<CAPTION>

                                                                                     December 31,
                                                                               1997               1996
                                                                           ------------       ------------
<S>                                                                       <C>                <C>          
     Commercial, financial, and agricultural                              $ 281,013,252      $ 234,625,234
     Real estate - construction                                              31,494,051         22,106,338
     Real estate - mortgage                                                 159,304,837        135,181,766
     Consumer                                                               244,980,304        188,250,260
                                                                           ------------       ------------

                                                                            716,792,444        580,163,598

     Unearned income                                                         (7,853,742)        (7,263,392)
                                                                           ------------       ------------

             Total loans                                                  $ 708,938,702      $ 572,900,206
                                                                           ============       ============

</TABLE>

The Company's  recorded  investment in impaired loans and the related  valuation
allowance are as follows:

<TABLE>
<CAPTION>

                                                          December 31, 1997            December 31, 1996
                                                      ------------------------      -----------------------
                                                       Recorded     Valuation        Recorded    Valuation
                                                      Investment     Allowance      Investment    Allowance
<S>                                                  <C>           <C>             <C>            <C>
     Impaired loans-
         Valuation allowance required                $ 4,246,190   $ 1,214,773     $ 3,022,191    $ 956,810
         No valuation allowance required                 -               -               -            -
                                                      ----------    ----------      ----------     --------

          Total at end of year                       $ 4,246,190   $ 1,214,773     $ 3,022,191    $ 956,810
                                                      ==========    ==========      ==========     ========

</TABLE>


The average  recorded  investment in impaired loans for the years ended December
31, 1997 and 1996, was  approximately  $3,634,000 and $2,418,000,  respectively.
The Company had approximately  $4,505,000 and $3,521,000 in nonperforming assets
at December 31, 1997 and 1996,  respectively,  of which approximately $3,463,000
and $2,638,000 represented recorded investments in impaired loans.

Interest  payments  received on impaired  loans are recorded as interest  income
unless  collections of the remaining recorded  investment is doubtful,  at which
time payments  received are recorded as  reductions  of  principal.  The Company
recognized interest income on impaired loans of $230,000 and $366,000 during the
years ended  December  31,  1997 and 1996,  respectively,  of which  $63,000 and
$133,000  represented cash interest  payments  received and recorded as interest
income.  If interest on impaired  loans had been  recognized  on a full  accrual
basis  during the years ended  December  31, 1997 and 1996,  respectively,  such
income would have approximated $409,000 and $759,000.

The  allowance  for loan losses as of December  31, 1997 and 1996,  is presented
below. Management has evaluated the adequacy of the allowance for loan losses by
estimating the probable losses in various categories of the loan portfolio which
are identified below:

<TABLE>
<CAPTION>

                                                                                     1997           1996
                                                                                 -----------     ----------
<S>                                                                            <C>             <C>
     Allowance for loan losses provided for-
        Loans specifically evaluated as impaired                               $   1,214,773   $    956,810
        Unidentified impaired loans                                                9,073,427      8,484,656
                                                                                 -----------     ----------

        Total allowance for loan losses                                         $ 10,288,200    $ 9,441,466
                                                                                 ===========     ==========

</TABLE>

<PAGE>


The allowance for loan losses is  maintained at a level  considered  adequate to
provide for  estimated  probable  incurred  losses  resulting  from  loans.  The
allowance is reviewed  periodically,  and as losses are incurred and the amounts
become estimable, they are charged to operations in the periods that they become
known.

Changes in the allowance for loan losses are summarized as follows:

<TABLE>
<CAPTION>

                                                                                    December 31,
                                                                     1997              1996             1995
                                                                 -----------       -----------       ----------
<S>                                                             <C>               <C>               <C>        
         Balance at beginning of year                           $  9,441,466      $  9,193,571      $ 9,205,683
             Add:
             Allowance of acquired banks                           1,443,685           800,432           82,700
             Provision for loan losses                             1,114,000         1,200,000          168,500
             Loan recoveries                                       1,369,823           867,396          755,555

             Deduct:
             Loan charge-offs                                     (3,080,774)       (2,619,933)      (1,018,867)
                                                                 -----------        ----------       ----------

         Balance at end of year                                 $ 10,288,200       $ 9,441,466      $ 9,193,571
                                                                 ===========        ==========       ==========

</TABLE>


4.       BANK PREMISES AND EQUIPMENT:

The following is a summary of bank premises and equipment:

<TABLE>
<CAPTION>

                                                                                            December 31,
                                                                                       1997             1996
                                                                                   -----------     ------------
<S>                                                                               <C>             <C>          
         Land                                                                     $  7,525,778    $   5,221,529
         Buildings                                                                  40,951,509       36,256,539
         Furniture and equipment                                                    24,776,101       20,252,742
         Leasehold improvements                                                      5,618,689        5,954,699
                                                                                   -----------     ------------

                                                                                    78,872,077       67,685,509

         Accumulated depreciation and amortization                                 (37,371,003)     (33,230,922)
                                                                                   -----------      -----------

                                                                                  $ 41,501,074     $ 34,454,587
                                                                                   ===========      ===========

</TABLE>


5.       TIME DEPOSITS:

Time  deposits  of  $100,000  or more  totaled  approximately  $149,487,000  and
$116,908,000 at December 31, 1997 and 1996,  respectively.  Interest  expense on
these deposits was approximately $7,213,000,  $6,222,000,  and $6,097,000 during
1997, 1996, and 1995, respectively.

6.       NOTE PAYABLE:

The Company has a line of credit with a  non-affiliated  bank under which it may
borrow up to  $10,000,000.  The line of credit is unsecured  and matures on June
30,  1998.  The  Company  paid no fee to secure  the  unused  line of credit and
accordingly  has not estimated a fair value of the unused portion of the line of
credit at December 31, 1997 or 1996.  In September  1997,  the Company  borrowed
$6,200,000  under the line of credit at the London  Interbank  Offered Rate plus
1.0% (6.8% at  December  31,  1997).  Interest  is payable  quarterly  beginning
December 31, 1997, with principal due in twenty quarterly installments beginning
September 30, 1998.

7.       INCOME TAXES:

The Company files a consolidated  federal income tax return.  Income tax expense
(benefit) is comprised of the following:


<PAGE>

<TABLE>
<CAPTION>

                                                          Year Ended December 31,
                                                 1997             1996              1995
                                             -----------       ----------        ----------
<S>                                         <C>               <C>               <C>        
         Current federal income tax         $ 10,176,068      $ 9,131,925       $ 8,333,354
         Deferred federal income tax            (109,602)         263,153           322,363
                                             -----------       ----------        ----------

                       Income tax expense   $ 10,066,466      $ 9,395,078       $ 8,655,717
                                             ===========       ==========        ==========

</TABLE>


The  provision  for income tax  expense  (benefit),  as a  percentage  of pretax
earnings, differs from the statutory federal income tax rate as follows:

<TABLE>
<CAPTION>

                                                    As a Percent of Pretax Earnings
                                                     1997        1996        1995
                                                    ------      ------      ------
<S>                                                 <C>         <C>         <C>  
         Statutory federal income tax rate          35.0%       35.0%       35.0%
         Reductions in tax rate resulting from
                  interest income exempt from
                  federal income tax                (2.0)%      (1.4)%      (1.2)%
         Other                                       0.4%       (0.5)%      (0.1)%
                                                    ------      ------      ------
         Effective income tax rate                  33.4%       33.1%       33.7%
                                                    ======      ======      ======

</TABLE>


The  approximate  effects  of each  type of  difference  that  gave  rise to the
Company's deferred tax assets and liabilities at December 31, 1997 and 1996, are
as follows:

<TABLE>
<CAPTION>

                                                                                            1997              1996
                                                                                         ----------        ----------
         Deferred Tax Assets-
<S>                                                                                     <C>               <C>        
                  Tax basis of loans in excess of financial statement basis             $ 2,876,081       $ 2,844,622
                  Nondeductible write-downs and adjustments to other
                       real estate owned and repossessed assets                              82,330           147,425
                  Benefits of a subsidiary bank net operating loss
                       carryforward                                                         487,116           605,720
                  Recognized for financial reporting purposes but not
                       for tax purposes-
                            Deferred compensation                                           431,273           274,275
                            Net unrealized loss on investment in securities
                                 available-for-sale                                            -              143,566
                  Other deferred tax assets                                                 412,901           440,775

                                     Total deferred tax assets                          $ 4,289,701       $ 4,456,383
                                                                                         ==========        ==========


                                                                                           1997               1996
                                                                                         ----------        ----------
         Deferred Tax Liabilities-
                  Financial statement basis of fixed assets in excess of
                       tax basis                                                        $ 1,850,623       $ 1,973,700
                  Recognized for financial reporting purposes but not
                       for tax purposes-
                            Accretion on investments                                        316,976           279,791
                            Pension plan contribution                                       528,526           459,231
                            Net unrealized gain on investment in securities
                                 available-for-sale                                         195,387              -
                  Other deferred tax liabilities                                            127,888           183,654

                                          Total deferred tax liabilities                  3,019,400         2,896,376

                  Valuation allowance                                                       (76,877)         (137,232)
                                                                                         ----------        ----------

                                     Net deferred tax asset                             $ 1,193,424       $ 1,422,775
                                                                                         ==========        ==========


</TABLE>

<PAGE>


At December  31,  1997,  the First  National  Bank in Cleburne  ("Cleburne"),  a
subsidiary  bank, had a net operating loss  carryforward  for federal income tax
purposes of approximately  $1,392,000.  In its consolidated  return,  subject to
certain yearly limitations,  the Company can utilize Cleburne's  pre-acquisition
net operating loss  carryforward  to offset future  consolidated  taxable income
only to the extent  Cleburne has future  taxable  income.  If not used,  the net
operating loss carryforward  expires as follows:  $467,000 in 2001,  $560,000 in
2002, and $365,000 in 2005.

The  valuation  allowance  was  established  to  recognize  the  uncertainty  of
realization   of  the  benefit   related  to  Cleburne's   net  operating   loss
carryforward. The following summarizes the changes in the allowance account:

<TABLE>
<CAPTION>

                                                                                        1997             1996
                                                                                     ---------         --------
<S>                                                                                 <C>               <C>      
         Valuation allowance at beginning of period                                 $  137,232        $ 255,837
         Reduction in valuation allowance based on
             current period utilization of net operating
             loss carryforward                                                         (60,355)        (118,605)
                                                                                     ---------         --------
         Valuation allowance at end of period                                       $   76,877        $ 137,232
                                                                                     =========         ========
</TABLE>

8.       FAIR VALUE OF FINANCIAL INSTRUMENTS:

The Company is required to disclose the  estimated  fair value of its  financial
instrument  assets  and  liabilities.  For the  Company,  as for most  financial
institutions,  over 90% of its assets and liabilities  are considered  financial
instruments as defined by generally accepted accounting principles.  Many of the
Company's financial  instruments,  however,  lack an available trading market as
characterized  by a willing  buyer and  willing  seller  engaging in an exchange
transaction.

Estimated  fair  values  have  been  determined  by the  Company  using the best
available data, as generally provided in the Company's  Regulatory Reports,  and
an estimation  methodology suitable for each category of financial  instruments.
For those loans and deposits with floating  interest  rates, it is presumed that
estimated fair values  generally  approximate  the recorded book  balances.  The
estimation  methodologies  used,  the estimated  fair values,  and recorded book
balances at December 31, 1997 and 1996, were as follows:

             Financial  instruments  actively traded in a secondary  market have
             been valued using quoted available market prices.

<TABLE>
<CAPTION>

                                                           Estimated                          Recorded
                                                             Fair                               Book
                                                             Value                             Balance
                                                     1997              1996             1997              1996
                                                -------------     ------------     -------------     -------------
<S>                                            <C>               <C>              <C>               <C>           
         Cash and due from banks               $   88,795,827    $  71,677,154    $   88,795,827    $   71,677,154
         Federal funds sold                       114,485,839       54,306,156       114,485,839        54,306,156
         Interest-bearing deposits in banks           398,671          888,494           398,671           888,494
         Investment in securities                 584,857,543      511,970,720       582,555,160       511,788,571

</TABLE>

             Financial instruments with stated maturities have been valued using
             a  present  value   discounted  cash  flow  with  a  discount  rate
             approximating  current market for similar  assets and  liabilities.
             Financial  instrument  assets  with  variable  rates and  financial
             instrument  liabilities with no stated maturities have an estimated
             fair  value  equal to both the  amount  payable  on demand  and the
             recorded book balance.



<PAGE>

<TABLE>
<CAPTION>


                                                           Estimated                          Recorded
                                                             Fair                               Book
                                                             Value                             Balance
                                                     1997             1996              1997              1996
                                                 ------------     ------------      ------------      ------------
<S>                                             <C>              <C>               <C>               <C>          
      Deposits with stated maturities           $ 501,262,156    $ 413,846,056     $ 500,612,359     $ 413,516,096
      Deposits with no stated maturities          912,111,462      708,365,356       912,111,462       708,365,356
      Net loans                                   700,314,184      566,403,655       698,650,502       563,458,740
      Note payable                                  4,700,000          -               4,700,000           -

</TABLE>

Changes in assumptions or estimation methodologies may have a material effect on
these estimated fair values.

The  Company's  remaining  assets  and  liabilities,  which  are not  considered
financial instruments,  have not been valued differently than has been customary
with historical cost accounting.  No disclosure of the relationship value of the
Company's deposits is required nor has the Company estimated its value. There is
no material  difference between the notional amount and the estimated fair value
of  off-balance-sheet   unfunded  loan  commitments  which  total  approximately
$164,000,000 and $124,000,000 at December 31, 1997 and 1996,  respectively,  and
are  generally  priced  at  market  at the time of  funding.  Letters  of credit
discussed  in Note 10 have an  estimated  fair  value  based  on fees  currently
charged for similar  agreements.  At December 31, 1997 and 1996, fees related to
the unexpired term of the letters of credit are not significant.

Reasonable comparability between financial institutions may not be likely due to
the wide range of permitted  valuation  techniques and numerous  estimates which
must be made  given the  absence  of active  secondary  markets  for many of the
financial  instruments.  This  lack  of  uniform  valuation  methodologies  also
introduces a greater degree of subjectivity to these estimated fair values.

9.    COMMITMENTS AND CONTINGENCIES:

The  Company is  engaged  in legal  actions  arising  from the normal  course of
business.  In management's opinion, the Company has adequate legal defenses with
respect to these  actions,  and the  resolution of these matters  should have no
material  adverse effects upon the results of operations or financial  condition
of the Company.

The  Company is a lessor for  portions  of its banking  premises.  Total  rental
income  for all  leases  included  in net  occupancy  expense  is  approximately
$1,341,000,  $1,262,000,  and  $1,268,000 for the years ended December 31, 1997,
1996, and 1995, respectively.

10. FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK:

The Company is a party to financial instruments with  off-balance-sheet  risk in
the normal  course of business  to meet the  financing  needs of its  customers.
These  financial  instruments  include  commitments to extend credit and standby
letters of credit.  Those instruments  involve, to varying degrees,  elements of
credit and interest rate risk in excess of the amount  recognized in the balance
sheet.

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 and
standby letters of credit is represented by the  contractual  notional amount of
these  instruments.  The  Company  uses  the  same  credit  policies  in  making
commitments  and  conditional   obligations  as  it  does  for  on-balance-sheet
instruments.

<TABLE>
<CAPTION>

                                                                                     Contract or
                                                                                   Notional Amount
                                                                                     ------------
<S>                                                                                 <C>
         Financial instruments whose contract amounts
             represent credit risk-
                Commitments to extend credit                                        $ 164,000,000
                Standby letters of credit                                               7,900,000

</TABLE>

<PAGE>


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. Since 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 counterparty.  Collateral held varies but
may include accounts receivable,  inventory, property, plant, and equipment, and
income-producing commercial properties.

Standby letters of credit are conditional  commitments  issued by the Company to
guarantee  the  performance  of a customer  to a third  party.  The credit  risk
involved in issuing  letters of credit is essentially  the same as that involved
in extending loan facilities to customers.  The average collateral value held on
letters of credit exceeds the contract amount.

11.      CONCENTRATION OF CREDIT RISK:

The Company grants  commercial,  retail,  agriculture,  and residential loans to
customers primarily in North Central and West Texas.  Although the Company has a
diversified  loan portfolio,  a substantial  portion of its debtors'  ability to
honor their contracts is dependent upon the local economic sector.

12.      PENSION AND PROFIT SHARING PLANS:

The Company has a defined benefit pension plan covering substantially all of its
employees.  The benefits  are based on years of service and a percentage  of the
employee's  qualifying  compensation  during the final years of employment.  The
Company's  funding  policy is to  contribute  annually  the amount  necessary to
satisfy the Internal Revenue  Service's  funding  standards.  Contributions  are
intended to provide not only for benefits attributed to service to date but also
for those expected to be earned in the future.

The following  table sets forth the plan's funded status and amounts  recognized
in the Company's balance sheet at December 31, 1997 and 1996.

<TABLE>
<CAPTION>
                                                                                              December 31,
                                                                                          1997            1996
                                                                                      -----------      -----------
<S>                                                                                  <C>              <C>
         Actuarial present value of benefit obligations:
             Accumulated benefit obligation, including
                 vested benefits of $6,997,453 and $6,075,131
                 in 1997 and 1996, respectively                                      $  7,251,193     $  6,293,910
                                                                                      ===========      ===========

         Projected benefit obligation for service
             rendered to date                                                        $ (8,279,256)     $(7,292,311)
         Plan assets at fair value, primarily
             corporate bonds and equity securities                                      9,583,507        8,302,751
                                                                                      -----------      -----------

         Plan assets in excess of projected benefit obligation                          1,304,251        1,010,440
         Unrecognized net gain from past experience
             different than that assumed and effects of
             changes in assumptions                                                       109,065          566,989
         Unrecognized net asset at January 1, 1987,
             being recognized over 10.7 years                                                 -           (131,387)
                                                                                      -----------      -----------

         Prepaid pension cost included in other assets                               $  1,413,316     $  1,446,042
                                                                                      ===========      ===========

</TABLE>

<PAGE>


Net pension cost for the years ended December 31, 1997, 1996, and 1995, included
the following components:

<TABLE>
<CAPTION>

                                                                          Year Ended December 31,
                                                                   1997            1996             1995
                                                               -----------       --------         --------
<S>                                                           <C>               <C>              <C>      
         Service cost - benefits earned during the period     $    636,371      $ 622,939        $ 449,581
         Interest cost on projected benefit obligation             560,262        491,279          443,934
         Actual return on plan assets                           (1,359,401)      (786,037)        (783,215)
         Net amortization and deferral                             497,528        (19,937)          48,889
                                                               -----------       --------         --------

         Net periodic pension cost                            $    334,760      $ 308,244        $ 159,189
                                                               ===========       ========         ========

</TABLE>


The following  table sets forth the rates used in the actuarial  calculations of
the present value of benefit obligations and the rate of return on plan assets:

<TABLE>
<CAPTION>


                                                              1997     1996     1995
                                                              ----     ----     ----
<S>                                                           <C>      <C>      <C> 
         Weighted average discount rate                       7.5%     7.5%     7.5%
         Rate of increase in future compensation levels       7.5%     7.5%     7.5%
         Expected long-term rate of return on assets          8.5%     8.5%     7.5%

</TABLE>

The Company also provides a profit sharing plan, which covers  substantially all
full-time employees.  The profit sharing plan is a defined contribution plan and
allows  employees to contribute up to 5% of their base annual salary.  Employees
are fully vested to the extent of their contributions and become fully vested in
the Company's contributions over a seven-year period.

Costs related to the Company's  defined  contribution  plan totaled  $1,813,117,
$1,710,050, and $1,388,621 in 1997, 1996, and 1995, respectively.

13.      DIVIDENDS FROM SUBSIDIARIES:

At December 31, 1997, approximately $9,700,000 was available for the declaration
of dividends by the Company's  subsidiary  banks  without the prior  approval of
regulatory agencies.

14.      REGULATORY MATTERS:

The Company is subject to various regulatory capital  requirements  administered
by the federal banking  agencies.  Failure to meet minimum capital  requirements
can initiate certain mandatory, and possibly additional  discretionary,  actions
by regulators  that, if undertaken,  could have a direct  material effect on the
Company's  financial  statements.  Under  capital  adequacy  guidelines  and the
regulatory   framework  for  prompt  corrective  action,   each  of  Bankshares'
subsidiaries  must meet specific  capital  guidelines that involve  quantitative
measures of the subsidiaries' assets, liabilities, and certain off-balance-sheet
items as calculated under regulatory  accounting  practices.  The  subsidiaries'
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  Bankshares and each of its subsidiaries to maintain minimum amounts and
ratios (set forth in the table below) of total and Tier I capital (as defined in
the regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined), to average assets (as defined). Management believes as of December 31,
1997 and 1996,  that  Bankshares and each of its  subsidiaries  meet all capital
adequacy requirements to which they are subject.



<PAGE>


As of  December  31,  1997 and  1996,  the most  recent  notification  from each
respective  subsidiary's  primary  regulator  categorized  each  of  Bankshares'
subsidiaries  as  well-capitalized  under the  regulatory  framework  for prompt
corrective action. To be categorized as well capitalized,  the subsidiaries must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as set  forth in the  table.  There  are no  conditions  or  events  since  that
notification that management  believes have changed the institutions'  category.
Bankshares' and its significant  subsidiaries' actual capital amounts and ratios
are presented in the table below:

<TABLE>
<CAPTION>

                                                                                                        To Be Well
                                                                                                     Capitalized Under
                                                                              For Capital            Prompt Corrective
                                                       Actual              Adequacy Purposes:        Action Provisions:
                                                  Amount       Ratio        Amount        Ratio       Amount       Ratio
                                               ------------     ---      ------------      ---     ------------     ---
<S>                                           <C>               <C>    <C>                 <C>   <C>               <C>
As of December 31, 1997:
    Total Capital (to Risk-Weighted Assets):
     Consolidated                             $ 135,097,000     16%    >$  67,713,000      >8%              N/A     N/A
     First National Bank of Abilene           $  53,559,000     16%    >$  26,999,000      >8%   >$  33,749,000    >10%
     San Angelo National Bank                 $  20,746,000     16%    >$  10,651,000      >8%   >$  13,314,000    >10%
     Weatherford National Bank                $  15,026,000     18%    >$   6,572,000      >8%   >$   8,214,000    >10%

    Tier I Capital (to Risk-Weighted Assets):
     Consolidated                             $ 124,809,000     15%    >$  33,856,000      >4%              N/A     N/A
     First National Bank of Abilene           $  49,341,000     15%    >$  13,500,000      >4%   >$  20,249,000     >6%
     San Angelo National Bank                 $  19,081,000     14%    >$   5,326,000      >4%   >$   7,988,000     >6%
     Weatherford National Bank                $  14,221,000     17%    >$   3,286,000      >4%   >$   4,929,000     >6%

    Tier I Capital (to Average Assets):
     Consolidated                             $ 124,809,000      8%    >$  44,913,000      >3%              N/A     N/A
     First National Bank of Abilene           $  49,341,000      8%    >$  17,473,000      >3%   >$  29,121,000     >5%
     San Angelo National Bank                 $  19,081,000      7%    >$   7,871,000      >3%   >$  13,118,000     >5%
     Weatherford National Bank                $  14,221,000      9%    >$   4,675,000      >3%   >$   7,791,000     >5%


As of December 31, 1996:
    Total Capital (to Risk-Weighted Assets):
     Consolidated                             $ 134,180,000     20%      >$53,279,000      >8%              N/A     N/A
     First National Bank of Abilene           $  51,856,000     16%      >$25,158,000      >8%     >$31,448,000    >10%
     Weatherford National Bank                $  14,920,000     20%      >$ 6,108,000      >8%     >$ 7,635,000    >10%

    Tier I Capital (to Risk-Weighted Assets):
     Consolidated                             $ 125,842,000     19%      >$26,640,000      >4%              N/A     N/A
     First National Bank of Abilene           $  47,916,000     15%      >$12,579,000      >4%     >$18,869,000     >6%
     Weatherford National Bank                $  13,999,000     18%      >$ 3,054,000      >4%     >$ 4,581,000     >6%

    Tier I Capital (to Average Assets):
     Consolidated                             $ 125,842,000     10%      >$36,293,000      >3%              N/A     N/A
     First National Bank of Abilene           $  47,916,000      9%      >$15,899,000      >3%     >$26,499,000     >5%
     Weatherford National Bank                $  13,999,000      9%      >$ 4,463,000      >3%     >$ 7,439,000     >5%


</TABLE>

<PAGE>


15.      LOANS TO RELATED PARTIES:

An  analysis  of  the  changes  in  loans  to  officers,  directors,   principal
shareholders,  or  associates  of such persons for the years ended  December 31,
1997 and 1996, (determined as of each respective year-end) follows:

<TABLE>
<CAPTION>

                                                    Balance at                                           Balance at
                                                    Beginning        Additional                             End
                                                    of Period           Loans          Payments          of Period
                                                   -----------       -----------      -----------       -----------
<S>                                               <C>               <C>              <C>               <C>         
         Year ended December 31, 1997             $ 49,898,511      $ 79,799,332     $ 84,217,597      $ 45,480,246
                                                   ===========       ===========      ===========       ===========

         Year ended December 31, 1996             $ 37,063,736      $ 73,543,578     $ 68,731,528      $ 41,875,786
                                                   ===========       ===========      ===========       ===========

</TABLE>


In the opinion of management,  those loans are on substantially  the same terms,
including interest rates and collateral requirements, as those prevailing at the
time for comparable transactions with unaffiliated persons.

16.      STOCK OPTION PLAN:

The Company has an  incentive  stock plan to provide for the granting of options
to senior  management  of the Company at prices not less than market at the date
of grant.  At December 31, 1997,  the Company had  allocated  294,538  shares of
stock for issuance  under the plan.  The plan provides that options  granted are
exercisable  after  two  years  from  date of grant  at a rate of 20% each  year
cumulatively  during the 10-year term of the option. An analysis of stock option
activity for the years ended December 31, 1997,  1996, and 1995, is presented in
the table and narrative below:

<TABLE>
<CAPTION>

                                                  1997                      1996                     1995
                                          ---------------------     ---------------------     ---------------------
                                                       Wtd. Avg.                 Wtd. Avg.                 Wtd. Avg.
                                           Shares      Ex. Price     Shares      Ex. Price     Shares      Ex. Price
                                          --------       ------     --------       ------     --------       ------
<S>                                        <C>          <C>          <C>          <C>          <C>          <C>    
     Outstanding, beginning of year        150,736      $ 15.88      210,373      $ 13.68      194,986      $ 10.92
     Granted                                 4,375        31.20         -             -         48,360        20.48
     Exercised                             (37,134)        9.31      (56,826)        8.08      (28,129)        6.64
     Canceled                               (4,578)       19.69       (2,811)       17.91       (4,844)       11.56
                                          --------       ------     --------       ------     --------       ------

     Outstanding, end of year              113,399      $ 18.47      150,736      $ 15.88      210,373      $ 13.68
                                          ========       ======     ========       ======     ========       ======

     Exercisable at end of year             40,967      $ 13.76       40,769      $  9.55       41,910      $  7.39
                                          ========       ======     ========       ======     ========       ======

</TABLE>


The options outstanding at December 31, 1997, have exercise prices between $9.31
and  $31.20  with a  weighted  average  exercise  price of $18.47 and a weighted
average  remaining  contractual  life of 6.6  years.  Stock  options  have  been
adjusted retroactively for the effects of stock dividends and splits.

The Company accounts for this plan under Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees," under which no compensation cost
has been recognized for options granted. Had compensation cost for the plan been
determined  consistent with Statement of Financial Accounting Standards No. 123,
"Accounting  for  Stock-Based  Compensation,"  the  Company's  net  earnings and
earnings  per share would have been  reduced by  insignificant  amounts on a pro
forma basis for the years ended  December 31, 1997 and 1996,  based on estimates
using an accepted options pricing model.


<PAGE>


17. CONDENSED FINANCIAL INFORMATION - PARENT COMPANY:

Condensed Balance Sheets-December 31, 1997 and 1996

<TABLE>
<CAPTION>


           ASSETS                                                                        1997             1996
           ------                                                                    ------------     ------------
<S>                                                                                 <C>              <C>          
     Cash in subsidiary bank                                                        $   1,116,419    $     795,959
     Interest-bearing deposits in banks                                                 3,700,876            -
                                                                                     ------------     ------------
     Total cash and cash equivalents                                                    4,817,295          795,959
     Investment in securities                                                             -             18,646,527
     Investment in subsidiaries, at equity                                            149,797,343      113,248,171
     Goodwill, net                                                                        894,715          771,188
     Other assets                                                                         590,487          369,782
                                                                                     ------------     ------------

                    Total assets                                                    $ 156,099,840    $ 133,831,627
                                                                                     ============     ============

           LIABILITIES AND SHAREHOLDERS' EQUITY

     Total liabilities                                                              $   7,873,377    $   2,670,781
     Shareholders' equity-
           Common stock                                                                86,515,950       67,188,860
           Capital surplus                                                             36,350,673       36,874,707
           Retained earnings                                                           24,996,973       27,363,902
           Unrealized gain (loss) on investment in securities
            available-for-sale, net                                                       362,867         (266,623)
                                                                                     ------------     ------------

                 Total shareholders' equity                                           148,226,463      131,160,846
                                                                                     ------------     ------------

     Total liabilities and shareholders' equity                                     $ 156,099,840    $ 133,831,627
                                                                                     ============     ============


</TABLE>

Condensed Statements of Earnings-
  For the Years Ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>

                                                                         1997            1996              1995
                                                                     -----------     -----------       -----------
<S>                                                                 <C>             <C>               <C>
     Income-
           Cash dividends from subsidiary banks                     $ 16,350,000    $ 19,000,000      $ 12,890,000
           Excess of earnings (dividends) over dividends
                (earnings) of subsidiary banks                         4,120,476        (357,114)        4,327,523
           Other income                                                1,377,445         975,944         1,290,192
                                                                     -----------     -----------       -----------

                                                                      21,847,921      19,618,830        18,507,715
                                                                     -----------     -----------       -----------
     Expenses-
           Salaries and employee benefits                              1,220,436       1,118,226           936,527
           Other operating expenses                                      753,649         625,030           631,219
                                                                     -----------     -----------       -----------

                                                                       1,974,085       1,743,256         1,567,746
                                                                     -----------     -----------       -----------

     Earnings before income taxes                                     19,873,836      17,875,574        16,939,969

     Income tax benefit                                                  189,269         246,677            75,644
                                                                     -----------     -----------       -----------

     Net earnings                                                   $ 20,063,105    $ 18,122,251      $ 17,015,613
                                                                     ===========     ===========       ===========

</TABLE>

<PAGE>


Condensed Statements of Cash Flows-
  For the Years Ended December 31, 1997, 1996, and 1995

<TABLE>
<CAPTION>

                                                                       1997             1996              1995
                                                                   ------------    -------------     -------------
<S>                                                               <C>             <C>               <C>
     Cash flows from operating activities-
        Net earnings                                              $  20,063,105   $   18,122,251    $   17,015,613
           Adjustments to reconcile net earnings to net
             cash provided by operating activities-
                Excess of (earnings) dividends over
                (dividends) earnings of subsidiary banks             (4,120,476)         357,114        (4,327,523)
                Depreciation                                             38,802           42,130            28,922
                Discount accretion, net of premium
                    amortization                                       (730,260)        (381,799)         (709,081)
                Amortization of goodwill                                 46,135           46,135            46,135
                (Increase) decrease in other assets                    (204,916)         169,028          (240,739)
                Increase (decrease) in liabilities                      237,525         (138,267)          225,179
                                                                   ------------    -------------     -------------

                    Net cash provided by operating activities        15,329,915       18,216,592        12,038,506
                                                                   ------------    -------------     -------------

     Cash flows from investing activities-
        Capital expenditures                                            (54,638)         (19,031)          (27,863)
        Capital contribution to subsidiary                          (28,000,000)         -                 -
        Cash payment for stock in acquisition                           -            (13,097,678)          -
        Cash acquired in acquisition                                    316,500          -                 -
        Proceeds from maturities of securities                       74,088,129       37,450,000        58,813,961
        Purchases of securities                                     (54,711,342)     (35,893,703)      (64,903,945)
                                                                   ------------    -------------     -------------

                    Net cash used in investing activities            (8,361,351)     (11,560,412)       (6,117,847)
                                                                   ------------    -------------     -------------

     Cash flows from financing activities-
        Proceeds of stock issuances                                     326,790          432,013           186,923
        Proceeds from debt                                            6,200,000          -                 -
        Repayment of debt                                            (1,500,000)         -                 -
        Cash dividends paid                                          (7,974,018)      (6,980,052)       (5,907,078)
                                                                   ------------    -------------     -------------

                    Net cash used in financing activities            (2,947,228)      (6,548,039)       (5,720,155)
                                                                   ------------    -------------     -------------

     Net increase in cash and cash equivalents                        4,021,336          108,141           200,504

     Cash and cash equivalents at beginning of the year                 795,959          687,818           487,314
                                                                   ------------    -------------     -------------

     Cash and cash equivalents at end of the year                 $   4,817,295   $      795,959    $      687,818
                                                                   ============    =============     =============

</TABLE>


18.  BUSINESS COMBINATIONS:

In November  1997,  the Company  exchanged  approximately  216,000 shares of its
common  stock for all the  outstanding  shares  of  Southlake  Bancshares,  Inc.
("Southlake")  and  its  wholly-owned  subsidiary,   Texas  National  Bank.  The
Southlake  shareholders  received 0.894 shares of the Company's common stock for
each  share  of  Southlake  common  stock  owned.  The  consolidated   financial
statements of the Company for 1997 give effect to the merger which was accounted
for as a pooling of interests.  Due to  immateriality,  the transaction has been
recorded as an  adjustment  to beginning  shareholders'  equity as of January 1,
1997, without restating balance sheets or statements of earnings for years prior
to 1997.


<PAGE>


In September  1997, the Company,  through a bank  subsidiary,  acquired  certain
assets of Texas  Commerce  Bank - San Angelo for  $16,800,000  in cash,  and the
assumption of certain liabilities (primarily deposits). The total purchase price
exceeded  the  fair  market  value  of  net  assets  acquired  by  approximately
$18,000,000, which was recorded by the Company as goodwill to be amortized using
a straight-line  method over a period of 15 years.  The pro forma impact of this
acquisition is not material to the Company's financial statements.

In January 1996,  the Company  purchased  substantially  all of the  outstanding
stock of Citizens  Equity  Corporation,  Inc.  ("Citizens")  and its subsidiary,
Citizens  National Bank of Weatherford,  for  approximately  $7,500,000 in cash,
along with the  assumption of Citizens' debt of  approximately  $5,600,000 . The
total purchase  price  exceeded the fair market value of net assets  acquired by
approximately  $4,900,000,  which was  recorded by the Company as goodwill to be
amortized using a straight-line  method over a period of 15 years. The pro forma
impact of Citizens is not material to the Company's financial statements.

In January 1996, the Company  exchanged  common stock for all of the outstanding
shares  of  Weatherford  National  Bancshares,   Inc.  ("Weatherford")  and  its
wholly-owned subsidiary, Weatherford National Bank. The Weatherford shareholders
received 1.5 shares of the Company's  common stock for each share of Weatherford
common stock owned. This business  combination was accounted for as a pooling of
interests.  Accordingly,  the accounts of  Weatherford  have been  combined with
those of the  Company to reflect the  results of these  companies  on a combined
basis.

19.      CASH FLOW INFORMATION:

Supplemental information on cash flows and noncash transactions is as follows:

<TABLE>
<CAPTION>
                                                                               Year Ended December 31,
                                                                         1997            1996              1995
                                                                     -----------      -----------       -----------
<S>                                                                 <C>              <C>               <C>
     Supplemental cash flow information-
        Interest paid                                               $ 38,665,920     $ 33,882,463      $ 28,704,648
        Federal income taxes paid                                      9,840,665        8,933,024         8,732,667

     Schedule of noncash investing and financing activities-
        Debt assumed in acquisition                                      -              5,555,017           -
        Assets acquired through foreclosure                               40,585           47,342           472,045
        Change in unrealized gain (loss) on investment in
            securities available-for-sale                                968,446         (176,095)          903,795

     Acquisitions-
        Assets acquired                                               85,044,000       98,200,000           -
        Liabilities assumed                                          155,747,000       90,700,000           -
        Cash paid for stock                                              -              7,500,000           -

</TABLE>


<PAGE>


Item 9.  Changes in and Disagreements with Accountants on Accounting and
           Financial Disclosure

           Arthur   Andersen  LLP  has  served  as  the  Company's   independent
accountants since 1990. There have been no disagreements  between  management of
Bankshares  and its  current  independent  accountants  relating  to  accounting
practices and procedures or financial disclosure.




                                    PART III

Item 10.    Directors and Executive Officers of the Registrant

            The  information  required  by Item  401 of  Regulation  S-K will be
contained in the 1998 Notice to  Shareholders  under the  Captions  "Election of
Directors" and "Executive Officers" and is hereby incorporated by reference.

Item 11.    Executive Officer Compensation

            The  information  required  by Item  402 of  Regulation  S-K will be
contained in the 1998 Notice to Shareholders under the captions "Compensation of
Executive Officers" and "Stock Options" and is hereby incorporated by reference.

Item 12.   Security Ownership of Certain Beneficial Owners and Management

           a.)  Security ownership of certain beneficial owners.

           At  December  31,  1997,  management  was  not  aware  of any  person
(including  any  "group"  as  that  term  is used  in  Section  13(d)(3)  of the
Securities  Exchange Act of 1934) who is the beneficial  owner of more than five
percent (5%) of the Company's  common  stock.  However,  First  National Bank of
Abilene, First National Bank, Sweetwater, and Stephenville Bank & Trust Co. held
of record in various  fiduciary  capacities an aggregate of 1,590,218  shares of
such stock. Of the total shares held, these subsidiaries of the Company had sole
power to vote 803,816 shares  (9.29%),  137,135 shares (1.6%),  and 1,757 shares
(-%),  respectively.  In addition,  First National Bank of Abilene shared,  with
other persons,  the power to vote the remaining  647,510 shares.  All the shares
held by each subsidiary  bank,  which are registered in its name as fiduciary or
in the name of its nominee, are owned by many different accounts,  each of which
is governed by a separate instrument that sets forth the powers of the fiduciary
with regard to the securities held in such accounts.


<PAGE>


         b.)  Security ownership of management

         Set forth in the following table is certain  information as of March 4,
1998,  as to the  number of shares of Common  Stock  beneficially  owned by each
Director of the  Company,  by each  nominee for  election as a director,  by the
Company's executive  officers,  and by the officers and directors of the Company
as a group.

<TABLE>
<CAPTION>

                                                       Number of Shares
                                                          Beneficially                   Percent
Name                                                         Owned                       of Class
- --------------------                                        ---------                     -----
<S>                                                             <C>                        <C> 
Joseph E. Canon                                                 6,558                      0.1%
Mac A. Coalson                                                 93,082                      1.1
David Copeland                                                  2,838                      -
F. Scott Dueser                                                67,685                      0.8
Patrick N. Gerald                                              31,610                      0.4
Kade L. Matthews                                               57,827                      0.7
Raymond McDaniel, Jr.                                          36,115                      0.4
Bynum Miers                                                    21,020                      0.2
Kenneth T. Murphy                                             101,872                      1.2
Dian Graves Owen                                               21,678                      0.3
James M. Parker                                               320,098                      3.7
Jack D. Ramsey, M.D.                                           68,581                      0.8
Craig Smith                                                    44,135                      0.5
F. L. Stephens                                                  1,000                      -
H. T. Wilson                                                   68,234                      0.8
Walter F. Worthington                                         172,434                      2.0
Curtis R. Harvey                                                5,154                      -
Tommy J. Barrow                                                   408                      -
                                                            ---------                     ----

   All Officers and Directors as a group                    1,120,329                     12.9%


</TABLE>

           c.)  Changes in control

           There have been no events to the Registrant's knowledge which have or
will result in a change of control of the Registrant.


                                     PART IV

Item 13.   Certain Relationships and Related Transactions

           Certain of  Registrant's  officers and directors are customers of one
or more of Registrant's subsidiary banks, as are corporations and other business
entities  with which  directors  of  Bankshares  are  affiliated  as  directors,
officers or principals. All loans to directors and officers of Bankshares, or to
persons and firms with which they are or may be affiliated, were and are made in
the ordinary course of business and on substantially  the same terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions  with other persons and did not, and do not,  involve more than the
normal risk of collectability or present other unfavorable features. None of the
transactions  involving  Bankshares'  subsidiaries and Bankshares'  officers and
directors,  or other  businesses  with which they may be  affiliated,  have been
classified  or  disclosed as  nonaccrual,  past due,  restructured  or potential
problems.


<PAGE>


Item 14.   Exhibits, Financial Statement Schedules and Reports on Form 8-K

           The  consolidated  financial  statements of the Registrant filed with
this  report are  included  on pages 26  through  48.  There  were no  financial
statement  schedules filed as a part of this report.  Such  information,  to the
extent applicable, has been made a part of the consolidated financial statements
or included elsewhere in this report.

                 The  Registrant's  Articles  of  Incorporation  and  Bylaws and
material  contracts have been filed with the Securities and Exchange  Commission
in "Exhibits to Form S-15" under Registration No. 2-73141.

                 Copies of the following documents were filed with the Form 10-K
Annual Report for the fiscal year ended December 31, 1984.

     1. Joint  Venture  Agreement  between  First  National  Bank of Abilene and
Crow-Griffin #1.

     2. Lease  Agreement  between First  National Bank of Abilene and Crow/First
Joint Venture.

     3.  Deferred  Compensation  Agreement  between  Bankshares  and  Walter  F.
Johnson.

     The following documents were filed with the Form 10-K Annual Report for the
fiscal year ended December 31, 1988.

     1.  Articles of Amendment to the Articles of  Incorporation  adopted at the
1988 Annual Meeting of Shareholders.

     2. Restated Bylaws adopted by the Board of Directors on January 24, 1989.

     The following documents were filed with the Form 10-K Annual Report for the
fiscal year ended December 31, 1992.

     1. Amendment to Registrant's Bylaws effective January 28, 1992, relative to
emeritus directors.

     2.  Deferred  Compensation  Agreement  between  Bankshares  and  Kenneth T.
Murphy.

     The  following  document was filed with the Form 10-K Annual Report for the
fiscal year ended December 31, 1994.

     1. Amendment to Registrant's Bylaws effective April 26, 1994.

     The  following  document was filed with the Form 10-K Annual Report for the
fiscal year ended December 31, 1995.

     1. Revised Deferred  Compensation  Agreement between Bankshares and Kenneth
T. Murphy.

     The following documents were filed with the Form 10-K Annual Report for the
fiscal year ended December 31, 1996.

     1. Executive Recognition Plan

     2. Executive Recognition Agreement
     Listed below are the exhibits filed with this report.

     1. Subsidiaries of Registrant


<PAGE>


                                            SUBSIDIARIES OF REGISTRANT

<TABLE>
<CAPTION>


                                                       Place of        Percentage of Voting
Name of Subsidiary                                   Organization        Securities Owned
- ------------------                                   ------------      --------------------
<S>                                                     <C>                   <C>
First Financial Bankshares of                           Delaware              100%
Delaware, Inc

First Financial Investments, Inc.                       Texas                 100%

First National Bank of Abilene                          Texas                 100%*
Abilene, Texas

Hereford State Bank                                     Texas                 100%*
Hereford, Texas

First National Bank, Sweetwater                         Texas                 100%*
Sweetwater, Texas

Eastland National Bank                                  Texas                 100%*
Eastland, Texas

First National Bank in Cleburne                         Texas                 100%*
Cleburne, Texas

Stephenville Bank & Trust Co.                           Texas                 100%*
Stephenville, Texas

San Angelo National Bank                                Texas                 100%*
San Angelo, Texas

Weatherford National Bank                               Texas                 100%*
Weatherford, Texas

Texas National Bank                                     Texas                 100%*
Southlake, Texas

*  By First Financial Bankshares of
    Delaware, Inc.


</TABLE>


All  subsidiaries  (other than First  Financial  Investments,  Inc. which, as of
December  31, 1997,  had not yet been  formally  organized)  are included in the
consolidated financial statements.


<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.

FIRST FINANCIAL BANKSHARES, INC.
(Registrant)

By:/S/ KENNETH T. MURPHY                  By:/S/ CURTIS R. HARVEY

       KENNETH T. MURPHY, Chairman               CURTIS R. HARVEY, Executive
       of the Board, President,                  Vice President, Chief Financial
       Chief Executive Officer and Director      Officer, Controller and Chief
                                                 Accounting Officer
Date:    March 12 , 1998

         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.

NAME                                         TITLE                  DATE


- -----------------------                     Director          March    , 1998
Joseph E. Canon


/S/ MAC A. COALSON                          Director          March 12 , 1998
- -----------------------                                            ----
Mac A. Coalson


/S/ F. SCOTT DUESER                         Director          March 17 , 1998
- -----------------------                                            ----
F. Scott Dueser


/S/ PATRICK N. GERALD                       Director          March 17 , 1998
- -----------------------                                            ----
Patrick N. Gerald


- -----------------------                     Director          March    , 1998
Robert E. Hitt


/S/ RAYMOND A. MCDANIEL, JR.                Director          March 17 , 1998
- ----------------------------                                       ----
Raymond A. McDaniel, Jr.


/S/ BYNUM MIERS                             Director          March 17 , 1998
- -----------------------                                            ----
Bynum Miers


- -----------------------                     Director          March    , 1998
Dian Graves Owen


/S/ JAMES M. PARKER                         Director          March 17 , 1998
- -----------------------                                            ----
James M. Parker


/S/ JACK D. RAMSEY, M.D.                    Director          March 17 , 1998
- ------------------------                                           ----
Jack D. Ramsey, M.D.


/S/ CRAIG SMITH                             Director          March 17 , 1998
- -----------------------                                            ----
Craig Smith


/S/ H. T. WILSON                            Director          March 11 , 1998
- -----------------------                                            ----
H.T. Wilson


/S/ WALTER F. WORTHINGTON                   Director          March 12 , 1998
- -------------------------                                          ----
Walter F. Worthington


<TABLE> <S> <C>

<ARTICLE>                                                                     9
<MULTIPLIER>                                                              1,000
       
<S>                                                                              <C>
<PERIOD-TYPE>                                                                           12-MOS
<FISCAL-YEAR-END>                                                                   DEC-31-1997
<PERIOD-END>                                                                        DEC-31-1997
<CASH>                                                                              88,796
<INT-BEARING-DEPOSITS>                                                                 399
<FED-FUNDS-SOLD>                                                                   114,486
<TRADING-ASSETS>                                                                         0
<INVESTMENTS-HELD-FOR-SALE>                                                        170,698
<INVESTMENTS-CARRYING>                                                             411,858
<INVESTMENTS-MARKET>                                                               414,160
<LOANS>                                                                            708,939
<ALLOWANCE>                                                                         10,288
<TOTAL-ASSETS>                                                                   1,573,509
<DEPOSITS>                                                                       1,412,724
<SHORT-TERM>                                                                         4,700
<LIABILITIES-OTHER>                                                                  7,859
<LONG-TERM>                                                                              0
                                                                    0
                                                                              0
<COMMON>                                                                            86,516
<OTHER-SE>                                                                          61,710
<TOTAL-LIABILITIES-AND-EQUITY>                                                   1,573,509
<INTEREST-LOAN>                                                                     59,309
<INTEREST-INVEST>                                                                   33,020
<INTEREST-OTHER>                                                                     3,556
<INTEREST-TOTAL>                                                                    95,885
<INTEREST-DEPOSIT>                                                                  39,340
<INTEREST-EXPENSE>                                                                  39,461
<INTEREST-INCOME-NET>                                                               56,424
<LOAN-LOSSES>                                                                        1,114
<SECURITIES-GAINS>                                                                       0
<EXPENSE-OTHER>                                                                     43,802
<INCOME-PRETAX>                                                                     30,130
<INCOME-PRE-EXTRAORDINARY>                                                          20,063
<EXTRAORDINARY>                                                                          0
<CHANGES>                                                                                0
<NET-INCOME>                                                                        20,063
<EPS-PRIMARY>                                                                            2.33
<EPS-DILUTED>                                                                            2.31
<YIELD-ACTUAL>                                                                           4.62
<LOANS-NON>                                                                          3,463
<LOANS-PAST>                                                                           106
<LOANS-TROUBLED>                                                                         0
<LOANS-PROBLEM>                                                                        919
<ALLOWANCE-OPEN>                                                                     9,441
<CHARGE-OFFS>                                                                        3,081
<RECOVERIES>                                                                         1,370
<ALLOWANCE-CLOSE>                                                                   10,288
<ALLOWANCE-DOMESTIC>                                                                10,288
<ALLOWANCE-FOREIGN>                                                                      0
<ALLOWANCE-UNALLOCATED>                                                                  0
        

</TABLE>


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