CULLEN FROST BANKERS INC
10-K405, 1995-03-30
NATIONAL COMMERCIAL BANKS
Previous: FORT HOWARD CORP, 10-K, 1995-03-30
Next: FROZEN FOOD EXPRESS INDUSTRIES INC, DEF 14A, 1995-03-30



                                     
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D. C.  20549

                                      Form 10-K
                                     
X   ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934 [Fee Required]

FOR THE FISCAL YEAR ENDED DECEMBER 31, 1994

___ TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934 [No Fee Required]

FOR THE TRANSITION PERIOD FROM _______ to  _______
Commission File Number   0-7275

                                CULLEN/FROST BANKERS, INC.
                 (Exact name of registrant as specified in its charter)

            Texas                                             74-1751768
-------------------------------                         ------------------------
(State or other jurisdiction of                            (I.R.S. Employer
incorporation  or organization)                              Identification No.)

     100 W. Houston Street
      San Antonio, Texas                                           78205
-------------------------------                                   -------
(Address of principal executive offices)                         (Zip Code)


Registrant's telephone number, including area code:  (210) 220-4011
Securities registered pursuant to Section 12(b) of the Act:  None.
Securities registered pursuant to Section 12(g) of the Act:


                             Common Stock, $5 Par Value
                             --------------------------
                                 (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 such reports), and (2) has been
subject to such filing requirements for the past 90 days.
YES X   NO
   ---     ----
     Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of the registrant's knowledge, in definitive proxy
or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K.  X
                                              ---

     The aggregate market value of the voting stock held by non-affiliates
of the registrant was $381,504,617 based on the closing price of such stock
as of March 24, 1995.

     Indicate the number of shares outstanding of each of the registrant's
classes of common stock, as of the latest practicable date.

                                                     Outstanding at
                       Class                         March 24, 1995
             --------------------------              --------------
             Common Stock, $5 par value                11,136,987


                          DOCUMENTS INCORPORATED BY REFERENCE
(1) Annual Report to Shareholders for the Year Ended December 31, 1994
    (Parts I & II)
(2) Proxy Statement for Annual Meeting of Shareholders to be held May 16, 1995
    (Part III)

<PAGE>


                         TABLE OF CONTENTS


PART I                                                                      Page
------                                                                      ----
ITEM  1.  BUSINESS                                                           1

ITEM  2.  PROPERTIES                                                         8

ITEM  3.  LEGAL PROCEEDINGS                                                  8

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


PART II
-------
ITEM  5.  MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER
          MATTERS                                                            9

ITEM  6.  SELECTED FINANCIAL DATA                                            9

ITEM  7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS                                              9
        
ITEM  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                        9

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


PART III
--------
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                10

ITEM 11.  EXECUTIVE COMPENSATION                                            10

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT    10

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                    10


PART IV
-------
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
          FORM 8-K                                                          11


* Not Applicable

<PAGE>


                                      PART I


Item 1.   BUSINESS
------------------

General

     Cullen/Frost Bankers, Inc. ("Cullen/Frost" or "Company"), a Texas
business corporation incorporated in 1977 and headquartered in San Antonio,
Texas, is a bank holding company within the meaning of the Bank Holding
Company Act of 1956 ("the Bank Holding Company Act") and as such is registered
with the Board of Governors of the Federal Reserve System ("Federal Reserve
Board").  The New Galveston Company, incorporated under the laws of Delaware,
is a wholly owned second tier bank holding company subsedeary which owns all
banking and non-banking subsidiaries.  Cullen/Frost's principal assets consist 
of all the capital stock of two national banks.  At year end 1994, Cullen/Frost
had 28 offices in four major Texas banking markets with 16 locations in San
Antonio, four in the Houston/Galveston area, five in the Corpus Christi area and
three in the Austin area.  At December 31, 1994, Cullen/Frost had consolidated 
assets of $3,793,720,000 and total deposits of $3,087,962,000.  Based on 
information from the Federal Reserve Board, at September 30, 1994, Cullen/Frost
was the largest of the 99 bank holding companies in Texas and the sixth largest 
of 889 banking organizations in Texas.

     Cullen/Frost provides policy direction to the Cullen/Frost subsidiary banks
in the following areas:  (i) lending policies and techniques, loan participation
and credit administration; (ii) asset and liability management; (iii) trust
services;  (iv) personnel management and compensation;  (v) accounting,
budgeting, planning, operations, insurance and auditing; (vi) capitalization;
(vii) marketing programs and (viii) regulatory compliance.



Cullen/Frost Subsidiary Banks
-----------------------------

     Each of the Cullen/Frost subsidiary banks is a separate entity which
operates under the day-to-day management of its own board of directors and
officers.  The largest of these banks is The Frost National Bank ("Frost Bank"),
the origin of which can be traced to a mercantile partnership organized in 1868.
Frost Bank was chartered as a national banking association in 1899. At December
31, 1994, Frost Bank, which accounted for approximately 97 percent of
consolidated assets, 96 percent of consolidated loans, and 96 percent of
consolidated deposits of Cullen/Frost, was the largest bank headquartered in
San Antonio and South Texas.

     The following table provides information as of December 31, 1994, as to
total assets, total loans and total deposits of each of the Cullen/Frost
subsidiary banks:
<TABLE>
<CAPTION>

Name of Bank and Location               Total Assets     Total Loans       Total Deposits
-------------------------               ------------     -----------       --------------
<S>                                     <C>              <C>               <C>
The Frost National Bank,
 San Antonio, Corpus Christi,
  Austin, and Houston, Texas            $3,683,317,000   $1,424,062,000    $2,970,245,000
United States National Bank of Galveston
  Galveston, Texas                         138,222,000       53,703,000       125,904,000

</TABLE>

       During April 1994, Cullen/Frost acquired Texas Commerce Bank in Corpus
Christi as a branch of Frost Bank in exchange for Cullen/Frost Bank of Dallas,
N.A.  The banks exchanged were comparable in asset size.

                                           1

<PAGE>

Services Offered by the Cullen/Frost Subsidiary Banks
-----------------------------------------------------

Commercial Banking
     The subsidiary banks provide commercial services for corporations and other
business clients.  Loans are made for a wide variety of purposes, including
interim construction financing on industrial and commercial properties and
financing on equipment, inventories and accounts receivable. Frost Bank provides
financial services to business clients on both a national and international
basis.

Consumer Services
     The subsidiary banks provide a full range of consumer banking services,
including checking accounts, savings programs, automated teller machines,
installment and real estate loans, drive-in and night deposit services, safe
deposit facilities, credit card services and discount brokerage services.

International Banking
     Frost Bank provides international banking services to customers residing
in or dealing with businesses located in Mexico.  Such services consist of
accepting deposits (in United States dollars only), making loans (in United
States dollars only), issuing letters of credit, handling foreign collections,
transmitting funds and, to a limited extent, dealing in foreign exchange. 
Reference is made to pages 15 and 21 of the Cullen/Frost Annual Report to
Shareholders for the Year Ended December 31, 1994, which pages are incorporated
herein by reference.

Trust Services
     The subsidiary banks provide a wide range of trust, investment, agency and
custodial services for individual and corporate clients.  These services include
the administration of estates and personal trusts and the management of
investment accounts for individuals, employee benefit plans and charitable
foundations.  At December 31, 1994, trust assets with a market value of
approximately $10.4 billion were being administered by the sub-sidiary banks.
In addition, both banks serve as transfer agents or registrars for securities,
as trustees of bond issues and as paying agents for dividends and interest.

Correspondent Banking
     Frost Bank acts as correspondent for approximately 258 financial
institutions, primarily banks in Texas.  These banks maintain deposits with
Frost Bank, which offers to the correspondents a full range of services
including check clearing, transfer of funds, loan participations, and
securities custody and clearance.

Discount Brokerage
     Cullen/Frost Discount Brokers, Inc. was formed in March 1986 to provide
discount brokerage services and perform other transactions or operations related
to the sale and purchase of securities of all types.  Cullen/Frost Discount
Brokers, Inc. is a subsidiary of Frost Bank.


Services Offered by the Cullen/Frost Non-Banking Subsidiaries
-------------------------------------------------------------
     Main Plaza Corporation ("Main Plaza") is a wholly owned non-banking
subsidiary. Main Plaza holds real estate for future expansion of certain of the
subsidiary banks and occasionally makes loans to qualified borrowers.  
Loans are funded with borrowings against Cullen/Frost's current cash or
borrowings against credit lines.

     Daltex General Agency, Inc. ("Daltex"), a wholly owned non-banking
subsidiary, is a managing general insurance agency.  Daltex provides
vendor's single interest insurance for the subsidiary banks.


Competition
-----------
     The subsidiary banks encounter intense competition in their commercial
banking businesses, primarily from other banks located in their respective
service areas.  The subsidiary banks also compete with insurance, finance and
mortgage companies, savings and loan institutions, credit unions, money market
funds and other financial institutions.  In the case of some larger customers,
competition exists with institutions in other major
                                            2

<PAGE>

metropolitan areas in Texas and in the remainder of the United States, some of
which are larger than the Cullen/Frost subsidiary banks in terms of capital,
resources and personnel.


Supervision and Regulation
--------------------------
Cullen/Frost
     Cullen/Frost is a legal entity separate and distinct from its bank
subsidiaries and is a registered bank holding company under the Bank Holding
Company Act (the "BHC Act").  The BHC Act generally prohibits Cullen/Frost from
engaging in any business activity other than banking, managing and controlling
banks, furnishing services to a bank which it owns and controls or engaging in
non-banking activities closely related to banking.

     As a bank holding company, Cullen/Frost is primarily regulated by the
Federal Reserve Board which has established guidelines with respect to the
maintenance of appropriate levels of capital and payment of dividends by bank
holding companies. Cullen/Frost is required to obtain prior approval of the
Federal Reserve Board for the acquisition of more than five percent of the
voting shares or substantially all of the assets of any company (including a
bank) or to merge or consolidate with another bank holding company.  The Texas
Banking Code permits the acquisition of Texas banks or bank holding companies by
certain out-of-state registered bank holding companies.  A Texas bank holding
company is likewise permitted to acquire a bank or bank holding company in other
states if the acquisition is permitted by the laws of the other states.

     The Federal Reserve Act and the Federal Deposit Insurance Act ("FDIA")
impose restrictions on loans by the subsidiary banks to Cullen/Frost and certain
of its subsidiaries, on investments in securities thereof and on the taking of
such securities as collateral for loans.  Such restrictions generally prevent
Cullen/Frost from borrowing from the subsidiary banks unless the loans are
secured by marketable obligations.  Also, such restrictions prevent Cullen/Frost
and certain other subsidiaries from borrowing from Cullen/Frost's bank
subsidiaries unless the loans are secured.  Further, such secured loans, other
transactions, and investments by each of such bank subsidiaries are limited in
amount as to Cullen/Frost or to certain other subsidiaries to ten percent of the
lending bank subsidiary's capital and surplus and as to Cullen/Frost and all
such subsidiaries to an aggregate of 20 percent of the lending bank subsidiary's
capital and surplus.

Subsidiary Banks
     The two subsidiary national banks are organized as national banking
associations under the National Bank Act and are subject to regulation and
examination by the Office of the Comptroller of the Currency (the "Comptroller
of the Currency").

     Federal and state laws and regulations of general application to banks
have the effect, among others, of regulating the scope of the business of the
subsidiary banks, their investments, cash reserves, the purpose and nature of
loans, collateral for loans, the maximum interest rates chargeable on loans, the
amount of dividends that may be declared and required capitalization ratios.
Federal law imposes restrictions on extensions of credit to, and certain other
transactions with, Cullen/Frost and other subsidiaries, on investments in stock
or other securities thereof and on the taking of such securities as collateral
for loans to other borrowers.

     Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, Frost Bank and United States National Bank of Galveston ("U.S. National
Bank") have registered with the Comptroller of the Currency as transfer agents
and are subject to certain reporting requirements of and regulatory control by
the Comptroller of the Currency.  The bond department of Frost Bank is subject
to regulation under the Texas Securities Act.

     The Comptroller of the Currency with respect to Cullen/Frost's bank
subsidiaries has authority under the Financial Institutions Supervisory Act to
prohibit a bank from engaging in what, in such agency's opinion, constitutes an
unsafe or unsound practice in conducting its business.  It is possible,
depending upon the financial condition of the bank in question and other
factors, that such agency could claim that the payment of dividends or other
payments might, under some circumstances, be such an unsafe or unsound practice.

                                        3
<PAGE>

     The principal source of Cullen/Frost's cash revenues is dividends from its
bank subsidiaries, and there are certain limitations on the payment of dividends
to Cullen/Frost by such bank subsidiaries. The prior approval of the Comptroller
of the Currency is required if the total of all dividends declared by a national
bank in any calendar year would exceed the bank's net profits, as defined, for
that year combined with its retained net profits for the preceding two calendar
years less any required transfers to surplus.  In addition, a national bank may
not pay dividends in an amount in excess of its net profits less an allowance
for bad debts.  Although not necessarily indicative of amounts available to be
paid in future periods, Cullen/Frost's subsidiary banks had approximately
$45,095,000 available for payment of dividends at December 31, 1994.

Capital Adequacy
     Bank regulators have adopted risk-based capital guidelines for bank holding
companies and banks.  The minimum ratio of qualifying total capital to risk-
weighted assets (including certain off-balance sheet items) is 8 percent.  At
least half of the total capital is to be comprised of common stock, retained
earnings, perpetual preferred stocks, minority interests and for bank holding
companies, a limited amount of qualifying cumulative perpetual preferred stock,
less certain intangibles including goodwill ("Tier 1 capital").  The remainder
("Tier 2 capital") may consist of other preferred stock, certain other
instruments, and limited amounts of subordinated debt and the loan and lease
loss allowance.

     In addition, the Federal Reserve Board has established minimum Leverage
Ratio (Tier 1 capital to average total assets) guidelines for bank holding
companies and banks.  These guidelines provide for a minimum leverage ratio of 3
percent for bank holding companies and banks that meet certain specified
criteria, including that they have the highest regulatory rating.  All other
banking organizations will be required to maintain a leverage ratio of 3 percent
plus an additional cushion of at least 100 to 200 basis points.  The guidelines
also provide that banking organizations 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. Furthermore, the guidelines indicate that the Federal Reserve Board will
continue to consider a "Tangible Tier 1 Leverage Ratio" in evaluating proposals
for expansion or new activities.  The Tangible Tier 1 Leverage Ratio is the
ratio of Tier 1 capital, less intangibles not deducted from Tier 1 capital, to
average total assets.  The Federal Reserve Board has not advised Cullen/Frost of
any specific minimum leverage ratio applicable to it. For information concerning
Cullen/Frost's capital ratios, see the discussion under the caption "Capital" on
page 22 of the Cullen/Frost Annual Report to Shareholders for the Year Ended
December 31, 1994, which discussion is incorporated herein by reference.

FDICIA
     In December 1991, the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA") was enacted, which substantially revises the bank
regulatory and funding provisions of the Federal Deposit Insurance Act and makes
revisions to several other Federal banking statutes.  Among other things, FDICIA
requires the Federal banking agencies to take "prompt corrective action" in
respect of depository institutions that do not meet minimum capital require-
ments.  FDICIA establishes five capital tiers: "well capitalized", "adequately
capitalized", "undercapitalized", "significantly undercapitalized" and
"critically undercapitalized".  Federal banking agencies have adopted final
rules, effective December 16, 1992, relating to these capital tiers.
     Under the final rules, an institution will be deemed to be:  well
capitalized if the institution has a total risk-based capital ratio of 10.0
percent or greater, a Tier 1 risk-based capital ratio of 6.0 percent or greater,
and a leverage ratio of 5.0 percent or greater, and the institution is not
subject to an order, written agreement, capital directive, or prompt corrective
action directive to meet and maintain a specific capital level for any capital
measure; adequately capitalized if the institution has a total risk-based
capital ratio of 8.0 percent or greater, a Tier 1 risk-based capital ratio of
4.0 percent or greater, and a leverage ratio of 4.0 percent or greater (or a
leverage ratio of 3.0 percent for bank holding companies which meet certain
specified criteria, including having the highest regulatory rating);
undercapitalized if the institution has a total risk-based capital ratio that is
less than 8.0 percent, a Tier 1 risk-based capital ratio less than 4.0 percent
or a leverage ratio less than 4.0 percent (or a leverage ratio less than 3.0
percent if the institution is rated composite 1 in its most recent report of
examination, subject to appropriate Federal banking agency guidelines);
significantly undercapitalized if the institution has a total risk-based capital
ratio less than 6.0 percent, a Tier 1 risk-based capital ratio less than 3.0
percent, or a leverage ratio less

                                            4
<PAGE>

than 3.0 percent; and critically undercapitalized if the institution has a
ratio of tangible equity to total assets equal to or less than 2.0 percent.
     At December 31, 1994, the two subsidiaries of Cullen/Frost that are
insured depository institutions -- Frost Bank and U.S. National Bank --
were considered "well capitalized".  At December 31, 1994, the subsidiary
banks capital ratios were as follows:

                      Tier 1 Capital   Total Capital       Leverage
                          Ratio            Ratio             Ratio
                      ---------------   -------------       --------
Frost Bank                 13.30%         14.55%              6.43%
U. S. National Bank        16.09          17.36               7.66


     FDICIA generally prohibits a depository institution from making any
capital distributions (including payment of a dividend) or paying any management
fee to its holding company if the depository institution would thereafter be
undercapitalized.  Federal banking agencies subject undercapitalized institu-
tions to growth limitations and require such institutions to submit a capital
restoration plan.  The agencies may not accept such a plan without determining,
among other things, that the plan is based on realistic assumptions and is
likely to succeed in restoring the depository institution's capital.  In
addition, for a capital restoration plan to be acceptable, the depository
institution's parent holding company must guarantee that the institution will
comply with such capital restoration plan.  The aggregate liability of the
parent holding company is limited to the lesser of (i) an amount equal to 5
percent of the depository institution's total assets at the time it became
undercapitalized and (ii) the amount which is necessary (or would have been
necessary) to bring the institution into compliance with all capital standards
applicable with respect to such institution as of the time it fails to comply
with the plan.  If a depository institution fails to submit an acceptable plan,
it is treated as if it is significantly undercapitalized.

     FDICIA also contains a variety of other provisions that affect the
operations of Cullen/Frost, including reporting requirements, regulatory
standards for real estate lending, "truth in savings" provisions, and the
requirement that a depository institution give 90 days' prior notice to
customers and regulatory authorities before closing any branch.  The Federal
regulatory agencies issued a final rule on real estate lending standards which
became effective March 19, 1993.  These standards establish loan-to-value
("LTV") limitations on real estate lending.  The LTV limitations range from 50
percent for raw land loans to 95 percent for loans on one to four family
residential properties, subject to certain exceptions and limitations. These
standards have not had a significant effect on Cullen/Frost and are not expected
to have a significant effect in the future.


Deposit Insurance
-----------------
     Cullen/Frost's subsidiary banks are subject to FDIC deposit insurance
assessments and to certain other statutory and regulatory provisions applicable
to FDIC-insured depository institutions.  The FDIC adopted in 1993 a risk-based
assessment system to replace the previous flat-rate system.  The new system
imposes insurance premiums based upon a matrix that takes into account a bank's
capital level and supervisory rating.  Under this risk-based system, the
assessment rate imposed on banks ranges from 23 cents for each $100 of domestic
deposits (for well capitalized banks in the highest of three supervisory rating
categories) to 31 cents (for inadequately capitalized banks in the lowest of the
three supervisory rating categories.)  It should be noted, however, that the
FDIC is proposing to change assessment rates again.  Under the latest proposal,
the range of the assessment rate would be from 4 cents for each $100 of
domestic deposits to 31 cents for each $100 of domestic deposits.

     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 a 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.

                                            5

<PAGE>

Depositor Preference
--------------------
     Legislation has been enacted providing that deposits and certain claims for
administrative expenses and employee compensation against an insured depository
institution would be afforded priority over other general unsecured claims
against such an institution, including federal funds and letters of credit, in
the "liquidation or other resolution" of such an institution by any receiver.

Acquisitions
------------
     The BHC Act generally limits acquisitions by Cullen/Frost to commercial
banks and companies engaged in activities that the Federal Reserve Board has
determined to be so closely related to banking as to be a proper incident
thereto.  Cullen/Frost's direct activities are generally limited to furnishing
to its subsidiaries services that qualify under the "closely related" and
"proper incident" tests.  Prior Federal Reserve Board approval is required under
the BHC Act for new activities and acquisitions of most nonbanking companies.

     The BHC Act, the Federal Bank Merger Act, and the Texas Banking Code
regulate the acquisition of commercial banks.  The BHC Act requires the prior
approval of the Federal Reserve Board for the direct or indirect acquisition of
more than five percent of the voting shares of a commercial bank.  The BHC Act
currently prohibits the acquisition of a domestic bank located outside
Cullen/Frost's state of principal operations, Texas, unless authorized by the
law of the state of the target bank.  Effective September 27, 1995, this
prohibition has been recalled to permit bank holding companies generally to
acquire a bank located in any state.  With respect to Cullen/Frost's subsidiary
banks, the approval of the Comptroller of the Currency is required for
branching, purchasing the assets of other banks and for bank mergers in which
the continuing bank is a national bank.

     In reviewing bank acquisition and merger applications, the bank regulatory
authorities will consider, among other things, the competitive effect and public
benefits of the transactions, the capital position of the combined organization,
and the applicant's record under the Community Reinvestment Act and fair housing
laws.

     Under Federal Reserve Board policy, Cullen/Frost is expected to act as a
source of financial strength to its banks and to commit resources to support
such banks in circumstances where it might not do so absent such policy.  In
addition, any loans by Cullen/Frost to its banks would be subordinate in right
of payment to deposits and to certain other indebtedness of its banks.

Economic Environment
--------------------
     The earnings of the subsidiary banks are affected not only by general
economic conditions but also by the policies of various governmental regulatory
authorities.  The Federal Reserve Board regulates the supply of credit in order
to influence general economic conditions, primarily through open market
operations in United States government obligations, varying the discount rate on
financial institution borrowings, varying reserve requirements against financial
institution deposits and restricting certain borrowings by such financial
institutions and their subsidiaries.  The deregulation of interest rates has had
and is expected to continue to have an impact on the competitive environment in
which the subsidiary banks operate.

     Governmental policies have had a significant effect on the operating
results of commercial banks in the past and are expected to continue to do so in
the future.  However, Cullen/Frost cannot accurately predict the nature or
extent of any effect such policies may have on its future business and earnings.

Statistical Information
-----------------------
     Statistical and other information is included on pages 8 through 23,
pages 43 and 44 and pages 46 through 49 of the Cullen/Frost Annual Report to
Shareholders for the year ended December 31, 1994, which information is
incorporated herein by reference.

Employees
---------
     At December 31, 1994, Cullen/Frost employed 1,862 persons.  Employees
of Cullen/Frost enjoy a variety of employee benefit programs, including a
retirement plan, 401(k) stock purchase plans, various comprehensive medical,
accident and group life insurance plans and paid vacations. Cullen/Frost
considers its employee relations to be good.
                                            6

<PAGE>


Executive Officers of the Registrant
------------------------------------
     The names, ages, recent business experience and positions or offices
held by each of the principal executive officers during 1994 of Cullen/Frost
are as follows:


Name and Positions or Offices   Age as of 12/31/94   Recent Business Experience
-----------------------------   ------------------   --------------------------
T.C. Frost                              67           Officer and director of 
Chairman of the Board                                Frost Bank since 1950.
and Chief Executive Officer,                         Chairman of the Board and 
Director, and Member of the                          Member of the Executive 
Executive Committee                                  Committee of Cullen/Frost
                                                     from 1973 to present.


Robert S. McClane                       55           Officer of Frost Bank since
President and Chief                                  1962. Senior Vice President
Administrative Officer,                              of Cullen/Frost from Novem-
Director, and Member of the                          ber 1973 to April 1978, 
Executive Committee                                  Secretary from May 1973 to
                                                     April 1985.  Executive Vice
                                                     President from April 1978
                                                     to April 1985.  President,
                                                     Director, and Member of the
                                                     Executive Committee of
                                                     Cullen/Frost from April 
                                                     1985 to present.

Richard W. Evans, Jr.                   48           Officer of Frost Bank since
Chief Banking Officer, Director,                     1973.  Executive Vice Pres-
and Member of the Executive                          ident of Frost Bank from 
Committee.  Chairman of the Board                    1978 to April 1985.  Pres-
and Chief Executive Officer of                       ident of Frost Bank from 
Frost Bank.                                          April 1985 to August 1993.
                                                     Chairman of the Board and
                                                     Chief Executive Officer of
                                                     Frost Bank from August 1993
                                                     to present.  Chief Banking
                                                     Officer, Director, and Mem-
                                                     ber of the Executive Com-
                                                     mittee of Cullen/Frost from
                                                     August 1993 to present.

J. Gordon Muir, Jr.                     53           President of Cullen/Frost 
Vice Chairman and Director                           Bank from September 1978 to
                                                     June 1983 and from January
                                                     1994 to April 1994.  Direc-
                                                     tor of Cullen/Frost from
                                                     1979 to present.  Member of
                                                     the Executive Committee of
                                                     Cullen/Frost from 1979 to
                                                     October, 1994.  Chairman of
                                                     the Board and Chief Execu-
                                                     tive Officer of Cullen Bank
                                                     from June 1983 to November
                                                     1993.  Vice Chairman of
                                                     Cullen/Frost from November
                                                     1993 to present.

Phillip D. Green                        40           Officer of Frost Bank since
Executive Vice President                             July 1980.  Vice President 
and Treasurer                                        and Controller of Frost
                                                     Bank from January 1981 to
                                                     January 1983.  Senior Vice
                                                     President and Controller of
                                                     Frost Bank from January
                                                     1983 to July 1985.  Senior
                                                     Vice President and Treasur-
                                                     er of Cullen/Frost from
                                                     July 1985 to April 1989.
                                                     Executive Vice President
                                                     and Treasurer of Cullen/
                                                     Frost from May 1989 to
                                                     present.


Diane Jack, age 46, has been an officer of Frost Bank since 1984; Secretary
of Cullen/Frost from October 1993 to present.


                                            7

<PAGE>


There are no arrangements or understandings between any executive officer
of Cullen/Frost and any other person pursuant to which he was or is to be
selected as an officer.



Item 2.  PROPERTIES
-------------------
     The executive offices of Cullen/Frost, as well as the principal banking
quarters of Frost Bank, are housed in both a 21-story office tower and a nine-
story office building located on approximately 3.5 acres of land in downtown San
Antonio.  Cullen/Frost and Frost Bank lease approximately 50 percent of the
office tower. The nine-story office building was purchased in April 1994.  Frost
Bank also leases space in a seven-story parking garage adjacent to the banking
quarters.

     In June 1987 Frost Bank consummated the sale of its office tower and leased
back a portion of the premises under a 13-year primary lease term with options
allowing for occupancy up to 50 years.  The Bank also sold its related parking
garage facility and leased back space in that structure under a 12-year primary
lease term with options allowing for occupancy up to 50 years.

     The subsidiary bank located in Galveston is housed in modern facilities
which, together with tracts of adjacent land used for parking and drive-in
facilities, are either owned or leased by the subsidiary bank.


Item 3.  LEGAL PROCEEDINGS
--------------------------
     Certain subsidiaries of Cullen/Frost are defendants in various matters
in litigation which have arisen in the ordinary course of conducting a
commercial banking business. In the opinion of management, the judicial
disposition of such pending litigation will not have a material effect on
Cullen/Frost's consolidated financial position.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
------------------------------------------------------------
     None.


                                             8

<PAGE>

PART II

Item 5.  MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS
-----------------------------------------------------------------------------
     The information called for by Item 5 is incorporated herein by
reference to "Common Stock Market Prices and Dividends" on page 45 and
"Note K-Dividends" on page 34 of the Cullen/Frost Annual Report to
Shareholders for the Year Ended December 31, 1994.


Item 6.  SELECTED FINANCIAL DATA
--------------------------------
     The information called for by Item 6 is incorporated herein by reference to
"Selected Financial Data" on page 46 and "Consolidated Statements of Operations"
and "Consolidated Average Balance Sheets" on pages 47 through 49 of the Cullen/
Frost Annual Report to Shareholders for the Year Ended December 31, 1994.


Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS
-------------------------------
     The information called for by Item 7 is incorporated herein by
reference to "Financial Review" on pages 8 through 23, "Consolidated Statements
of Operations" and "Consolidated Average Balance Sheets" on pages 47 through
49 of the Cullen/Frost Annual Report to Shareholders for the Year Ended
December 31, 1994.


Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
----------------------------------------------------

     The information called for by Item 8 is incorporated herein by reference to
the consolidated financial statements and report of independent auditors
included on pages 24 through 42 and "Quarterly Results of Operations" on page
45, of the Cullen/Frost Annual Report to Shareholders for the Year Ended
December 31, 1994.


Item  9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL  DISCLOSURE
------------------------------
     None.


                                             9

<PAGE>

PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
------------------------------------------------------------
     The information regarding directors and executive officers called for
by Item 10 is incorporated herein by reference to Cullen/Frost's Proxy
Statement for its Annual Meeting of Shareholders to be held  May 16, 1995.

     The additional information regarding executive officers called for by
Item 10 is included in Part I, Item 1 of this document under the heading
"Executive Officers of the Registrant".


Item 11.  EXECUTIVE COMPENSATION
--------------------------------
     The information called for by Item 11 is incorporated herein by
reference to Cullen/Frost's Proxy Statement for its Annual Meeting of
Shareholders to be held May 16, 1995.


Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
------------------------------------------------------------------------
     The information called for by Item 12 is incorporated herein by
reference to Cullen/Frost's Proxy Statement for its Annual Meeting of
Shareholders to be held May 16, 1995.


Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
--------------------------------------------------------
     The information called for by Item 13 is incorporated herein by
reference to Cullen/Frost's Proxy Statement for its Annual Meeting of
Shareholders to be held May 16, 1995.

                                           10


<PAGE>

PART IV


Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K
--------------------------------------------------------------------------
(a)  The following documents are filed as part of this Annual Report on
     Form 10-K:

  1. Financial Statements -- Reference is made to Part II, Item 8, of this
     Annual Report on Form 10-K.

  2. The Financial Statement Schedules are omitted, as the required
     information is not applicable.

  3. Exhibits -- The following exhibits are filed as a part of this Annual
     Report on Form 10-K:

     Exhibit
     Number
     -------
     2.1    Agreement and Plan of Merger among Texas Commerce Bancshares,
            Inc., Texas Commerce Equity Holdings, Inc., Texas Commerce Bank,
            N.A., Texas Commerce Bank - Corpus Christi, N.A., Cullen/Frost
            Bankers, Inc., The New Galveston Company, The Frost National Bank of
            San Antonio and Cullen/Frost Bank of Dallas, N.A. dated August 26,
            1993. (1993 Form 8-K, Exhibit 10)(14)
     3.1    Restated Articles of Incorporation, as amended (1988 Form S-8,
            Exhibit 4(a))(4)
     3.2    Amended By-Laws of Cullen/Frost Bankers, Inc.
     4.1    Guaranty, dated April 27, 1981, by Cullen/Frost Bankers, Inc.to
            Colonial/Citizens Associates (1985 Form S-8, Exhibit 4(e))(2)
     4.2    Shareholder Protection Rights Agreement dated as of July 25, 1989
            between Cullen/Frost Bankers, Inc. and The Bank of New York, as 
            Rights Agent (1989 Form 8-K, Exhibit 1)(6)
    10.1    1983 Non-qualified Stock Option Plan, as amended (1989 Form S-8,
            Exhibit 4(g))(7)
    10.2    Restoration of Retirement Income Plan for Participants in the
            Retirement Plan for Employees of Cullen/Frost Bankers, Inc. and
            its Affiliates (as amended and restated)(1988 Form 10-K, Exhibit
            10.4)(5)*
    10.3    Pension Benefit Contract (1984 Form 10-K, Exhibit 10.8)(1)*
    10.4    Contract of Sale, dated June 9, 1987, between The Frost National
            Bank of San Antonio and Tower Investors, Ltd. for the sale of the 
            Frost Bank Tower (1987 Form 10-K, Exhibit 10.10)(3)
    10.5    Master Lease, dated June 9, 1987, between The Frost National Bank of
            San Antonio and Tower Investments, Ltd. for the lease of the Frost
            Bank Tower (1987 Form 10-K, Exhibit 10.11)(3)
    10.6    Agreement dated September 30, 1988, among Electronic Data Systems 
            Corporation, The Frost National Bank of San Antonio and Cullen/Frost
            Bankers, Inc. for the sale of rights to revenues of data processing 
            services (1988 Form 10-K, Exhibit 10.12)(5)
    10.7    Form of Revised Change-In-Control Agreements with four Executive 
            Officers (1989 Form 10-K, Exhibit 10.13(a))(9)*
    10.8    1988 Non-qualified Stock Option Plan (1989 Form S-8, Exhibit
             4(g))(8)
    10.9    The 401(k) Stock Purchase Plan for Employees of Cullen/Frost
            Bankers, Inc. and its Affiliates (1990 Form S-8, Exhibit 4(g))(10)*
    10.10   1991 Thrift Incentive Stock Purchase Plan for Employees of
            Cullen/Frost Bankers, Inc. and its Affiliates (1991 Form S-8, 
            Exhibit 4(g))(11)*
    10.11   Cullen/Frost Bankers, Inc. Restricted Stock Plan (1992 Form S-8,
            Exhibit 4(d))(12)*
    10.12   Cullen/Frost Bankers, Inc. 1992 Stock Plan (1992 Form S-8,
             Exhibit 4(d))(13)
    10.13   Cullen/Frost Bankers, Inc. Supplemental Executive Retirement Plan
    10.14   Form of Revised Change-In-Control Agreements with one Executive
            Officer
    11      Statement re: computation of earnings per share
    13      The Cullen/Frost 1994 Annual Report to Shareholders for the
            Year Ended December 31, 1994, (furnished for the information of the
            Commission and not deemed to be "filed" except for the portion 
            expressly incorporated by reference)


                                           11

<PAGE>


    19.1    Annual Report on Form 11-K for the Year Ended December 31, 1994, for
            the 1991 Thrift Incentive Stock Purchase Plan (filed pursuant to 
            Rule 15d-21 of the Securities and Exchange Act of 1934)(15)
    19.2    Annual Report on Form 11-K for the Year Ended December 31, 1994, for
            the 401(k) Stock Purchase Plan (filed pursuant to Rule 15d-21 of the
            Securities and Exchange Act of 1934)(15)
    21      Subsidiaries of Cullen/Frost
    23      Consent of Independent Auditors
    24      Power of Attorney




*  Management contract or compensatory plan or arrangement required to be
   filed as an exhibit pursuant to Item 601 of Regulation S-K.

(b) Reports on Form 8-K -- No such reports were filed during the quarter ended
    December 31, 1994.
______________________

   (1)  Incorporated herein by reference to the designated Exhibits to the
        Cullen/Frost Annual Report on Form 10-K for the Year Ended December 31,
        1984 (File No. 0-7275)

   (2)  Incorporated herein by reference to the designated Exhibits to 
        Cullen/Frost's Report on Form S-8 filed December 18, 1985 (File No. 
        33-2271)

   (3)  Incorporated herein by reference to the designated Exhibits to the
        Cullen/Frost Annual Report on Form 10-K for the Year Ended December 31,
        1987 (File No. 0-7275)

   (4)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed June 24, 1988 (File No. 33-
        22758)

   (5)  Incorporated herein by reference to the designated Exhibits to the
        Cullen/Frost Annual Report on Form 10-K for the Year Ended December 31,
        1988 (File No. 0-7275)

   (6)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Current Report on Form 8-K dated July 25, 1989 (File 
        No. 0-7275)

   (7)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed September 5, 1989 (File 
        No. 33-30776)

   (8)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed September 5, 1989 (File 
        No. 33-30777)

   (9)  Incorporated herein by reference to the designated Exhibits to the
        Cullen/Frost Annual Report on Form 10-K for the Year Ended December 31,
        1989 (File No. 0-7275)

  (10)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed October 31, 1990 (File 
        No. 33-37500)

  (11)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed March 18, 1991 (File 
        No. 33-39478)

  (12)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed October 20, 1992 (File 
        No. 33-53492)

  (13)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Report on Form S-8 filed October 23, 1992 (File 
        No. 33-53622)

  (14)  Incorporated herein by reference to the designated Exhibits to
        Cullen/Frost's Current Report on Form 8-K dated August 26, 1993 (File 
        No. 0-7275)
  (15)  To be filed as an amendment.




                                           12

<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.

Date:  March 30, 1995                   CULLEN/FROST BANKERS, INC.
                                        (Registrant)


                                      By:/s/ PHILLIP D. GREEN
                                        ------------------------
                                        Phillip D. Green
                                        Executive Vice President
                                        and Treasurer


     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 indicated on March 30, 1995

       Signatures                      Title                      Date
       ----------                      -----                      -----

                                Chairman of the Board
                           and Director (Principal Executive
       T.C. FROST*                       Officer)
------------------------
      (T.C. Frost)


    Robert S. McClane          President and Chief Administrative
------------------------             Officer and Director
   (Robert S. McClane)


   ISAAC ARNOLD, JR.*                Director
------------------------
  (Isaac Arnold, Jr.)


   ROYCE S.CALDWELL                  Director
------------------------
  (Royce S. Caldwell)


   RUBEN R. CARDENAS                 Director
------------------------
  (Ruben R. Cardenas)


   HENRY E. CATTO*                   Director
------------------------
  (Henry E. Catto)



   HARRY H. CULLEN*                  Director
------------------------
   (Harry H. Cullen)



                                          13

<PAGE>

       Signatures                      Title                      Date
       ----------                      -----                      -----


      ROY H. CULLEN*                 Director
------------------------
    (Roy H. Cullen)


  RICHARD W. EVANS, JR.*             Director
------------------------
 (Richard W. Evans, Jr.)


   W.N. FINNEGAN III*                Director
------------------------
  (W.N. Finnegan III)


                                     Director
------------------------
  (Joseph H. Frost)


                                     Director
------------------------
 (James W. Gorman, Jr.)


    JAMES L. HAYNE*                  Director
------------------------
   (James L. Hayne)


                                     Director
------------------------
(Harris L. Kempner, Jr.)


RICHARD M. KLEBERG, III*             Director
------------------------
(Richard M. Kleberg, III)


      QUINCY LEE*                    Director
------------------------
     (Quincy Lee)


 J. GORDON MUIR, JR.*                Director
------------------------
 (J. Gordon Muir, Jr.)


    W.B. OSBORN, JR.*                Director
------------------------
   (W.B. Osborn, Jr.)

                                          14

<PAGE>

       Signatures                      Title                      Date
       ----------                      -----                      -----


     ROBERT G. POPE*                  Director
------------------------
    (Robert G. Pope)


                                      Director
------------------------
   (Herman J. Richter)


  CURTIS VAUGHAN, JR.*                Director
------------------------
 (Curtis Vaughan, Jr.)


*By:/s/ PHILLIP D. GREEN                                        March  30, 1995
--------------------------
    (Phillip D. Green)
[as Attorney-in-Fact for
  the persons indicated]



                                            15

<PAGE>


EXHIBIT INDEX

Exhibit
Number             Description of Exhibits
------------------------------------------
10.13  Cullen/Frost Bankers, Inc. Supplemental Executive Retirement Plan
10.14  Form of Revised Change-in-Control Agreements with one Executive Officer
11     Statement re: computation of earnings per share
13     The Cullen/Frost 1994 Annual Report to Shareholders for the YearEnded 
       December 31, 1994 (furnished for the information of the Commission and 
       not deemed to be "filed" except for the portion expressly incorporated by
       reference)
21     Subsidiaries of Cullen/Frost
23     Consent of Independent Auditors
24     Power of Attorney





EXHIBIT 10.13


Cullen/Frost Bankers, Inc. Supplemental Executive Retirement Plan

<PAGE>

                      CULLEN/FROST BANKERS, INC.
                SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN
                  (Effective as of January 1, 1994)

<PAGE>

                      CULLEN/FROST BANKERS, INC.
                SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN
                  (Effective as of January 1, 1994)

                         TABLE OF CONTENTS
                         ----------------- 

Section                                                         Page
-------                                                         ----

             Article I.  Establishment and Purpose
             -------------------------------------
  1.1        Establishment of Plan                                 1
  1.2        Purpose                                               1
  1.3        Application of the Plan                               1

             Article II.  Definitions and Construction
             -----------------------------------------
  2.1        Definitions                                           3
  2.2        Gender and Number; Headings                           4
  2.3        Incorporation of the Retirement Plan
             and the Restoration Plan                              4

             Article III.  Eligibility and Participation
             -------------------------------------------
  3.1        Eligibility                                           5
  3.2        Participation                                         5

             Article IV.  Benefits
             ---------------------
  4.1        Amount of Benefits                                    6
  4.2        Eligibility for Benefits                              8
  4.3        Payment of Benefits                                  10

             Article V.  Administration
             --------------------------
  5.1        Administration                                       12
  5.2        Finality of Determination                            12
  5.3        Expenses                                             12
  5.4        Indemnification and Exculpation                      12

             Article VI.  Funding of the Plan
             --------------------------------
  6.1        Funding                                              14

             Article VII.  Amendment and Termination
             ---------------------------------------
  7.1        Amendment and Termination                            15
 
             Article VIII.  Adoption Procedure
             ---------------------------------
  8.1        Adoption Procedure                                   16
  8.2        Withdrawal of Participating Employer                 16

                                -i-

<PAGE>

                      CULLEN/FROST BANKERS, INC.
                SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN
                  (Effective as of January 1, 1994)

                         TABLE OF CONTENTS
                            (Continued)

Section                                                         Page
-------                                                         ----
             Article IX.  General Provisions
             -------------------------------
  9.1        Nonalienation                                        17
  9.2        Effect on Other Benefit Plans                        17
  9.3        Severability                                         17
  9.4        Applicable Law                                       17
  9.5        Employer-Employee Relationship                       18
  9.6        Incompetence                                         18
  9.7        Binding on Employer, Eligible
                  Participants and Their Successors               18
  9.8        Tax Liability                                        19
  9.9        Beneficiary Designation                              19

             Participating Employers under
             the Cullen/Frost Bankers, Inc.
             Supplemental Executive Retirement Plan               21

             Appendix A                                           22

                                -ii-

<PAGE>

                      CULLEN/FROST BANKERS, INC.
                SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN
                  (Effective as of January 1, 1994)


             Article I.  Establishment and Purpose
             -------------------------------------
     1.1. Establishment of Plan.  Cullen/Frost Bankers, Inc. ("Company") hereby
establishes, effective as of January 1, 1994, an unfunded supplement executive
retirement plan to be known as the "Cullen/Frost Bankers, Inc. Supplemental
Executive Retirement Plan" ("Plan").

     1.2  Purpose.  The Plan is established and is intended as an unfunded plan
to be maintained primarily for the purpose of providing deferred compensation
for a select group of management or highly compensated employees within the
meaning of section 201(2) of the Employee Income Retirement Security Act of
1974, as amended ("ERISA"), and as such it is intended that the Plan be exempt
from the relevant requirements of Title I of ERISA.  The Plan is not intended to
satisfy the qualification requirements of Code section 401.

     1.3  Application of the Plan.  The terms of this Plan are applicable only
to or with respect to those Eligible Participants who become Eligible Partici-
pants under this Plan on or after January 1, 1994.

                                        -1-
              
<PAGE>     


             Article II.  Definitions and Construction
             -----------------------------------------

     2.1  Definitions.  All terms used in this Plan shall have the same meanings
assigned to them under the provisions of the Retirement Plan (as defined below),
unless otherwise qualified by the context hereof.  Notwithstanding the prior
sentence, the following terms shall have the meanings set forth below, unless
their context clearly indicates to the contrary:
     (a)  "Change in Control" means a change in control of the Company of a
          nature that would be required to be reported (assuming such event has
          not been "previously reported") in response to Item 1(a) of the
          Current Report on Form 8-K, as in effect on the date hereof, pursuant
          to Section 13 or 15(d) of the Exchange Act; provided that, without
          limitation, such a Change in Control shall be deemed to have occurred
          at such time as (a) any person is or becomes the "beneficial owner"
          (as defined in Rule 13d-3 under the Exchange Act), directly or
          indirectly, of 20 percent or more of the combined voting power of the
          Company's voting securities; or (b) individuals who constitute the
          Board on the date thereof (the "Incumbent Board") cease for any reason
          to constitute at least a majority thereof, provided that any person
          becoming a director subsequent to the date hereof whose election, or
          nomination for election by the Company's shareholders, was approved by
          a vote of at least three quarters of the directors comprising the
          Incumbent Board (either by a specific vote or by approval of the proxy
          statement of the Company in which such person is named as a nominee
          for director, without objection to such nomination) shall be, for
          purposes of this clause (b), considered as though such person were a
          member of the Incumbent Board.  Notwithstanding anything in the
          foregoing to the contrary, no Change in Control shall be deemed to
          have occurred for purposes of this Plan by virtue of any transaction
          which results in

                                        -2-
<PAGE>

          Eligible Participants, or a group of persons which includes Eligible
          Participants, acquiring, directly or indirectly, 20 percent or more of
          the combined voting power of the Company's voting securities.
     (b)  "Beneficiary" means the person, persons or trust designated by the
          Eligible Participant, as provided in Section 9.9.
     (c)  "Eligible Employee" means an executive Employee of the Company, or
          other Employer, who is designated as an "Eligible Employee" under this
          Plan by the Board of Directors of the Company.  All individuals who
          are designated as "Eligible Employees" shall be listed on Appendix A
          attached to the end of the basic Plan document.
     (d)  "Eligible Participant" means an Eligible Employee who satisfies the
          conditions of Section 3.2.
     (e)  "Employer" means the Company and each other Employer who is a
          participating Employer under the Retirement Plan and who has elected
          to become a participating Employer under this Plan as provided in
          Article VIII.
     (f)  "Restoration Plan" means the "Cullen/Frost Bankers, Inc. Restoration
          Plan," as amended and restated effective as of January 1, 1989, and as
          the same may thereafter be amended from time to time.
     (g)  "Plan" means the "Cullen/Frost Bankers, Inc. Supplemental Executive
          Retirement Plan" as set forth in this document and as the same may be
          amended from time to time.
     (h)  "Retirement Plan" means the "Retirement Plan for Employees of Cullen/
          Frost Bankers, Inc., and Its Affiliates," as amended and restated
          effective as of January 1, 1989, and as the same may thereafter be
          amended from time to time.

     2.2  Gender and Number; Headings.  Except when otherwise indicated by the
 context, any masculine terminology when used in

                                         -3-    

<PAGE>

 this Plan shall also include the feminine gender, and the definition of any
 term in the singular shall also include the plural.  Headings of Articles and
 Sections herein are included solely for convenience, and if there is any
 conflict between such headings and the text of the Plan, the text shall
 control.

     2.3  Incorporation of the Retirement Plan and the Restoration Plan.  The
 Retirement Plan and the Restoration Plan are hereby incorporated by reference
 into and shall form a part of this Plan as fully as if set forth herein
 verbatim.  Any amendment made to the Retirement Plan or the Restoration Plan
 shall also be incorporated by reference into and form a part of this Plan,
 effective as of the effective date of such amendment.  The Retirement Plan (or
 the Restoration Plan), whenever referred to in this Plan, shall mean the
 Retirement Plan (or the Restoration Plan) as amended, as such plan exists as of
 the date any determination is made of benefits payable under this Plan.


                                        -4-

<PAGE>

             Article III.  Eligibility and Participation
             -------------------------------------------

     3.1   Eligibility.  Each Employee who is an "Eligible Employee" shall be
 eligible to participate in the Plan, and shall become an Eligible Participant
 in the Plan as described in Section 3.2.  For purposes of this Plan, an
 "Eligible Employee" means an executive Employee of the Employer who has been
 designated by the Board of Directors of the Company as eligible for participa-
 tion under the Plan.  Such Employee shall continue as an Eligible Employee so
 long as he remains employed as an Employee of the Employer and the Committee
 continues his designated eligibility status under the Plan.  All determinations
 as to an Employee's status as an Eligible Employee shall be made by the
 Committee, whose determinations shall be final and binding on all Employees.
 The Committee shall provide each Eligible Employee with notice of his status as
 an Eligible Employee.  Such notice may be given at such time and in such manner
 as the Committee may determine from time to time.

     3.2   Participation.  Each Eligible Employee shall become an Eligible
 Participant under the Plan as of the date of his designation as an Eligible
 Employee, but in no event earlier than January 1, 1994.  Such Eligible Employee
 shall continue as an Eligible Participant under the Plan so long as he remains
 employed as an Eligible Employee.  An Eligible Employee who has become an
 Eligible Participant and who later terminates employment as an Employee, or who
 otherwise ceases to be designated as an Eligible Employee, shall continue to be
 an Eligible Participant under the Plan so long as he has an accrued benefit
 under the Plan.

                                        -5-

<PAGE>

             Article IV.  Benefits
             ---------------------

     4.1   Amount of Benefits.
     (a)   Amount.  The benefit shall be a single sum amount which is the
           actuarial equivalent of the Eligible Participant's expected monthly
           benefit payable as a single life annuity for the life of the Eligible
           Participant.  Actuarial equivalent amounts hereunder shall be
           computed using the same actuarial factors and assumptions used to
           compute the benefit payable under the Retirement Plan.  Except as
           provided in Section 4.2, such monthly benefit shall be equal to the
           difference between the amount in paragraph (1) and the amount in
           paragraph (2) where--
           (1)  is the product of--
                (A)  the Applicable Percentage, and
                (B)  the Eligible Participant's Final Average
                     Monthly Compensation, and
           (2)  is the sum of--
                (A)  the Annuity Value of the Retirement Plan,
                (B)  the Annuity Value of the Restoration Plan, and
                (B)  the Primary Social Security Benefit to which
                     the Eligible Participant is entitled.
     (b)   Definitions.
           (1)  "Annuity Value of the Restoration Plan" means the estimated
                monthly benefit amount payable as a single life annuity, as
                determined by the Committee, of the Eligible Participant's
                accrued retirement benefit under the Restoration Plan (to the
                extent it is restoring benefits limited under the Retirement
                Plan) as of the earliest date for his benefit distribution as
                determined under Section 4.3(b).  If the benefit under the
                Restoration Plan is not stated as a benefit payable at the same
                time or in the same form as described in the preceding sentence,
                then the amount of the

                                         -6-
<PAGE>

                benefit under the Restoration Plan shall be adjusted so that it
                is stated as an actuarial equivalent of the benefit under this
                Plan.
           (2)  "Annuity Value of the Retirement Plan" means the estimated
                monthly benefit amount payable as a single life annuity, as
                determined by the Committee, of the Eligible Participant's
                accrued retirement benefit under the Retirement Plan as of
                the earliest date for his benefit distribution as determined
                under Section 4.3(b).  If the benefit under the Retirement Plan
                is not stated as a benefit payable at the same time or in the
                same form as described in the preceding sentence, then the
                amount of the benefit under the Retirement Plan shall be
                adjusted so that it is stated as an actuarial equivalent of the
                benefit under this Plan.
           (3)  "Applicable Percentage" means 60 percent; provided, however, for
                any Eligible Participant who terminates employment with the
                Employer and its Controlled Group Members before attaining age
                60, then his Applicable Percentage shall be determined based on
                his age as of the earliest date for his benefit distribution as
                determined under Section 4.3(b) using the following table:

                     Age       Applicable Percentage
                     ---       ---------------------
                      59                57%
                      58                54%
                      57                51%
                      56                48%
                      55                45%

          (4)  "Primary Social Security Benefit" means the estimated monthly
               primary insurance benefit that an Eligible Participant would be
               entitled to be paid

                                        -7-
<PAGE>

               under the Social Security Act commencing at his earliest eligible
               age on or after his termination of employment with the Employer
               and its Controlled Group Members, whether or not such benefit
               payment is delayed, suspended, forfeited or reduced on account of
               a failure to apply, other work, excess earnings, taxation of
               Social Security benefits or any similar reason, and such
               estimated amount shall be based on the following assumptions:
               (A)  the Social Security Act as in effect on the January 1 of the
                    calendar year with respect to which benefits are calculated
                    under this Plan applies (regardless of any retroactive
                    changes made by legislation enacted after such January 1);
               (B)  the rate of the Eligible Participant's past wage increases
                    equaled the rate of the increases in the average national
                    wage as reported by the Social Security Administration; and
               (C)  no change occurs in the primary insurance benefit under the
                    Social Security Act (by amendment to the Act or by applica-
                    tion of the provisions of the Act) after termination of em-
                    ployment with the Employer or its Controlled Group Members.

     4.2   Eligibility for Benefits.
     (a)   Termination of Employment.  An Eligible Participant who terminates
           employment with the Employer and its Controlled Group Members for a
           reason other than death on or after attaining age 55 and completing
           5 years of Vesting Service shall be entitled to receive his benefit
           as determined under Section 4.1.
     (b)   Termination of Employment Following a Change in Control.  An Eligible
           Participant with at least 5 years of Vesting


                                        -8-
<PAGE>

           Service who terminates employment with the Employer and its
           Controlled Group Members within 24 months following a Change in
           Control shall be entitled to receive his benefit as determined under
           Section 4.1; provided, however, that the Applicable Percentage shall
           be 60 percent regardless of his age at termination.
     (c)   Termination of Eligible Employee Status.  An Eligible Participant who
           ceases to be an Eligible Employee on or after he has attained age 55
           and completed 5 years of Vesting Service shall be entitled to receive
           his benefit as determined under Section 4.1; provided, however, that
           for purposes of determining his benefit under Section 4.1(a)(1), his
           Final Average Monthly Compensation and Applicable Percentage shall be
           determined as of the date he ceased to be an Eligible Employee.
     (d)   Termination of the Plan.  In the event the Plan is terminated, an
           Eligible Participant who is at least age 55 and has completed at
           least 5 years of Vesting Service on the termination date shall be
           entitled to receive his benefit determined under Section 4.1;
           provided, however, that for purposes of determining his benefit under
           Section 4.1(a)(1), his Final Average Monthly Compensation and
           Applicable Percentage shall be determined as of the date he ceased
           to be an Eligible Employee.
     (e)   Disability.  An Eligible Participant who suffers total and permanent
           Disability while he is an Eligible Employee and after he has complet-
           ed 5 years of Vesting Service shall be entitled to receive his
           benefit under Section 4.1; provided, however, that for purposes of
           determining his benefit under Section 4.1(a)(1), his Final Average
           Monthly Compensation and Applicable Percentage shall be determined
           as of the date he incurred his Disability.

           For purposes of this Plan, "Disability" means a physical or mental
           condition of an Eligible Participant which, in

                                        -9-
<PAGE>

           the opinion of the Committee, and based on medical evidence
           satisfactory to the Committee, renders him permanently unable to
           perform the duties of his usual course of employment.
     (f)   Death Benefit.  A Eligible Participant who dies while in active
           employment with the Employer or its Controlled Group Members after
           completing 5 years of Vesting Service shall be entitled to have 50
           percent of his benefit as determined under Section 4.1 paid to his
           Beneficiary.  If an Eligible Participant who is eligible for a
           benefit under this Plan dies after his termination of employment and
           before he receives his distribution, his Beneficiary shall be
           entitled to receive 100 percent of such benefit.
     (g)   No Benefit.  An Eligible Participant who does not complete at least
           5 years of Vesting Service and satisfy one of the eligibility
           provisions of Section 4.2(a)-(f)above shall not be entitled to
           receive any benefit under the Plan.
     (h)   Forfeiture for Misconduct.  Notwithstanding any Plan provisions to
           the contrary, an Eligible Participant (or his Beneficiary) shall have
           no right to a benefit under this Plan if the Committee or the Company
           determines that the Eligible Participant engaged in a willful,
           deliberate, or gross act of commission or omission which is injurious
           to the finances or reputation of the Company or any of its Controlled
           Group Members.

     4.3   Payment of Benefits.
     (a)   Form of Payment.  An Eligible Participant or designated Beneficiary
           who is eligible to receive a distribution as provided in Section 4.2
           shall receive such distribution in the form of a lump sum payment.
     (b)   Distribution Date.
           Any Eligible Participant who becomes eligible for a benefit as
           determined under the provisions of Section

                                        -10- 
<PAGE>

           4.2 shall receive a distribution of the balance credited to his
           Account on or as soon as practicable following the date of his
           termination of employment with the Employer and its Controlled Group
           Members; provided, however, that no benefit shall be paid before the
           Eligible Participant would have attained age 55 unless the distribu-
           tion is triggered by a Change in Control as provided in Section
           4.2(b).


                                         -11-
<PAGE>

             Article V.  Administration
             --------------------------

     5.1   Administration.  This Plan shall be administered by the Committee
 appointed pursuant to the terms of the Retirement Plan.  The Committee shall
 administer this Plan in a manner consistent with the administration of the
 Retirement Plan, except that this Plan shall be administered as an unfunded
 plan which is not intended to meet the qualification requirements of Code
 section 401.  The Committee shall have the same rights and authority granted
 to it under the Retirement Plan, which shall include the full power and
 authority to interpret, construe and administer this Plan.  The Committee shall
 establish and maintain such accounts or records as the Committee may from time
 to time consider necessary.  Members of the Committee shall not participate
 in any action or determination regarding their own benefits under the Plan.

     5.2   Finality of Determination.  The determination of the Committee
 as to any disputed questions arising under this Plan, including questions of
 construction and interpretation shall be final, binding, and conclusive upon
 all persons.

     5.3   Expenses.  The expenses of administering this Plan shall be
 borne by the Employers in the proportions determined by the Committee.

     5.4   Indemnification and Exculpation.  The members of the Committee, its
 agents, and officers, directors, and employees of the Company or any other
 Employer shall be indemnified and held harmless by the Employer against and
 from any and all loss, cost, liability, or expense that may be imposed upon or
 reasonably incurred by them in connection with or resulting from any claim,
 action, suit, or proceeding to which they may be a party or in which they may
 be involved by reason of any action taken or failure to act under this Plan and
 against and from any and all amounts paid by them in settlement (with the
 Company's written

                                         -12-
<PAGE>

 approval) or paid by them in satisfaction of a judgment in any such action,
 suit, or proceeding.  The foregoing provision shall not be applicable to any
 person if the loss, cost, liability, or expense is due to such person's gross
 negligence or willful mis conduct.


                                         -13-
<PAGE>

             Article VI.  Funding of the Plan
             --------------------------------

     6.1   Funding.  All amounts paid under this Plan shall be paid from the
 general assets of the participating Employers.  Benefits shall be reflected
 on the accounting records of the Employers, but neither this Plan nor the
 maintenance of such accounting records shall be construed to create, or require
 the creation of a trust, custodial account, or escrow account with respect to
 any Eligible Participant.  No Eligible Participant shall have any right, title,
 or interest whatsoever in or to any investment reserves, accounts, or funds,
 that the Employers may purchase, establish, or accumulate to aid in providing
 the unfunded benefit payments described in the Plan.  Nothing contained in this
 Plan, and no action taken pursuant to its provisions, shall create, or be
 construed to create, a trust or fiduciary relationship of any kind between an
 Employer or the Committee and an Eligible Participant or any other person. 
 Eligible Participants shall not acquire any interest under the Plan greater
 than that of an unsecured general creditor of an Employer.  The Trust Fund of
 the Retirement Plan shall not be liable for any benefits accrued under this
 Plan.

                                        -14-
<PAGE>

             Article VII.  Amendment and Termination
             ---------------------------------------

     7.1   Amendment and Termination.  The Board of Directors of the Company may
 amend, modify, or terminate this Plan at any time and in any manner.  Such
 actions by the Board of Directors of the Company shall be binding upon all
 other Employers.  In addition, this Plan shall automatically terminate at the
 time of the termination of the Retirement Plan, and any benefit payment obli-
 gation under this Plan shall be measured with respect to the benefits which are
 payable from the Retirement Plan irrespective of whether such benefits are
 actually paid due to an insufficiency of assets to pay such benefits.  In the
 event of a termination of the Plan pursuant to this Section 7.1, no further
 benefits shall accrue under this Plan, and amounts which are then payable shall
 continue to be an obligation of the Employer and shall be paid as scheduled;
 provided, however, that the Company reserves the right, in its sole discretion,
 to accelerate payments to the affected Eligible Participants in the event of a
 complete or partial termination of the Plan.

 Notwithstanding any Plan provision to the contrary, in the event of a Change in
 Control, the Plan may not be amended, or otherwise changed, with respect to
 current Eligible Participants, during the two-year period that commences with
 the Change in Control, except to--
     (a)  comply with the law in a manner which has the least adverse impact
          upon Eligible Participants;
     (b)  increase the Plan's benefit accrual levels or accelerate the rate
          of benefit accrual under the Plan;
     (c)  add Plan provisions which will apply only at the individual Eligible
          Participant's election; or
     (d)  execute a Plan amendment authorized prior to the Change in Control.


                                        -15-
<PAGE>

             Article VIII.  Adoption Procedure
             ---------------------------------

     8.1   Adoption Procedure.  With the consent of the Company, any other
 organization which satisfies the definition of Employer under the Retirement
 Plan and this Plan and which is eligible by the law to do so may adopt this
 Plan for the benefit of its Employees who are or who become Eligible
 Participants under the Retirement Plan, on express condition that the Company
 assumes no liability as a result of any such adoption of this Plan by any
 other organization.  Such other organization may adopt this Plan by--
     (a)  executing an adoption instrument adopting the Plan, and agreeing to
          be bound as a participating Employer by all the terms, provisions,
          conditions, and limitations of the Plan; and
     (b)  compiling and submitting all information required by the Company with
          reference to persons in its employment eligible for membership in the
          Plan.  The participating Employers under the Plan shall be listed at
          the end of the Plan.

 The adoption instrument shall specify the effective date of such adoption of
 the Plan and shall become, as to such organization and persons in its
 employment, a part of this Plan.  The participating Employers under the Plan
 shall be listed at the end of the Plan.

     8.2   Withdrawal of Participating Employer.  Any participating Employer may
 withdraw from the Plan by giving 60 days' notice in writing of its intention to
 withdraw to the Company, unless a shorter notice shall be agreed to by the
 Company.

                                        -16-
<PAGE>

             Article IX.  General Provisions
             -------------------------------

     9.1   Nonalienation.  No benefit payable at any time under the Plan shall
 be subject in any manner to alienation, sale, transfer, assignment, pledge,
 attachment, garnishment, or encumbrance of any kind, and shall not be subject
 to or reached by any legal or equitable process (including execution, garnish-
 ment, attachment, pledge, or bankruptcy) in satisfaction of any debt,
 liability, or obligation, prior to receipt.  Any attempt to alienate, sell,
 transfer, assign, pledge, or otherwise encumber any such benefit, whether
 presently or thereafter payable, shall be void. Notwithstanding the foregoing
 provisions of this Section 9.1, no benefit amount payable under the Plan
 shall be payable until and unless any and all amounts representing debts or
 other obligations owed to the Company or other Employer by the Eligible
 Participant with respect to whom such amount would otherwise be payable shall
 have been fully paid.

     9.2   Effect on Other Benefit Plans.  Amounts credited or paid under this
 Plan shall not be considered to be compensation for the purposes of the
 Retirement Plan or any other plans maintained by an Employer.  The treatment of
 such amounts under other employee benefit plans shall be determined pursuant to
 the provisions of such plans.

     9.3   Severability.  In the event any provision of this Plan shall be held
 invalid or illegal for any reason, any illegality or invalidity shall not
 affect the remaining parts of this Plan, but this Plan shall be construed and
 enforced as if the illegal or invalid provision had never been inserted, and
 the Company shall have the privilege and opportunity to correct and remedy such
 questions of illegality or invalidity by amendment as provided in this Plan.

     9.4   Applicable Law.  This Plan shall be governed and construed in
 accordance with the laws of the State of Texas.



                                        -17-
<PAGE>

     9.5   Employer-Employee Relationship.  The establishment of this Plan shall
 not be construed as conferring any legal or other rights upon any Employee or
 any person for a continuation of employment, nor shall it interfere with the
 rights of an Employer to discharge any Employee or otherwise act with relation
 to the Employee.  An Employer may take any action (including discharge) with
 respect to any Employee or other person and may treat such person without
 regard to the effect which such action or treatment might have upon such person
 as an Eligible Participant under this Plan.

     9.6   Incompetence.  Every person receiving or claiming benefits under the
 Plan shall be conclusively presumed to be mentally competent until the date on
 which the Committee receives a written notice, in a form and manner acceptable
 to the Committee, that such person is incompetent, and that a guardian,
 conservator, or other person legally vested with the care of such person's
 person or estate has been appointed; provided, however, that if the Committee
 shall find that any person to whom a benefit is payable under the Plan is
 unable to care for such person's affairs because of incompetency, any payment
 due (unless a prior claim therefor shall have been made by a duly appointed
 legal representative) may be paid as provided in the Retirement Plan. Any such
 payment so made shall be a complete discharge of liability therefor under the
 Plan.

     9.7   Binding on Employer, Eligible Participants and Their Successors.
 This Plan shall be binding upon and inure to the benefit of the Employers,
 their successors and assigns and the Eligible Participants, their heirs,
 executors, administrators and legal representatives.  The provisions of this
 Plan shall be applicable with respect to each Employer separately, and amounts
 payable hereunder shall be paid by the Employer of the particular Eligible
 Participant.  In the event any Eligible Participant becomes entitled to a
 benefit under the Retirement Plan based on service with more than one Employer,
 the benefit obligations


                                        -18-
<PAGE>

 under this Plan shall be apportioned among such Employers as determined by the
 Committee.

     9.8   Tax Liability.  An Employer may withhold from any payment of benefits
 hereunder any taxes required to be withheld and such sum as the Employer may
 reasonably estimate to be necessary to cover any taxes for which the Employer
 may be liable and which may be assessed with regard to such payment.

     9.9   Beneficiary Designation.  An Eligible Participant shall designate a
 Beneficiary or Beneficiaries who, upon his death, are to receive payments that
 otherwise would have been paid to him under the Plan.  All Beneficiary
 designations shall be in writing and on a form prescribed by the Committee for
 such purpose, and any such designation shall only be effective if and when
 delivered to the Committee during the lifetime of the Eligible Participant.
 A Eligible Participant may from time to time during his lifetime change a
 designated Beneficiary or Beneficiaries by filing a new Beneficiary designation
 form with the Committee.  If a designated Beneficiary dies after the Eligible
 Participant, but before all death benefit payments relating to such Beneficiary
 have been paid, the remainder of such death benefit payments shall be continued
 to such Beneficiary's estate.  In the event an Eligible Participant shall fail
 to designate a Beneficiary or Beneficiaries with respect to any death benefit
 payments, or if for any reason such designation shall be ineffective, in whole
 or in part, or if no designated Beneficiary survives the Eligible Participant,
 any payment that otherwise would have been paid to such Eligible Participant
 shall be paid to his estate, and in such event, his estate shall be his
 Beneficiary with respect to such payments.

                       * * * * * * * * * *

                                        -19-
<PAGE>

     IN WITNESS WHEREOF, the Company has caused this instrument to be executed
 by its duly authorized officers effective as of January 1, 1994.


                                      CULLEN/FROST BANKERS, INC.
 
                                      By:/s/Robert S. McClane
                                         ----------------------
 ATTEST:
                                        Its: President
                                            -------------------
 By:/s/Diane Jack
    -----------------
   Its: Secretary
       --------------


                                        -20-
<PAGE>

                     PARTICIPATING EMPLOYERS UNDER
                    THE CULLEN/FROST BANKERS, INC.
                SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

 The following employers are participating Employers under the Cullen/Frost
 Bankers, Inc. Supplemental Executive Retirement Plan as of January 1, 1994,
 unless a later participation date is designated:

 Cullen/Frost Bankers, Inc.


                                        -21-
<PAGE>

                              APPENDIX A
                                TO THE
                      CULLEN/FROST BANKERS, INC.
                SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

 The following individuals are designated as "Eligible Employees"
 in accordance with and under the Cullen/Frost Bankers, Inc.
 Supplemental Executive Retirement Plan:

      Richard W. Evans, Jr.
      Robert S. McClane

                                        -22-






EXHIBIT 10.14


Form of Revised Change-in-Control Agreement with one Executive Officer


<PAGE>

May 13, 1994



Mr. Phillip D. Green
Cullen/Frost Bankers, Inc.
100 West Houston Street
San Antonio, Texas  78205

Dear Phillip:

Cullen/Frost Bankers, Inc., a Texas corporation (the "Company"), considers the
establishment and maintenance of a sound and vital management to be essential to
protecting and enhancing the best interest of the Company and its shareholders.
In this connection, the Company recognizes that, as is the case with many
publicly held corporations, the possibility of a "Change in Control" (as
hereinafter defined) may arise and that such possibility, and the uncertainty
and questions which it may raise among management, may result in the departure
or distraction of management personnel to the detriment of the Company and its
shareholders.  Accordingly, the Board of Directors of the Company (the "Board")
has determined that appropriate steps should be taken to reinforce and encourage
the continued attention and dedication of members of the Company's management to
their assigned duties without distraction in circumstances arising from the
possibility of a Change in Control of the Company.  In particular, the Board
believes it important, should the Company or its shareholders receive a proposal
for transfer of control of the Company, that you be able to assess and advise
the Board whether such proposal would be in the best interests of the Company
and its shareholders and to take such other action regarding such proposal as
the Board might determine to be appropriate, without being influenced by the
uncertainties of your own situation.

In order to induce you to remain in the employ of the Company, this letter
agreement, which has been approved by the Board, sets forth the severance
benefits which the Company agrees will be provided to you in the event your
employment with the Company is terminated subsequent to a Change in Control
of the Company under the circumstances described below.

1.        Agreement to Provide Services; Right to Terminate.
          --------------------------------------------------

          (i)       Except as otherwise provided in paragraph (ii) below, the
                    Company or you may terminate your employment at any time,
                    subject to the Company's providing the benefits hereinafter
                    specified in accordance with the terms hereof.


<PAGE>

Mr. Phillip D. Green
Page 2
May 13, 1994




          (ii)      In the event a tender offer or exchange offer is made by a
                    Person (as hereinafter defined) for more than 20 percent of
                    the combined voting power of the Company's outstanding
                    securities ordinarily having the right to vote at elections
                    of directors ("Voting Securities"), including shares of
                    Common Stock ($5 par value) of the Company (the "Company
                    Shares"), you agree that you will not leave the employ of
                    the Company (other than as a result of Disability or upon
                    Retirement, as such terms are hereinafter defined) and will
                    render the services contemplated in the recitals to this
                    Agreement until such tender offer or exchange offer has been
                    abandoned or terminated or a Change in Control of the
                    Company, as defined in Section 3 hereof, has occurred and
                    the Company agrees that it will not terminate your employ-
                    ment with the Company for any reason other than "Cause" as
                    hereinafter defined during that period.  For purposes of
                    this Agreement, the term Person shall mean and include any
                    individual, corporation, partnership, group, association or
                    other person, as such term is used in Section 14(d) of the
                    Securities Exchange Act of 1934 (the Exchange Act), other
                    than the Company, a wholly owned subsidiary of the Company
                    or any employee benefit plan(s) sponsored by the Company.

2.        Term of Agreement.  This Agreement shall commence on the date hereof
          and shall continue in effect until December 31, 1994; provided,
          however, that commencing on January 1, 1995 and each January
          thereafter, the term of this Agreement shall automatically be extended
          for one additional year unless at least 90 days prior to such January
          1st date, the Company or you shall have given notice that this
          Agreement shall not be extended; and provided, further, that this
          Agreement shall continue in effect for a period of twenty-four (24)
          months beyond the term provided herein if a Change in Control of the
          Company, as defined in Section 3 hereof, shall have occurred during
          such term. Notwithstanding anything in this Section 2 to the contrary,
          this Agreement shall terminate if you or the Company terminate your
          employment prior to a Change in Control of the Company, as defined in
          Section 3 hereof.

3.        Change in Control.  For purposes of this Agreement, a Change in
          Control of the Company shall mean a change in control of a nature that
          would be required to be reported (assuming such event has not been
          previously

<PAGE>

Mr. Phillip D. Green
Page 3
May 13, 1994




          reported) in response to Item 1(a) of the Current Report on Form 8-K,
          as in effect on the date hereof, pursuant to Section 13 or 15(d) of
          the Exchange Act; provided that, without limitation, such a Change
          in Control shall be deemed to have occurred at such time as (a) any
          Person is or becomes the beneficial owner (as defined in Rule 13d-3
          under the Exchange Act), directly or indirectly, of 20 percent or
          more of the combined voting power of the Company's Voting Securities;
          or (b) individuals who constitute the Board on the date hereof (the
          Incumbent Board) cease for any reason to constitute at least a
          majority thereof, provided that any person becoming a director
          subsequent to the date hereof whose election, or nomination for
          election by the Company's shareholders, was approved by a vote of at
          least three quarters of the directors comprising the Incumbent Board
          (either by a specific vote or by approval of the proxy statement of
          the Company in which such person is named as a nominee for director,
          without objection to such nomination) shall be, for purposes of this
          clause (b), considered as though such person were a member of the
          Incumbent Board.  Notwithstanding anything in the foregoing to the
          contrary, no Change in Control shall be deemed to have occurred for
          purposes of this Agreement by virtue of any transaction which results
          in you, or a group of Persons which includes you, acquiring, directly
          or indirectly, 20 percent or more of the combined voting power of the
          Company's Voting Securities.

4.        Termination Following Change in Control.  If any of the events
          described in Section 3 hereof constituting a Change in Control of the
          Company shall have occurred, you shall be entitled to the benefits
          provided in paragraphs (iii) and (iv) of Section 5 hereof upon the
          termination of your employment within twenty-four (24) months after
          such event, unless such termination is (a) because of your death or
          Retirement, (b) by the Company for Cause or Disability or (c) by you
          other than for Good Reason (as all such capitalized terms are
          hereinafter defined).

          (i)       Disability.  Termination by the Company of your employment
                    based on Disability shall mean termination because of your
                    absence from your duties with the Company on a full time
                    basis for one hundred eighty (180) consecutive days as a
                    result of your incapacity due to

<PAGE>

Mr. Phillip D. Green
Page 4
May 13, 1994



                    physical or mental illness, unless within thirty (30) days
                    after Notice of Termination (as hereinafter defined) is
                    given to you following such absence you shall have returned
                    to the full time performance of your duties.

          (ii)      Retirement.  Termination by you or by the Company of your
                    employment based on Retirement shall mean termination on or
                    after your normal retirement date under the terms of the
                    Retirement Plan for Employees of Cullen/Frost Bankers, Inc.
                    and its Affiliates (or any successor or substitute defined
                    benefit pension plan or plans of the Company put into effect
                    prior to a Change in Control) or The 401(k) Stock Purchase
                    Plan for Employees of Cullen/Frost Bankers, Inc. and Its
                    Affiliates (or any successor or substitute defined contri-
                    bution pension plan or plans of the Company put into effect
                    prior to a Change in Control), if there is no defined
                    benefit pension plan in effect prior to a Change in Control
                    (the Retirement Plan).

          (iii)     Cause.  Termination by the Company of your employment for
                    Cause shall mean termination upon (a) the willful and
                    continued failure by you to perform substantially your
                    duties with the Company (other than any such failure
                    resulting from your incapacity due to physical or mental
                    illness) after a demand for substantial performance is
                    delivered to you by the Chairman of the Board or President
                    of the Company which specifically identifies the manner in
                    which such executive believes that you have not substantial-
                    ly performed you duties, or (b) the willful engaging by you
                    in illegal conduct which is materially and demonstrably
                    injurious to the Company.  For purposes of this paragraph
                    (iii), no act, or failure to act, on your part shall be
                    considered willful unless done, or omitted to be done, by
                    you in bad faith and without reasonable belief that your
                    action or omission was in, or not opposed to, the best
                    interests of the Company.  Any act, or failure to act, based
                    upon authority given pursuant to a resolution duly adopted
                    by the Board or based upon the advice of counsel for the
                    Company shall be conclusively presumed to be done, or
                    omitted to be done, by you in good faith and in the best
                    interests of the Company.  Notwithstanding the foregoing,
                    you shall not be deemed to have been terminated for Cause
                    unless and until there shall have been delivered to you a
                    copy of a resolution duly adopted by the

<PAGE>

Mr. Phillip D. Green
Page 5
May 13, 1994


                    affirmative vote of not less than three quarters of the
                    entire membership of the Board at a meeting of the Board
                    called and held for the purpose (after reasonable notice to
                    you and an opportunity for you, together with your counsel,
                    to be heard before the Board), finding that in the good
                    faith opinion of the Board you were guilty of the conduct
                    set forth above in (a) or (b) of this paragraph (iii) and
                    specifying the particulars thereof in detail.

            (iv)    Good Reason. For purposes of this Agreement, termination by
                    you of your employment for "Good Reason" shall mean, during
                    the ninety (90) day period following a Change in Control of
                    the Company, termination based on a good faith determination
                    by you that, as a result of such Change in Control, you are
                    not able to discharge your duties effectively.  Also, for
                    purposes of this Agreement, termination by you of your em-
                    ployment for "Good Reason" shall mean termination based on:

                    (A)  an adverse change in your status or position(s) as an
                         executive officer of the Company as in effect immedi-
                         ately prior to the Change in Control, including, with-
                         out limitation, any adverse change in your status or
                         position as a result of a material diminution in your
                         duties or responsibilities (other than, if applicable,
                         any such change directly attributable to the fact that
                         the Company is no longer publicly owned) or the assign-
                         ment to you of any duties or responsibilities  which,
                         in any of such cases is inconsistent with such status
                         or position(s) in your reasonable judgment, or any
                         removal of you from or any failure to reappoint or
                         reelect you to such position(s) (except in connection
                         with the termination of your employment for Cause,
                         Disability or Retirement or as a result of your death
                         or by you other than for Good Reason);

                    (B)  a reduction by the Company in your base salary as in
                         effect immediately prior to the Change in Control;

                    (C)  the failure by the Company to continue in effect any
                         Plan (as hereinafter defined) in which you are par-
                         ticipating at the time of the Change in Control of the
                         Company (or Plans providing you

<PAGE>

Mr. Phillip D. Green
Page 6
May 13, 1994

                         with at least substantially similar benefits) other
                         than as a result of the normal expiration of any such
                         Plan in accordance with its terms as in effect at the
                         time of the Change in Control, or the taking of any
                         action, or the failure to act, by the Company which
                         would adversely affect your continued participation in
                         any of such Plans on at least as favorable a basis to
                         you as is the case on the date of the Change in Control
                         or which would materially reduce your benefits in the
                         future under any of such Plans or deprive you of any
                         material benefit enjoyed by you at the time of the
                         Change in Control;

                    (D)  the failure by the Company to provide and credit you
                         with the number of paid vacation days to which you are
                         then entitled in accordance with the Company's normal
                         vacation policy as in effect immediately prior to the
                         Change in Control;

                    (E)  the Company's requiring you to be based anywhere other
                         than where your office is located immediately prior to
                         the Change in Control except for required travel on the
                         Company's business to an extent substantially consis-
                         tent with the business travel obligations which you
                         undertook on behalf of the Company prior to the Change
                         in Control;

                    (F)  the failure by the Company to obtain from any Successor
                         (as hereinafter defined) the assent to this Agreement
                         contemplated by Section 6 hereof; or

                    (G)  any purported termination by the Company of your
                         employment which is not effected pursuant to a Notice
                         of Termination satisfying the requirements of paragraph
                         (v) below (and, if applicable, paragraph (iii) above);
                         and for purposes of this Agreement, no such purported
                         termination shall be effective.

For purposes of this Agreement, Plan shall mean any compensation plan such as an
incentive, stock option or restricted stock plan or any employee benefit plan
such as a thrift, pension, profit sharing, medical, disability, accident, life
insurance plan or a relocation plan or policy or any other plan, program or
policy of the Company intended to benefit employees.

<PAGE>
Mr. Phillip D. Green
Page 7
May 13, 1994

          (v)       Notice of Termination.  Any purported termination by the
                    Company or by you following a Change in Control shall be
                    communicated by written Notice of Termination to the other
                    party hereto.  For purposes of this Agreement, a Notice of
                    Termination shall mean a notice which shall indicate the
                    specific termination provision in this Agreement relied
                    upon.

          (vi)      Date of Termination.  Date of Termination following a Change
                    in Control shall mean (a) if your employment is to be
                    terminated for Disability, thirty (30) days after Notice of
                    Termination is given (provided that you shall not have re-
                    turned to the performance of your duties on a full-time
                    basis during such thirty (30) day period), (b) if your
                    employment is to be terminated by the Company for Cause or
                    by you pursuant to Sections 4(iv)(F) and 6 hereof or for any
                    other Good Reason, the date specified in the Notice of
                    Termination, which in no event shall be a date earlier than
                    the date on which a Notice of Termination is given, or (c)
                    if your employment is to be terminated by the Company for
                    any reason other than Cause, the date specified in the
                    Notice of Termination, which in no event shall be a date
                    earlier than ninety (90) days after the date on which a
                    Notice of Termination is given, unless an earlier date has
                    been expressly agreed to by you in writing either in advance
                    of, or after, receiving such Notice of Termination.  In the
                    case of termination by the Company of your employment for
                    Cause, if you have not previously expressly agreed in
                    writing to the termination, then within thirty (30) days
                    after receipt by you of the Notice of Termination with
                    respect thereto, you may notify the Company that a dispute
                    exists concerning the termination, in which event the Date
                    of Termination shall be the date set either by mutual
                    written agreement of the parties or by the arbitrators in a
                    proceeding as provided in Section 13 hereof.  During the
                    pendency of any such dispute, the Company will continue to
                    pay you your full compensation in effect just prior to the
                    time the Notice of Termination is given and until the
                    dispute is resolved in accordance with Section 13.

5.        Compensation Upon Termination or During Disability; Other Agreements.
          ---------------------------------------------------------------------

          (i)       During any period following a Change in Control that you
                    fail to
<PAGE>

Mr. Phillip D. Green
Page 8
May 13, 1994

                    perform your duties as a result of incapacity due to
                    physical or mental illness, you shall continue to receive
                    your salary at the rate then in effect and any benefits or
                    awards under any Plans shall continue to accrue during such
                    period, to the extent not inconsistent with such Plans,
                    until your employment is terminated pursuant to and in
                    accordance with paragraphs 4(i) and 4(vi) hereof. 
                    Thereafter, your benefits shall be determined in accordance
                    with the Plans then in effect.

          (ii)      If your employment shall be terminated for Cause following a
                    Change in Control of the Company, the Company shall pay you
                    your salary through the Date of Termination at the rate in
                    effect just prior to the time a Notice of Termination is
                    given plus any benefits or awards (including both the cash
                    and stock components) which pursuant to the terms of any
                    Plans have been paid to you.  Thereupon the Company shall
                    have no further obligations to you under this Agreement.

          (iii)     Subject to Section 8 hereof, if, within twenty-four (24)
                    months after a Change in Control of the Company shall have
                    occurred, as defined in Section 3 above, your employment by
                    the Company shall be terminated (a) by the Company other
                    than for Cause, Disability or Retirement, or (b) by you for
                    Good Reason then, by no later than the fifth day following
                    the Date of Termination (except as otherwise provided), you
                    shall be entitled, without regard to any contrary provisions
                    of any Plan, to the benefits as provided below:

                    (A)  the Company shall pay your salary through the Date of
                         Termination at the rate in effect just prior to the
                         time a Notice of Termination is given plus any benefits
                         or awards (including both the cash and stock compo-
                         nents) which pursuant to the terms of any Plans have
                         been earned or become payable, but which have not yet
                         been paid to you (including amounts which previously
                         had been deferred at your request); and

                    (B)  as severance pay and in lieu of any further salary for
                         periods subsequent to the Date of Termination, the
                         Company shall pay to you an amount in cash equal to two
                         and 99/100 (2.99) times

<PAGE>

Mr. Phillip D. Green
Page 9
May 13, 1994
   
                         your annualized includible compensation for the base
                         period (as defined in Section 280G(d)(1) of the
                         Internal Revenue Code of 1986 (the Code) and any
                         regulations issued thereunder).

         (iv)       Following a Change in Control of the Company, unless you are
                    terminated for Cause, Disability or Retirement or you
                    terminate your employment other than for Good Reason, the
                    Company shall maintain in full force and effect, for the
                    continued benefit of you, your spouse, and your dependents
                    for a period terminating on the earliest of (a) the
                    commencement date of equivalent benefits from a new employer
                    or (b) your normal retirement date under the terms of the
                    Retirement Plan, all insured and self-insured employee
                    welfare benefit Plans in which you were entitled to
                    participate immediately prior to the Date of Termination,
                    provided that your continued participation is possible under
                    the general terms and provisions of such Plans (and any
                    applicable funding media) and you continue to pay an amount
                    equal to your regular contribution under such Plans for such
                    participation as adjusted for any increases in contributions
                    or premiums in the same manner as other participants in the
                    Plans. If you reach your normal retirement date as defined
                    in the Retirement Plan and you have not previously received
                    or are not then receiving equivalent benefits from a new
                    employer, the Company shall arrange, at its sole cost and
                    expense, to enable you to convert your, your spouse's, and
                    your dependents' coverage under such Plans to individual
                    policies or programs upon the same terms as employees of the
                    Company may apply for such conversions.  In the event that
                    your participation in any such Plan is barred, the Company,
                    at its sole cost and expense, shall arrange to have issued
                    for the benefit of you, your spouse, and your dependents
                    individual policies of insurance providing benefits
                    substantially similar (on an after-tax basis) to those which
                    you otherwise would have been entitled to receive under such
                    Plans pursuant to this paragraph (iv) or, if such insurance
                    is not available at a reasonable cost to the Company, the
                    Company shall otherwise provide you and your dependents
                    equivalent benefits (on an after-tax basis).  You shall not
                    be required to pay any premiums or other charges in an
                    amount greater than that which you would have

<PAGE>

Mr. Phillip D. Green
Page 10
May 13, 1994

                    paid in order to participate in such Plans as adjusted to
                    reflect increased charges in the same manner as adjusted
                    for other participants in the Plans.

          (v)       Except as specifically provided in paragraph (iv) above, the
                    amount of any payment provided for in this Section 5 shall
                    not be reduced, offset or subject to recovery by the Company
                    by reason of any compensation earned by you as the result of
                    employment by another employer after the Date of Termina-
                    tion, or otherwise.

6.        Successors; Binding Agreement.
          ------------------------------

          (i)       Upon your written request, the Company will seek to have any
                    Successor (as hereinafter defined), by agreement in form and
                    substance satisfactory to you, assent to the fulfillment by
                    the Company of its obligations under this Agreement.
                    Failure of such Person to furnish such assent by the later
                    of (A) three business days prior to the time such Person
                    becomes a Successor or (B) two business days after such
                    Person receives a written request to so assent shall
                    constitute Good Reason for termination by you of your
                    employment and, if a Change in Control of the Company occurs
                    or has occurred, shall entitle you immediately to the
                    benefits provided in paragraphs (iii) and (iv) of Section 5
                    hereof upon delivery by you of a Notice of Termination.  For
                    purposes of this Agreement, Successor shall mean any Person
                    that succeeds to, or has the practical ability to control
                    (either immediately or with the passage of time), the
                    Company's business directly, by merger or consolidation, or
                    indirectly, by purchase of the Company's Voting Securities,
                    all or substantially all of its assets, or otherwise.

          (ii)      This Agreement shall inure to the benefit of and be enforce-
                    able by your personal or legal representatives, executors,
                    administrators, successors, heirs, distributees, devisees
                    and legatees.  If you should die while any amount would
                    still be payable to you hereunder if you had continued to
                    live, all such amounts, unless otherwise provided herein,
                    shall be paid in accordance with the terms of this Agreement
                    to your devisee, legatee or other designee or, if there be
                    no such designee, to your estate.

<PAGE>

Mr. Phillip D. Green
Page 11
May 13, 1994


          (iii)     For purposes of this Agreement, the Company shall include
                    any corporation or other entity which is the surviving or
                    continuing entity in respect of any merger, consolidation or
                    form of business combination in which the Company ceases to
                    exist.


7.        Fees and Expenses; Mitigation.
          ------------------------------

          (i)       The Company shall pay all reasonable legal fees and related
                    expenses incurred by you in connection with the Agreement
                    following a Change in Control of the Company, including,
                    without limitation, (a) all such fees and expenses, if any,
                    incurred in contesting or disputing any such termination or
                    incurred by you in seeking advice with respect to the
                    matters set forth in Section 8 hereof or (b) your seeking to
                    obtain or enforce any right or benefit provided by this
                    Agreement; provided, however, you shall be required to repay
                    any such amounts to the Company to the extent that a court
                    issues a final and non-appealable order setting forth the
                    determination that the position taken by you was frivolous
                    or advanced by you in bad faith.

          (ii)      You shall not be required to mitigate the amount of any
                    payment the Company becomes obligated to make to you in
                    connection with this Agreement, by seeking other employment
                    or otherwise.

8.        Taxes.
          ------

          (i)       All payments to be made to you under this Agreement will be
                    subject to required withholding of federal, state and local
                    income and employment taxes.

          (ii)      Notwithstanding anything in the foregoing to the contrary,
                    if any of the payments provided for in this Agreement,
                    together with any other payments which you have the right to
                    receive from the Company or any corporation which is a
                    member of an affiliated group (as defined in Section 1504(a)
                    of the Code without regard to Section 1504(b) of the Code)
                    of which the Company is a member, would constitute a
                    parachute payment (as defined in Section 280G(b)(2) of the
                    Code), the payments pursuant to this Agreement shall be
                    reduced (reducing first

<PAGE>

Mr. Phillip D. Green
Page 12
May 13, 1994

                    the payments under Section 5(iii) (B)) to the largest amount
                    as will result in no portion of such payments being subject
                    to the excise tax imposed by Section 4999 of the Code;
                    provided, however, that the determination as to whether any
                    reduction in the payments under this Agreement pursuant to
                    this proviso is necessary shall be made by you in good
                    faith, and such determination shall be conclusive and
                    binding on the Company with respect to its treatment of the
                    payment for tax reporting purposes.

9.        Survival.  The respective obligations of, and benefits afforded to,
          the Company and you as provided in Sections 5, 6(ii), 7, 8, 13 and 14
          of this Agreement shall survive any termination of this Agreement
          following a Change in Control.

10.       Notice.  For the purposes of this Agreement, notices and all other
          communications provided for in the Agreement shall be in writing and
          shall be deemed to have been duly given when delivered or mailed by
          United States registered mail, return receipt requested, postage
          prepaid and addressed, in the case of the Company, to the address set
          forth on the first page of this Agreement or, in the case of the
          undersigned employee, to the address set forth below his signature,
          provided that all notices to the Company shall be directed to the
          attention of the Chairman of the Board or President of the Company,
          with a copy to the Secretary of the Company, or to such other address
          as either party may have furnished to the other in writing in
          accordance herewith, except that notice of change of address shall be
          effective only upon receipt.

11.       Miscellaneous.  No provision of this Agreement may be modified, waived
          or discharged unless such modification, waiver or discharge is agreed
          to in writing signed by you and the Chairman of the Board or President
          of the Company.  No waiver by either party hereto at any time of any
          breach by the other party hereto of, or of compliance with, any
          condition or provision of this Agreement to be performed by such other
          party shall be deemed a waiver of similar or dissimilar provisions or
          conditions at the same or at any prior or subsequent time.  No
          agreements or representations, oral or otherwise, express or implied,
          with respect to the subject matter hereof have been made by either
          party which are not expressly set forth in this Agreement.
          Notwithstanding any provisions to the contrary, the Board

<PAGE>

Mr. Phillip D. Green
Page 13
May 13, 1994


          reserves the right to provide you with additional benefits, including,
          but not limited to, providing benefits hereunder in excess of the
          limitations described in Section 8, which the Board determines are
          appropriate in its sole discretion.  The validity, interpretation,
          construction and performance of this Agreement shall be governed by
          the laws of the State of Texas.

12.       Governing Law; Validity.  This Agreement shall be governed by and
          construed in accordance with the internal laws of the State of Texas.
          The invalidity or unenforceability of any provision of this Agreement
          shall not affect the validity or enforceability of any other provision
          of this Agreement, which shall remain in full force and effect.

13.       Arbitration.  Any dispute or controversy arising under or in connec-
          tion with this Agreement shall be settled exclusively by arbitration
          in the nearest local office of the American Arbitration Association
          (AAA) in accordance with the rules of the AAA then in effect or by
          three arbitrators who have been selected by mutual agreement of the
          parties who proceed in accordance with the rules of the AAA then in
          effect.  Judgment may be entered on the arbitrators' award in any
          court having jurisdiction; provided, however, that you shall be
          entitled to seek specific performance of your right to be paid until
          the Date of Termination during the pendency of any dispute or
          controversy arising under or in connection with this Agreement.  The
          Company shall bear all costs and expenses arising in connection with
          any arbitration proceeding pursuant to this Section 13.

14.       Employee's Commitment.  You agree that subsequent to your period of
          employment with the Company, you will not at any time communicate or
          disclose to any unauthorized person without the written consent of the
          Company, any proprietary processes of the Company or any subsidiary or
          other confidential information concerning their business, affairs,
          products, suppliers or customers which, if disclosed, would have a
          material adverse effect upon the business or operations of the Company
          and its subsidiaries, taken as a whole; it being understood, however,
          that the obligations of this Section 14 shall not apply to the extent
          that the aforesaid matters (a) are disclosed in circumstances where
          you are legally required to do so or (b) become generally known to and
          available for use by the public otherwise than by your wrongful act or
          omission.  The intent of this Section 14 is not to create a non-compe-
          tition agreement but to protect the rights of the Company as provided
          above.

<PAGE>

Mr. Phillip D. Green
Page 14
May 13, 1994


15.       Related Agreements.  To the extent that any provision of any other
          agreement between the Company or any of its subsidiaries and you shall
          limit, qualify or be inconsistent with any provision of this Agree-
          ment, then for purposes of this Agreement, while the same shall remain
          in force, the provision of this Agreement shall control and such
          provision of such other agreement shall be deemed to have been
          superseded, and to be of no force or effect, as if such other
          agreement had been formally amended to the extent necessary to
          accomplish such purpose.

16.       Counterparts.  This Agreement may be executed in several counterparts,
          each of which shall be deemed to be an original but all of which
          together will constitute one and the same instrument.

17.       TERMINATION OF PRIOR LETTER AGREEMENT. THIS AGREEMENT IS INTENDED TO
          REPLACE IN ITS ENTIRETY THE LETTER AGREEMENT DATED MARCH 2, 1990
          ("PRIOR AGREEMENT") REGARDING A CHANGE IN CONTROL OF THE COMPANY. BY
          MUTUAL AGREEMENT, THE PRIOR AGREEMENT IS HEREBY DECLARED NULL AND
          VOID. THE RESPECTIVE OBLIGATIONS AND THE BENEFITS PROVIDED IN THE
          PRIOR AGREEMENT ARE TERMINATED.

<PAGE>

Mr. Phillip D. Green
Page 15
May 13, 1994


If this letter correctly sets forth our agreement on the subject matter hereof,
kindly sign and return to the Company the enclosed copy of this letter which
will then constitute our agreement on this subject.

Sincerely,

Cullen/Frost Bankers, Inc.



By:/s/ Robert S. McClane
   ---------------------
   Robert S. McClane 
   President




Agreed to this 23 day

of May 1994.

/s/ Phillip D. Green
--------------------
Employee Signature



Printed Name: Phillip D. Green
             -----------------------
Address:      4 Inwood Knoll
             -----------------------
              San Antonio, Tx. 78248
             -----------------------




EXHIBIT 11


Statement re: Computation of Earnings Per Share


<PAGE>


                                  CULLEN/FROST BANKERS, INC.
                           Computation of Earnings per Common Share
                            Primary and Fully Diluted (Unaudited)
                                      (in thousands)

<TABLE>
<CAPTION>

                                                             December 31
                                                   ----------------------------
Primary Earnings per Share                           1994       1993      1992
------------------------------------------------   --------   -------   -------
<S>                                                <C>        <C>       <C>
Income before extraordinary credit and
 cumulative effect of accounting change            $ 37,423   $38,797   $17,625
Elimination of interest on 9.75% convertible
 subordinated debentures due 1996, net of tax                      54       643
                                                   --------   -------   -------
Income applicable to common stock before
 extraordinary credit and cumulative effect of
 accounting change                                   37,423    38,851    18,268
Extraordinary credit                                                      6,497
Cumulative effect of accounting change                          8,439
                                                    -------   -------   -------
Net income applicable to common stock               $37,423   $47,290   $24,765
                                                    =======   =======   =======

Weighted average shares outstanding                  11,059    10,922    10,175
Addition from assumed exercise of stock options         164       189       284
Addition of assumed conversion of 9.75%
 convertible subordinated debentures due 1996                      40       515
                                                    -------   -------   -------
Weighted average number of common shares
 outstanding                                         11,223    11,151    10,974
                                                    =======   =======   =======
Primary earnings per common share:
Income before extraordinary credit and
 cumulative effect of accounting change               $3.33     $3.48     $1.66
Net income                                             3.33      4.24      2.26

</TABLE>

<TABLE>
<CAPTION>
                                                             December 31
                                                   ----------------------------
Fully Diluted Earnings per Share                     1994       1993      1992
------------------------------------------------   --------   -------   -------
<S>                                                <C>        <C>       <C>       
Income before extraordinary credit and
 cumulative effect of accounting change            $37,423    $38,797   $17,625
Elimination of interest on 9.75% convertible
 subordinated debentures due 1996, net of tax                      54       643
                                                   -------    -------    ------
Income applicable to common stock before
 extraordinary credit and cumulative effect of
 accounting change                                  37,423     38,851    18,268
Extraordinary credit                                                      6,497
Cumulative effect of accounting change                          8,439
                                                   -------    -------    ------
Net income applicable to common stock              $37,423    $47,290   $24,765
                                                   =======    =======   =======

Weighted average shares outstanding                 11,059     10,922    10,175
Addition from assumed exercise of stock options        164        189       325
Addition of assumed conversion of 9.75%
 convertible subordinated debentures due 1996                      40       515
                                                   -------    -------    ------
Weighted average number of common shares
 outstanding                                        11,223     11,151    11,015
                                                   =======    =======    =======
Fully diluted earnings per common share:
Income before extraordinary credit and
 cumulative effect of accounting change              $3.33      $3.48     $1.66
Net income                                            3.33       4.24      2.25

</TABLE>


                                     

EXHIBIT 13

The Cullen/Frost 1994 Annual Report to Shareholders for the
Year Ended December 31, 1994 (furnished for the information of
the Commission and not deemed to be "filed" except for the
portion expressly incorporated by reference)

<PAGE>

FINANCIAL REVIEW
Cullen/Frost Bankers, Inc. and Subsidiaries

     The accompanying audited consolidated financial statements of
Cullen/Frost Bankers, Inc. and Subsidiaries ("Cullen/Frost" or the
"Corporation") present the Corporation's results of operations for the
years 1992 through 1994.  All balance sheet amounts presented in the
following financial review are averages unless otherwise indicated.
Earnings and other per share amounts have been restated to give effect to a
ten percent stock dividend declared and paid by the Corporation during the
first quarter of 1993.  Taxable-equivalent adjustments assume a 35 percent
federal tax rate for 1994 and 1993 and a 34 percent federal income tax rate
for 1992.  Dollar amounts in tables are stated in thousands, except for per
share amounts.
     Amounts reported for 1993 include the February 13, 1993 acquisition,
from the Federal Deposit Insurance Corporation, of New First City offices
in San Antonio and Austin, Texas which added approximately $458 million in
assets and $446 million in deposits.  The acquisition was accounted for as
a purchase, and as such the results of operations are included from the
date of acquisition.


RESULTS OF OPERATIONS

        Pre-tax income for 1994 was $57.6 million, compared to $38.1
million for 1993, an all-time high in the 126-year history of Cullen/Frost.
Despite the improvement in pre-tax operating earnings, net income after
taxes for 1994 was $37,423,000 or $3.33 per common share, compared with
$47,236,000 or $4.24 per common share for 1993 and $24,122,000 or $2.26 per
common share for 1992.  Net income for 1994 was lower than 1993 net income
primarily due to the significant differences in the Corporation's effective
tax rate and because of the cumulative effect benefit of $8.4 million
related to the adoption of Statement of Financial Accounting Standards No.
109 ("SFAS 109").  For 1994, the Corporation recognized income tax expense
that approximates the statutory rate.  At the beginning of 1993, the
Corporation had a valuation allowance for deferred tax assets of $13.6
million.  This valuation allowance was reduced to zero by the end of 1993
and resulted in an income tax benefit of $735,000 for 1993 compared with
income tax expense of $20,177,000 for 1994.  The 1994 improved operating
results include an increase of $8.5 million in net interest income, a
decrease of $16.5 million in non-interest expense and no provision for
possible loan losses or real estate losses.
        During 1994, Cullen/Frost made or agreed to make several
acquisitions.  In April 1994, the Corporation acquired Texas Commerce Bank-
Corpus Christi in exchange for Cullen/Frost Bank of Dallas, N.A.  No gain
or loss resulted from this transaction.  The Corporation expanded its
product line in December 1994 with the acquisition of Creekwood Capital
Corporation, an asset-based lender headquartered in Houston.  Cullen/Frost
will enter the Rio Grande Valley area with the November 1994 agreement to
acquire Valley Bancshares, Inc. and its Valley National Bank in McAllen,
Texas.  In December 1994, Cullen/Frost agreed to acquire the two Comerica
Bank Texas branches in San Antonio and agreed to purchase National Commerce
Bank, which has three locations in Houston.  These three pending
acquisitions will add a total of approximately $204 million in deposits and
$122 million in loans.  They are expected to be completed in mid-1995
following shareholder action and regulatory approval and are not expected
to have a material impact on the Corporation's 1995 operating results.
     The results for 1993 when compared to 1992 were impacted by an
improvement in asset quality which resulted in a net credit for possible
loan and real estate losses of $4.6 million in 1993 compared to a net
expense for these combined provisions of $18.5 million in 1992.  The 1993
results also include the operating impact of the New First City acquisition
and non-recurring items: (i) $6.7 million in restructuring costs related to
bank premises resulting from downsizing of office space and valuations on
owned buildings, resulting from the decision to sell,  (ii) $3.6 million in
combined early retirement incentive and job restructuring costs, (iii) $5.0
million in non-recurring costs related to the acquisition of New First City
offices, and  (iv)  a one-time benefit of $8.4 million related to a
required change in the method of accounting for income taxes.

PAGE 8   

<PAGE>

<TABLE>
<CAPTION>


                                                  1994 Change        1993 Change
Earnings Summary                          1994    From 1993   1993   From 1992   1992
--------------------------------------------------------------------------------------
<S>                                     <C>       <C>      <C>      <C>       <C>
Taxable-equivalent net interest income  $136,989  $  8,280 $128,709 $ 10,923  $117,786
Taxable-equivalent adjustment                642      (241)     883     (246)    1,129
                                         -------   -------  -------  --------  -------
Net interest income                      136,347     8,521  127,826   11,169   116,657
Provision (credit) for possible
  loan losses                                ---     6,085   (6,085)  (5,235)     (850)
Non-interest income:
  Net gain (loss) on securities
   transactions                           (4,038)   (5,471)   1,433    1,665      (232)
  Other                                   80,853     6,057   74,796   12,751    62,045
                                        --------  -------- -------- -------- ---------
    Total non-interest income             76,815       586   76,229   14,416    61,813
Non-interest expense:
  Provision for real estate losses           ---    (1,445)   1,445  (17,866)   19,311
  Restructuring costs                        830    (9,455)  10,285   10,285
  Other operating expenses               154,732    (5,616) 160,348   26,161   134,187
                                        --------  -------- -------- -------- ---------
    Total non-interest expense           155,562   (16,516) 172,078   18,580   153,498
                                        --------  -------- -------- -------- ---------
Income before income taxes (credits),
  extraordinary credit and cumulative
  effect of accounting change             57,600    19,538   38,062   12,240    25,822
Income taxes (credits)                    20,177    20,912     (735)  (8,932)    8,197
                                        --------  -------- -------- -------- ---------
Income before extraordinary credit
  and cumulative effect of
  accounting change                       37,423    (1,374)  38,797   21,172    17,625
Extraordinary Credit - income
  tax benefit                                ---       ---      ---   (6,497)    6,497
Cumulative effect of change in
  accounting for income taxes                ---    (8,439)   8,439    8,439
                                        --------  -------- -------- -------- ---------
Net income                              $ 37,423  $ (9,813) $47,236  $23,114  $ 24,122
                                        ========  ======== ========  =======  ========
Per share
Net income-primary                      $   3.33  $   (.91) $  4.24  $  1.98  $   2.26
Net income-fully diluted                    3.33      (.91)    4.24     1.99      2.25

</TABLE>

NET INTEREST INCOME

     The increase in net interest income from 1993 is primarily due to
increased loan volumes.  Average loans for 1994 were 15.0 percent higher
than in 1993.  Net interest margin was 4.40 percent for the year ended
December 31, 1994, compared to 4.29 percent and 4.47 percent for the years
1993 and 1992, respectively. Net interest spread for 1994 increased five
basis points to 3.83 percent.  Net interest spread was 3.78 percent and
3.86 percent for 1993 and 1992, respectively.  The increase in net interest
spread for 1994 is primarily due to yields on earning assets rising faster
than the cost of deposits.  Net interest spread for 1993 declined eight
basis points compared to 1992 primarily because of lower yields on
securities.  Net interest income has been favorably impacted by the
significant decrease in non-performing assets during 1994 and 1993.  Net
interest income increased during 1993 compared to 1992 primarily related to
an increase in demand deposits and larger business volumes resulting from
the New First City acquisition.
       The net interest spread as well as the net interest margin could be
impacted by future changes in short-and long-term interest rate levels.

<TABLE>
<CAPTION>

Net Interest Income and Net Interest Margin                 Net InterestSpread
($ in millions - taxable-equivalent)                        (taxable-equivalent)
(Graphic Material omitted)                                  (Graphicmaterial omitted)

Year   Net Interest   Net Interest                  Year  Earnings  Cost of  Net Interest
Ended     Income        Margin                     Ended  on Funds  Funds    Spread
------ ------------   -----------                  -----  --------  -------- ------------
<S>       <C>            <C>                        <S>   <C>        <C>       <C>
1990      $ 113          3.93%                      1990  9.60 %     6.54 %    3.06 %
1991        111          4.13                       1991  8.70       5.35      3.35
1992        118          4.47                       1992  7.25       3.39      3.86
1993        129          4.29                       1993  6.35       2.57      3.78
1994        137          4.40                       1994  6.62       2.79      3.83


</TABLE>

PAGE 9

<PAGE>

INTEREST RATE SENSITIVITY
     The Corporation's interest rate sensitivity and liquidity are
monitored by its Asset/Liability Management Committee on an ongoing basis.
The Committee seeks to avoid fluctuating net interest margins and to
maintain consistent growth of net interest income through periods of
changing interest rates.   As the accompanying table indicates, the
Corporation is liability sensitive on a cumulative basis at both the three-
month and one- year time periods.
     The Corporation continuously monitors and manages the balance between
interest rate-sensitive assets and liabilities.  The Corporation's
objective is to manage the impact of fluctuating market rates on net
interest income within acceptable levels.



<TABLE>
<CAPTION>




                        Immediately                                    Non-Rate
Cumulative Interest   Rate Sensitive        Rate Sensitive Within      Sensitive
Rate Sensitivity      -------------- ------------------------------    ---------
(Period-End Balances)  0-30 Days     90 Days     One Year  Five Years   >Five Years  Total
--------------------------------------------------------------------------------------------
<S>                     <C>         <C>         <C>        <C>          <C>       <C>
Earning Assets:
  Loans                 $  663,989  $  754,475  $  980,356 $1,330,299   $147,670  $1,477,969
  Securities               203,202     309,342     993,245  1,258,315    335,727   1,594,042
  Federal funds
   sold and other
   short-term investments  167,550     167,562     167,562    167,562                167,562
                         ---------- ----------  ----------  ---------  ---------  ----------
   Total earning assets $1,034,741  $1,231,379  $2,141,163 $2,756,176   $483,397  $3,239,573
                        =========== ==========  ========== ==========   ========  ==========
Interest-Bearing
Liabilities:
  Savings and Interest-
   on-Checking          $  763,300  $  763,300  $  763,300 $  763,300             $  763,300
  Money market deposit
   accounts                559,153     559,153     559,153    559,153                559,153
  Certificates of deposit
   and other time accounts 229,390     512,672     811,735    876,451   $ 56,755     933,206
  Federal funds purchased
   and other borrowings    370,235     370,235     370,235    370,235                370,235
                        ----------  ----------  ---------- ----------  ---------  ---------
   Total interest-bearing
   liabilities          $1,922,078  $2,205,360  $2,504,423 $2,569,139   $ 56,755   $2,625,894
                        ==========  =========== ========== ==========   ========   ==========
Interest sensitivity gap$ (887,337) $ (973,981) $ (363,260)$  187,037   $426,642   $  613,679
                        ==========  =========== ========== ==========   ========   ==========
Ratio of earning assets
to interest-bearing
liabilities                   .54           .56        .85       1.07                       
                        ==========  =========== ========== ==========


In developing the classifications used for this analysis, it was necessary
to make certain assumptions and approximations in assigning assets and
liabilities to different maturity categories.  For example, savings and
Interest-on-Checking are subject to immediate withdrawal and as such are
presented as repricing within the earliest period presented even though
their balances have historically not shown significant sensitivity to
changes in interest rates.

Consumer loans are included net of unearned discount of $3,487,000.
Consumer loans are distributed in the immediately rate-sensitive
category for those tied to market rates or to other categories
according to the repayment schedule.

The above table does not reflect interest rate swaps further discussed on
page 20.

</TABLE>



LIQUIDITY
     Asset liquidity is provided by cash and assets which are readily
marketable or pledgeable or which will mature in the near future.  Liquid
assets include cash, short-term investments in time deposits in banks,
Federal funds sold and securities purchased under resale agreements and
securities available for sale.
     Liquidity is also provided by access to funding sources.  These
include core depositors and correspondent banks in the Corporation's
natural trade area which maintain accounts with and sell Federal funds to
subsidiary banks of the Corporation, as well as brokered deposits and
Federal funds purchased and securities sold under repurchase agreements
from upstream banks.

PAGE 10

<PAGE>


NON-INTEREST INCOME

     Non-interest income of $76,815,000 was reported for 1994, compared
with $76,229,000 for 1993 and $61,813,000 for 1992.  Excluding securities
transactions, total non-interest income increased 8.1 percent from 1993.

<TABLE>
<CAPTION>


                                         Year Ended December 31
                        --------------------------------------------------------
                              1994                1993               1992
                        ----------------  ------------------  ------------------
                                  Percent            Percent           Percent
Non-Interest Income      Amount   Change    Amount   Change   Amount   Change
--------------------------------------------------------------------------------
<S>                     <C>      <C>       <C>      <C>      <C>      <C>
Trust department        $29,529  + 12.4%   $26,278  + 20.2%  $21,861  +  9.1%
Service charges on
 deposit accounts        25,890  +  2.0     25,386  + 15.6    21,958  + 16.1
Other service charges,
 collection and
 exchange charges,
 commissions and fees    11,658  + 17.9      9,889  + 25.4     7,888  -  4.8
Net gain(loss) on
 securities transactions (4,038) -381.8      1,433  +717.7      (232) -111.5
Other                    13,776  +  4.0     13,243  + 28.1    10,338  + 25.7
                        -------            --------          --------
   Total                $76,815  +   .8    $76,229  + 23.3   $61,813  +  7.5
                        =======            =======           =======

</TABLE>


     Trust income was up 12.4 percent during 1994.  This is attributable
primarily to an increase in investment fee income resulting from growth in
the number of accounts and increased fee structure.  At December 31, 1994,
the market value of trust assets totaled $10.4 billion compared to $11.1
billion at December 31, 1993.  The December 1994 trust assets were
comprised of corporate assets of $5.0 billion, agencies of $2.4 billion,
personal assets of $1.8 billion, and employee benefits of $1.2 billion. The
20.2 percent increase in trust income from 1992 to 1993 reflects the
increase in the number of accounts held and assets under management and the
acquisition of additional trust customers from New First City, Texas-
Austin.
      Other service charges increased 17.9 percent when compared to 1993.
This is primarily due to fees associated with greater business volumes and
bankcard discount.  In 1993, deposit service charges, up 15.6 percent, and
other service charges, up 25.4 percent, were both impacted by an increase
in activity levels and additional volumes resulting from the New First City
acquisition.
     During the fourth quarter of 1994, the Corporation restructured a
portion of its available for sale securities portfolio resulting in a $3.5
million loss on the transactions.  Certain lower-yielding securities were
sold and replaced with higher-yielding investments which will enhance
future earnings.
     In anticipation of implementing Statement of Financial Accounting
Standards No. 115, "Accounting for Certain Investments in Debt and Equity
Securities," the Corporation sold certain securities in December 1993
resulting in a gain of $1.4 million.
     Other non-interest income increased 4.0 percent to $13,776,000 in 1994
compared to a 28.1 percent increase in 1993.  The increase in 1994 is
primarily due to income related to other real estate related recoveries.
The 1993 increase was primarily due to gains on the sale of foreclosed
assets and commissions for sales of mutual funds.


<TABLE>
<CAPTION>


Non-Interest Income
($ in thousands)
(Graphic material omitted)

                                                     Net Gain(Loss)
Year   Trust       Service  Other Service   Other    on Securities
Ended  Department  Charges   Charges                 Transactions
-----  ----------  -------  -------------   -------  --------------
<S>     <C>        <C>            <C>       <C>        <C>  
1990    $18,777    $15,146        $ 7,304   $ 9,236    $    129
1991     20,030     18,915          8,288     8,227       2,022
1992     21,861     21,958          7,888    10,338        (232)
1993     26,278     25,386          9,889    13,243       1,433
1994     29,529     25,890         11,658    13,776      (4,038)


</TABLE>

PAGE 11

<PAGE>

NON-INTEREST EXPENSE
     Excluding the provision for real estate losses, non-interest expense
was $155,562,000 for 1994 compared with $170,633,000 for 1993 and
$134,187,000 for 1992.  Results in 1993 include non-recurring charges of
$5.0 million relating to the acquisition of New First City (costs of
interim data processing services, temporary staffing and related costs).
In addition, restructuring charges in 1993 totaled $10.3 million.  These
costs included $6.7 million in net-occupancy restructuring related to
banking office downsizing and valuations of certain banking premises owned
resulting from the decision to sell such premises and $3.6 million related
to an early retirement incentive program and job restructurings.
      The restructure of banking offices reflects primarily the conversion
to branching which has been put into place following changes in Texas
banking law.  The $3.6 million charge in salaries and benefits includes
$1.9 million for an early retirement incentive program and severance
associated with job eliminations and restructurings.  Both the retirement
incentive program and job restructurings portions were paid and completed
by December 31, 1994.  During the fourth quarter of 1993, the Corporation
accrued $2.4 million for leases to be abandoned.  At December 31, 1994,
this accrual balance was $2.0 million.  The decrease is primarily due to
lease payments, net of sub-lease payments, that were applied against the
restructuring accrual.  The incomplete portions of the restructuring plan
deal principally with the sale of three buildings with an aggregate net
carrying value of $3.4 million.  These buildings have been written down to
their net realizable values.  The Corporation has active marketing plans in
place to sell these buildings.


<TABLE>
<CAPTION>




                                          Year Ended December 31
                        -----------------------------------------------------
                              1994                1993               1992
                        ----------------  ------------------  ---------------
                                 Percent             Percent          Percent
Non-Interest Expense     Amount  Change    Amount    Change   Amount  Change
-----------------------------------------------------------------------------
<S>                     <C>      <C>      <C>       <C>      <C>       <C>
Salaries and wages      $ 52,986 -  1.2%  $ 53,654  + 16.2%  $ 46,184  + 4.6%
Pension and other
 employee benefits         9,910 - 17.8     12,052  + 23.7      9,746  + 7.6
Net occupancy of
 banking premises         15,777 - 24.0     20,749  + 22.3     16,963  + 3.1
Furniture and equipment   10,937 +  7.7     10,155  + 22.4      8,295  + 7.4
Intangible amortization    7,627 + 10.9      6,877  +882.4        700  +17.3
Restructuring costs          830 - 91.9     10,285
Other                     57,495 +  1.1     56,861  +  8.7     52,299  - 7.2
                        --------          --------           --------                        
                         155,562 -  8.8    170,633  + 27.2    134,187  -  .1
Provision for real
 estate losses               ---             1,445  - 92.5     19,311  - 7.2
                        --------          --------           --------
   Total                $155,562 -  9.6   $172,078  + 12.1   $153,498  - 1.1
                        ========          ========           ========

</TABLE>


     Salaries and wages decreased by 1.2 percent primarily because of the
restructuring actions taken in 1993.   Combined salaries and employee
benefits increased 17.5 percent during 1993, excluding the $3.6 million
restructuring charge.  The number of full time equivalent employees
increased seven percent during 1993 when compared to 1992, primarily
because of staff needed to support the acquired New First City customer
base.  Pension and other employee benefits decreased by 17.8 percent during
1994 primarily due to an adjustment to medical insurance expense, the
result of implementing a managed health care network and favorable claims
experience.    The pension and other employee benefits increase during 1993
was related to higher expenses for payroll taxes, medical insurance and
retirement expenses.  The Corporation adopted Statement of Financial
Accounting Standards No. 106, "Employers' Accounting for Postretirement
Benefits Other than Pensions," in the first quarter of 1993.  The adoption
of this statement did not have a material impact on the financial position
or operations of the Corporation.
     Net occupancy of banking premises decreased 24.0 percent during 1994
primarily because of the restructuring actions taken in 1993 and decreases
in building lease expense related to renegotiated and canceled leases
primarily related to the New First City acquisition.  During 1994, the
Corporation recorded an additional $830,000 restructuring charge, primarily
an adjustment to market valuations associated with banking premises held
for sale.  Net occupancy increased 22.3 percent in 1993 due to costs of
operating the additional locations obtained in the New First City
acquisition.  Furniture and equipment costs increased 7.7 percent in 1994.
This increase resulted from higher depreciation, service contracts, and
software maintenance and amortization.  The increase in furniture and
equipment of 22.4 percent in 1993 can be attributed to the increase in
depreciation expense relating to the New First City acquisition which
required the re-equipping of work stations in the additional offices.

PAGE 12

<PAGE>

     No provision for real estate losses was necessary for the year ended
December 31, 1994, compared with $1,445,000 and $19,311,000 in 1993 and
1992, respectively.  The reductions are driven by improving asset quality,
a declining volume of foreclosed assets and improving real estate values.
See "Non-Performing Assets," page 16.
     Other non-interest expense was flat when compared with December 31,
1993.  Excluding those expenses associated with the acquisition of New
First City in 1993, other non-interest expense increased 8.1 percent in
1994.  This is due to the timing of charitable contributions, litigation
expense (primarily a settlement) and state sales and use taxes.  Other non-
interest expense increased 8.7 percent in 1993.  Excluding the acquisition
and operating expenses of the New First City offices and non-recurring
costs incurred in acquiring these locations, other non-interest expenses
were flat when compared to 1992.
     Intangible amortization increased $750,000 and $6.2 million in 1994
and 1993, respectively.  This results from a full year's amortization of
goodwill and other intangibles associated with the acquisition of New First
City during February 1993.



<TABLE>
<CAPTION>



Non-Interest Expense
Excluding Non-recurring Items
($ in thousands)
(Graphic material omitted)
                           Net Occupancy              Provision
Year    Salaries, Wages    & Furniture and            for Real Estate
Ended   and Pensions       Equipment         Other      Losses
-----   ---------------    ---------------   -------  ---------------
<S>      <C>                <C>              <C>        <C>
1990     $52,167            $24,757          $48,531    $11,172
1991      53,212             24,186           51,541     20,799
1992      55,930             25,258           52,999     19,311
1993      64,494             30,904           60,050      1,445
1994      62,896             25,884           63,722        ---


</TABLE>



INCOME TAXES
     The Corporation recognized income tax expense of $20,177,000 in 1994
compared to an income tax benefit of $735,000 in 1993.  The effective rate
for 1993 was affected by the $13.6 million reduction of the valuation
allowance for deferred tax assets established at the beginning of 1993 with
the adoption of Statement of Financial Accounting Standards No. 109 (FAS
109), "Accounting for Income Taxes."  The one-time cumulative effect of
adopting FAS 109 was $8.4 million which favorably impacted net income for
1993.  The Corporation's effective tax rate for 1994 approximates the
statutory rate of 35 percent.

PAGE 13

<PAGE>

SOURCES AND USES OF FUNDS
     Average assets for 1994 of $3,658,187,000 increased by 4.2 percent
from 1993 levels and increased 15.0 percent between 1992 and 1993.  Funding
sources in 1994 changed little from the previous year except for a shift of
approximately 2.2 percent from time deposits to federal funds purchased and
equity capital.  Securities continue to be the largest component of earning
assets; however, loans increased 3.4 percent from 1993 levels due to
greater loan volumes.


<TABLE>
<CAPTION>


                                           Percentage of Total Average Assets
                                           ----------------------------------
Sources and Uses of Funds                      1994        1993        1992
-------------------------                     -------     ------      ------
<S>                                          <C>         <C>         <C>
Sources of Funds:
     Deposits:
       Demand                                 22.9%       23.2%       21.8%
       Time                                   62.4        64.6        66.9
     Federal funds purchased                   5.2         3.7         3.4
     Equity capital                            7.9         7.1         6.3
     Borrowed funds                            ---          .1          .5
     Other liabilities                         1.6         1.3         1.1
                                             ------      ------      ------
       Total                                 100.0%      100.0%      100.0%
                                             ======      ======      ======
Uses of Funds:
     Loans                                    36.4%       33.0%       33.5%
     Securities                               45.7        45.1        46.4
     Federal funds sold                        3.0         7.3         6.4
     Non-earning assets                       14.9        14.6        13.7
                                             ------      ------      ------
       Total                                 100.0%      100.0%      100.0%
                                             ======      ======      ======


</TABLE>


LOANS
     Average loans for 1994 were $1,331,793,000, an increase of 15.0
percent from 1993.  Loan volume increased to $1.48 billion at year-end
1994, up 18.4 percent from the previous year.  This was driven by continued
improvements in economic activity in the cities the Corporation serves.


<TABLE>
<CAPTION>


Total Average Loans and Yields
($ in millions)
(Graphic material omitted)

                           Average Loan
Year     Average Loans       Yield
----     -------------     ------------
<S>        <C>               <C>
1990       $1,315            10.30%
1991        1,149             9.54
1992        1,025             8.27
1993        1,158             7.88
1994        1,332             8.01


</TABLE>

PAGE 14

<PAGE>


<TABLE>
<CAPTION>



                                               December 31
                    ---------------------------------------------------------------
                             1994
                    -----------------------
Loan Portfolio
Analysis                      Percentage of
Period-End Balances  Amount   Total Loans    1993       1992       1991    1990
-----------------------------------------------------------------------------------
<S>                 <C>          <C>      <C>        <C>        <C>        <C>    
Real estate:
  Construction      $  44,502      3.0%   $   32,297 $   26,632 $   24,620 $   39,316
  Land                 31,481      2.1        22,990     21,288     26,474     62,850
  Permanent mortgages:
    Commercial        177,223     12.0       144,122     77,347     64,605     86,934
    Residential       277,725     18.8       276,148    253,471    258,303    246,101
  Other               178,263     12.1       150,499    134,470    161,439    192,330
                      -------     ----       -------    -------    -------    -------
Total real estate     709,194     48.0       626,056    513,208    535,441    627,531
Commercial and
 industrial           375,085     25.4       310,830    256,520    283,074    354,136
Consumer              331,039     22.4       268,331    217,232    198,521    215,231
Financial
 institutions           5,578       .4           284      9,380     14,819     18,056
Foreign                45,290      3.0        31,763     17,871     31,988     29,647
Purchasing or
 carrying
 securities             1,884       .1         1,204      1,918      3,389      5,127
Other                  13,386       .9        17,797      7,737     21,019     35,350
Unearned
 discount              (3,487)     (.2)       (8,456)   (12,632)   (14,854)   (16,858)
                   -----------   ------   ---------- ---------- -----------  --------
 Total             $1,477,969    100.0%   $1,247,809 $1,011,234 $1,073,397 $1,268,220
                   ===========   ======   ========== ========== ========== ==========

Percent change
 from previous
 year                  +18.4%              +23.4%       -5.8%     -15.4%       -7.4%


</TABLE>


     Total real estate loans at December 31, 1994 were $709,194,000 up 13.3
percent from year-end 1993.  Commercial mortgages increased $33,101,000 or
23 percent.  Real estate loans categorized as "other" are primarily
amortizing commercial and industrial loans with maturities of less than
five years.  Most are collateralized by completed, owner-occupied
commercial real estate properties.
     As part of the New First City acquisition, certain commercial and
commercial real estate loans of the Austin operation are protected by a
loss-sharing arrangement with the Federal Deposit Insurance Corporation
(the "FDIC").  Losses are shared 80 percent to the FDIC and 20 percent to
the Corporation.  At December 31, 1994, these loans approximated $24
million.
     Of the real estate loans outstanding at year end, the geographic
concentrations were San Antonio, 73 percent; Houston/Galveston, 14 percent;
Austin, 7 percent; and Corpus Christi, 6 percent.  Amortizing permanent
mortgages represented 64.2 percent of the total real estate loan portfolio
at year end.


<TABLE>
<CAPTION>



                                             December 31
                        ----------------------------------------------------
                               1994                     1993
                        ----------------------------------------------------
Real Estate Loans                 Percentage of             Percentage of
Period-End Balances     Amount  Real Estate Loans  Amount  Real Estate Loans
----------------------------------------------------------------------------

<S>                   <C>            <C>          <C>            <C>
Construction          $ 44,502         6.3%       $ 32,297         5.2%
Land                    31,481         4.4          22,990         3.7
Permanent mortgages:
  Commercial           177,223        25.0         144,122        23.0
  Residential          277,725        39.2         276,148        44.1
Other                  178,263        25.1         150,499        24.0
                      --------       ------       --------       ------
  Total               $709,194       100.0%       $626,056       100.0%
                      ========       ======       ========       ======

</TABLE>


<TABLE>
<CAPTION>



                             December 31
                        --------------------------

                                  1992
                        --------------------------
Real Estate Loans                 Percentage of
Period-End Balances     Amount  Real Estate Loans
--------------------------------------------------
<S>                   <C>            <C>
Construction          $ 26,632         5.2%
Land                    21,288         4.1
Permanent mortgages:
  Commercial            77,347        15.1
  Residential          253,471        49.4
Other                  134,470        26.2
                      --------       ------
  Total               $513,208       100.0%
                      ========       ======


</TABLE>


MEXICAN LOANS
     At December 31, 1994, the Corporation's cross-border outstandings,
excluding $21,267,000 in loans secured by liquid U.S. assets, totaled
$24,023,000 up from $15,437,000 last year.  This growth reflects expansion
in trade-related debt in connection with increased commerce with Mexico.
The recent devaluation of the peso will likely lower the demand for trade-
related cross-border loans, except for those Mexican companies dealing in
export trade.  All of the Corporation's Mexican loans are either secured by
liquid U.S. assets or are used to finance international trade transactions.
Of the trade related credits, approximately 75 percent are related to
companies exporting from Mexico.  As of February 28, 1995, none of the
Mexican related loans were on non-performing status.

PAGE 15

<PAGE>

      During the first quarter of 1992, the Corporation sold its $9,694,000
par bonds which had been received in 1990 under the Brady Mexican debt
exchange.  The par bonds were sold for $6,017,000 and resulted in a charge-
off of $3,677,000.



<TABLE>
<CAPTION>

                                         December 31
                            ------------------------------------------
                                             1994
                            ------------------------------------------
                                        Percentage of   Percentage of
Mexican Loans                Amount      Total Loans     Total Assets
----------------------------------------------------------------------
<S>                          <C>               <C>              <C>
Financial institutions       $23,999           1.6%             .6%
Commercial and industrial         24
                              ------            ---             ---
   Total                     $24,023           1.6%             .6%
                              ======            ===             ===

</TABLE>
<TABLE>
<CAPTION>


                                         December 31
                            ------------------------------------------
                                             1993
                            ------------------------------------------
                                        Percentage of   Percentage of
Mexican Loans                Amount      Total Loans     Total Assets
----------------------------------------------------------------------
<S>                          <C>               <C>              <C>
Financial institutions       $ 15,384          1.2%             .4%
Commercial and industrial          53
                             --------         ----            ----
   Total                     $ 15,437          1.2%             .4%
                             ========         ====            ====

</TABLE>
<TABLE>
<CAPTION>

                                         December 31
                            ------------------------------------------
                                             1992
                            ------------------------------------------
                                        Percentage of   Percentage of
Mexican Loans                Amount      Total Loans     Total Assets
----------------------------------------------------------------------
<S>                          <C>               <C>
Financial institutions       $ 1,000           .1%
Commercial and industrial        301
                             -------           ---             ---
   Total                     $ 1,301            .1%
                            ========           ===             ===

</TABLE>

The above tables exclude $21,267,000, $16,326,000 and $16,570,000 in loans
secured by liquid assets held in the United States in 1994, 1993 and 1992,
respectively.



NON-PERFORMING ASSETS
     Non-performing assets decreased 35.9 percent to $19,938,000 at
December 31, 1994, compared with $31,110,000 at December 31, 1993.  The
balance at December 31, 1992 was $51,303,000.  Non-performing assets as a
percentage of total loans and foreclosed assets decreased to 1.34 percent
at December 31, 1994, down from 2.47 percent one year ago.
     As part of the acquisition of New First City-Austin, certain
commercial and commercial real estate loans of that bank are protected by a
loss-sharing arrangement with the FDIC whereby losses are shared 80 percent
to the FDIC and 20 percent to the Corporation.  At December 31, 1994, non-
performing assets covered by the loss-sharing arrangement totaled
$2,001,000.  These assets are included in total non-performing assets at
$306,000 which represents the carrying value net of loss-sharing coverage
and associated discounts.


<TABLE>
<CAPTION>

                                                December 31
                          ---------------------------------------------------
Non-Performing Assets        1994        1993        1992      1991     1990
-----------------------------------------------------------------------------
<s >                       <C>        <C>         <C>       <C>      <C>
Non-accrual and
 restructured loans        $11,303    $ 17,727    $ 23,148  $ 36,485 $ 52,735
Foreclosed assets            8,635      13,383      28,155    64,157   69,130
                           -------    --------    --------  --------  -------
     Total                 $19,938    $ 31,110    $ 51,303  $100,642 $121,865
                           =======    ========    ========  ======== ========
As a percentage of
 total assets                  .53%        .85%       1.63%     3.27%    3.74%
As a percentage of
 total loans plus
 foreclosed assets            1.34%       2.47%       4.94%     8.85%    9.11%
After-tax impact of lost
 interest per common share $   .13    $    .20    $    .39  $    .78 $    .92
Accruing loans 90 days
 past due:
  Consumer                 $   574    $    765    $    414  $  1,378 $  1,403
  All other                  3,070       3,827       1,431     7,177    4,410
                           -------    --------    --------  --------  -------
     Total                 $ 3,644    $  4,592    $  1,845  $  8,555 $  5,813
                           =======    ========    ========  ======== ========


Interest income that would have been recorded in 1994 on non-performing
assets had such assets performed in accordance with their original contract
terms, was $1,082,000 on non-accrual and restructured loans and $1,187,000
on foreclosed assets.  During 1994, the amount of interest income actually
recorded on non-accrual and restructured loans was $7,000.
</TABLE>

<TABLE>
<CAPTION>

Non-Performing Assets
($ in millions)
(Graphic material omitted)
         Non-Accrual and     Foreclosed
Year       Restructured       Assets
----     ---------------     ----------
<S>         <C>                 <C>
1990        $ 53                $69
1991          37                 64
1992          23                 28
1993          18                 13
1994          11                  9

</TABLE>

PAGE 16

<PAGE>

     Real estate related non-performing assets were $18,245,000 (91.5
percent of total non-performing assets) at December 31, 1994, compared with
$28,938,000 (93.0 percent of total non-performing assets) at December 31,
1993.  Non-performing real estate assets represented 2.5 percent of all
real estate loans and foreclosed real estate assets at December 31, 1994
compared to 4.5 percent at the end of 1993.


<TABLE>
<CAPTION>


                                                    December 31, 1994
                                          ----------------------------------
Non-Performing Assets
Classified by Industry                    Real Estate      Other      Total
----------------------------------------------------------------------------
<S>                                        <C>           <C>         <C>
Non-accrual and restructured loans         $ 9,637       $1,666      $11,303
Foreclosed assets                            8,608           27        8,635
                                           -------       ------      -------
     Total                                 $18,245       $1,693      $19,938
                                           =======       ======      =======
Accruing loans 90 days past due            $ 2,412       $1,232      $ 3,644



Loans 90 days past due in the "other" category include $117,000 in foreign
loans.  Foreclosed assets include $5,324,000 of in-substance foreclosures
at December 31, 1994.

</TABLE>

    Loans to a customer whose financial condition has deteriorated are
considered for non-accrual status whether or not the loan is 90 days or
more past due.  All non-consumer loans 90 days or more past due are
classified as non-accrual unless the loan is well secured and in the
process of collection.  When a loan is placed on non-accrual status,
interest income is not recognized until collected, and any previously
accrued but uncollected interest is reversed.  Classification of an asset
in the non-performing category does not preclude ultimate collection of
loan principal or interest.
     Restructured loans have been modified as to original terms, resulting
in a reduction or deferral of principal and/or interest as a concession to
the debtor and are accounted for in accordance with Statement of Financial
Accounting Standards No. 15.
     Foreclosed assets consist of property which has been formally
repossessed and those considered in-substance foreclosed even though formal
repossession has not occurred.  An in-substance foreclosure will generally
occur when all of the following conditions are met:(1) the debtor has
little or no equity in the collateral, (2) repayment proceeds can only be
expected from the operation or sale of the collateral, and (3) the debtor
has either formally or effectively abandoned control of the collateral or
it is doubtful the debtor will be able to build equity in the collateral or
otherwise repay the loan.  Beginning in 1995, the Corporation adopted
Statement of Financial Accounting Standards No. 114, as amended by
Statement of Financial Accounting Standards No. 118, "Accounting by
Creditors for Impairment of a Loan" (SFAS 114 and 118).  In accordance with
the SFAS 114 and 118, a loan is classified in-substance foreclosure when
the Corporation has taken possession of the collateral regardless of
whether formal foreclosure proceedings take place.  Loans previously
classified as in-substance foreclosure but for which the Corporation had
not taken possession of the collateral will be reclassified to loans.
     When property is acquired through foreclosure, it is valued at the
lower of the loan balance or its estimated fair value less estimated costs
to sell.  Write-downs occurring at acquisition are charged against the
allowance for possible loan losses.  On an on-going basis, properties are
appraised as required by applicable regulations.  Write-downs are provided
for subsequent declines in value.


<TABLE>
<CAPTION>



                                                Year Ended December 31
                                           ---------------------------------
Foreclosed Assets                            1994        1993         1992
----------------------------------------------------------------------------
<S>                                        <C>         <C>          <C>
Foreclosed assets                          $  8,635    $13,383      $28,155
Provision for real estate losses                ---      1,445       19,311
Foreclosed assets expense                     1,454      3,102        5,666


Foreclosed assets expenses include operating expenses such as property
taxes, insurance, maintenance costs, and allocations for salaries and
benefits, net occupancy, and furniture and fixtures and are included in non-
interest expense.

</TABLE>

     At December 31, 1994, the Corporation had $5,199,000 in loans to
borrowers experiencing financial difficulties which had not been included
in either non-accrual, restructured or 90 days past due loans.  Management
monitors such loans closely and reviews their performance on a regular
basis.

PAGE 17

<PAGE>

ALLOWANCE FOR POSSIBLE LOAN LOSSES
       Despite the growth in loans, no provision for possible loan losses
was recorded during 1994 due to continued improvements in economic activity
in the cities served by the Corporation, improved credit quality and real
estate values and net recoveries of $2.1 million.  In 1993, the Corporation
booked a credit to the provision for possible loan losses of $6,085,000
primarily reflecting improvements in credit quality and better real estate
market conditions.  In 1992, a credit of $850,000 was recorded because of
decreases in net charge-offs and improvements in asset quality.
      The Corporation recorded net recoveries of loans previously charged
off of $2,127,000 for the year ended December 31, 1994, compared to net
recoveries of $486,000 for 1993, and net charge-offs of $9,640,000 for
1992.




<TABLE>
<CAPTION>







                                         Year Ended December 31
Allowance for            ------------------------------------------------------
Possible Loan Losses         1994       1993       1992       1991     1990
-------------------------------------------------------------------------------
<S>                      <C>        <C>        <C>        <C>        <C>
Average loans outstanding
during year, net of
unearned discount        $1,331,793 $1,158,057 $1,024,885 $1,149,233 $1,314,907
                         ========== ========== ========== ========== ==========

Balance of allowance
  for possible loan
  losses at beginning
  of year                $   26,298  $  31,897 $   42,387 $   45,604 $   42,282
Provision (credit) for
  possible loan losses         ---      (6,085)      (850)    10,020     31,993
Changes related to
  disposition of bank
  subsidiary                 (2,684)

Charge-offs:
  Real estate                (1,349)    (3,481)    (6,381)   (10,587)   (12,664)
  Commercial and
   industrial                  (316)    (1,287)    (4,057)    (5,625)   (13,499)
  Energy                                               (4)       (56)
  Consumer                   (2,357)    (3,369)    (3,217)    (3,395)    (3,602)
  Other, including
   foreign                                 (63)    (3,828)    (1,973)    (5,230)
                         ----------- ----------  --------- ---------- ----------
     Total charge-offs       (4,022)    (8,200)   (17,487)   (21,636)   (34,995)
                         ----------- ----------  --------- ---------- ----------

Recoveries:
  Real estate                 1,970      2,412      2,034      2,530      1,641
  Commercial and
   industrial                 2,434      3,567      3,634      3,633      2,182
  Energy                                    10        149         58        722
  Consumer                    1,692      2,237      1,852      1,389      1,147
  Other, including
   foreign                       53        460        178        789        632
                         ----------  ---------- ---------- ---------- ----------
     Total recoveries         6,149      8,686      7,847      8,399      6,324
                         ----------  ---------- ---------- ---------- ----------
Net (charge-offs) recoveries  2,127        486     (9,640)   (13,237)   (28,671)
                         ----------  ---------- ---------- ---------- ----------
Balance of allowance for
 possible loan losses
 at end of year          $   25,741  $  26,298  $  31,897  $  42,387  $  45,604
                         ==========  =========  =========  ========== =========


Net (charge-offs) recoveries
 as a percentage of average
 loans outstanding during
 the year, net of unearned
 discount                       .16%       .04%     (0.94)%    (1.15)%    (2.18)%
Allowance for possible loan
 losses as a percentage of
 year-end loans, net of
 unearned discount              1.74%     2.11%      3.15%      3.95%      3.60%


There were no foreign charge-offs in 1994, 1993 or 1991.  There were
$3,677,000 in foreign charge-offs in 1992 all relating to Brady Bonds (see
page 16). Foreign activity includes net recoveries of $379,000 in 1990.
Other charge-offs for 1990 of $5,230,000 included $4,833,000 in bank stock
charge-offs.

The 1994 allowance for possible loan losses includes a reduction of
$2,684,000 related to the exchange of Cullen/Frost Bank in Dallas for Texas
Commerce Bank-Corpus Christi.

</TABLE>

PAGE 18

<PAGE>

<TABLE>
<CAPTION>

Allowance for Possible Loan Losses and Allowance to Year-End Loans
($ in thousands)
(Graphic material omitted)

Year    Allowance For Possible       Allowance to           Allowance to Non-
Ended      Loan Losses               Year-End Loans         Performing Loans
-----   ----------------------       ---------------        -----------------
<S>       <C>                          <C>                       <C>
1990      $45,604                      3.60%                     86.5%
1991       42,387                      3.95                     116.2
1992       31,897                      3.15                     137.8
1993       26,298                      2.11                     148.3
1994       25,741                      1.74                     227.7

</TABLE>


     There were no provision expenses for possible loan losses and real
estate valuations made during 1994.  The combined net provision for
possible loan losses and  real estate losses for 1993 was a credit of
$4,640,000 compared with a provision of $18,461,000 for the year ended
December 31, 1992.
     During 1993, the provision for real estate losses decreased
$17,866,000 or 92.5 percent from 1992 because the number and dollar value
of foreclosed properties had been reduced.  Additionally, real estate
values began to stabilize.
     During May 1993, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 114, as amended by
Statement of Financial Accounting Standards No. 118, "Accounting by
Creditors for Impairment of a Loan."  These standards specify how
allowances for certain impaired loans should be determined and the
accounting for in-substance foreclosures.  These standards are effective
for fiscal years beginning after December 15, 1994.  The Corporation has
adopted these standards effective January 1, 1995.  Adoption of these
standards did not have a material impact on the Corporation's financial
statements.
     Management has established credit policies and procedures designed to
manage exposure to credit risks.  These are monitored through periodic
reviews of individual credits in light of economic conditions, business
trends, and the risks in specific industries and individual loans.  Formal
internal loan review examinations are also conducted by the Corporation.
Compliance with concentration levels and standards, policies and procedures
is also monitored.
     Loans identified as losses by management, internal loan review and/or
bank examiners are charged-off.  Exceptions are installment and credit card
loans which are charged-off based on past-due status.
     An allowance for possible loan losses is maintained in an amount
which, in management's judgment, provides an adequate reserve to absorb
possible loan losses.  Industry concentrations, specific credit risks, loan
loss experience, current loan portfolio quality, the impact of rising
interest rates, experience level and effectiveness of employees, economic,
political and regulatory conditions and other pertinent factors are all
considered in determining the adequacy of the allowance.
    An audit committee of non-management directors reviews the adequacy of
the allowance for possible loan losses quarterly.

PAGE 19

<PAGE>

<TABLE>
<CAPTION>


                                    December 31, 1994
                                 -----------------------
                                  Allowance    As a
                                     for      Percentage
                                  Possible      of
Allocation of Allowance             Loan       Total
for Possible Loan Losses           Losses      Loans
--------------------------------------------------------
<S>                                <C>           <C>
Commercial and industrial          $ 4,291        .29%
Real estate                          8,584        .58
Consumer                            10,384        .70
Purchasing or carrying securities        7
Financial institutions                  28
Other, including foreign               160        .01
Not allocated                        2,287        .16
                                   -------      -----
   Total                           $25,741       1.74%
                                   =======      =====


</TABLE>


<TABLE>
<CAPTION>



                                                   December 31
                                 ------------------------------------------------
                                           1993                    1992
                                 ----------------------- ------------------------
                                  Allowance    As a       Allowance     As a
                                     for      Percentage       for     Percentage
                                  Possible      of         Possible       of
Allocation of Allowance             Loan       Total         Loan        Total
for Possible Loan Losses           Losses      Loans        Losses       Loans
---------------------------------------------------------------------------------
<S>                                <C>          <C>         <C>          <C>
Commercial and industrial          $ 3,453       .28%       $ 3,752       .37%
Real estate                         10,432       .84         14,069      1.39
Consumer                             6,756       .54          5,238       .52
Purchasing or carrying securities        3                       59
Financial institutions                   8                      123       .01
Other, including foreign               332       .03            498       .05
Not allocated                        5,314       .42          8,158       .81
                                 ---------    ------       --------     -----
   Total                           $26,298      2.11%       $31,897      3.15%
                                 =========    ======       ========     =====

</TABLE>
<TABLE>
<CAPTION>


                                                   December 31
                                 ------------------------------------------------
                                           1991                    1990
                                 ----------------------- ------------------------
                                  Allowance    As a       Allowance     As a
                                     for      Percentage       for     Percentage
                                  Possible      of         Possible       of
Allocation of Allowance             Loan       Total         Loan        Total
for Possible Loan Losses           Losses      Loans        Losses       Loans
---------------------------------------------------------------------------------
<S>                                <C>             <C>      <C>            <C>
Commercial and industrial          $ 4,970          .46%    $11,238         .89%
Real estate                         17,725         1.65      13,985        1.10
Consumer                             3,212          .30       5,284         .42
Purchasing or carrying securities        7                      201         .02
Financial institutions                 197          .02       1,300         .10
Other, including foreign             1,152          .11         364         .03
Not allocated                       15,124         1.41      13,232        1.04
                                   -------        -----     -------        -----
   Total                           $42,387         3.95%    $45,604        3.60%
                                   =======        =====     =======        =====

</TABLE>


   Allocation of a portion of the allowance does not preclude its
availability to absorb losses in other categories.  The unallocated portion
of the allowance represents an additional amount beyond that specifically
reserved for specific risks available to absorb unidentified losses in the
current loan portfolio.

SECURITIES
   Total securities including securities available for sale were
$1,594,042,000 at year-end 1994.  Securities available for sale totaled
$542,797,000 at December 31, 1994.  These securities consist primarily of
U.S. Treasury securities and obligations of  U.S. Government agencies.  The
remaining securities, also consisting primarily of U.S. Treasury and U.S.
Government agency obligations, are classified as securities held to
maturity and are carried at amortized cost.
     Debt securities are classified as held to maturity when the
Corporation has the positive intent and ability to hold the securities to
maturity.  Available for sale securities are stated at fair value, with
unrealized gains and losses, net of tax, reported as a separate component
of shareholders' equity.
     The average yield of the securities portfolio for the year ended
December 31, 1994 was 5.70 percent compared with 5.78 percent for 1993.
     At December 31, 1993, the Corporation adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt
and Equity Securities."  The standard addresses the accounting for and
reporting of investments in debt securities and requires classification and
accounting treatment for securities as held to maturity, trading securities
and securities available for sale.  The adoption of this standard did not
impact earnings but had the effect of increasing shareholders' equity by
$9.1 million at December 31, 1993.



<TABLE>
<CAPTION>


                                           December 31
                   -----------------------------------------------------------------
                            1994                 1993                   1992
                   --------------------- --------------------- ---------------------
                   Period-end Percentage Period-end Percentage Period-end Percentage
Securities            Balance  of Total    Balance   of Total   Balance    of Total
------------------------------------------------------------------------------------
<S>                 <C>          <C>     <C>          <C>      <C>           <C>
U.S. Treasury       $  241,625    15.2%  $  285,068    17.7%   $  666,133     47.1%
U.S. Government
 agencies and
 corporations        1,325,070    83.1    1,280,915    79.5       665,222     47.0
States and political
 subdivisions            5,683      .3        7,216      .4        13,670      1.0
Other                   21,664     1.4       38,672     2.4        68,940      4.9
                    ----------  ------   ----------   ------   ----------    ------
   Total            $1,594,042   100.0%  $1,611,871   100.0%   $1,413,965    100.0%
                    ==========  ======   ==========   ======   ==========    ======
Average yield
earned during
the year (taxable-
equivalent basis)        5.70%              5.78%                 7.03%

</TABLE>



INTEREST RATE SWAPS
     During 1994, the Corporation entered into several off-balance sheet
interest rate swaps to hedge its interest rate risk by converting fixed
rate loans into synthetic variable rate instruments.  At December 31, 1994,
the Corporation had five interest rate swaps, each as a hedge against a
specific fixed rate loan, with an original total notional amount of $39.8
million.  These swaps are all amortizing swaps that amortize in conjunction
with the loans which have lives ranging from five to ten years.   The net
amount payable or receivable from interest rate swap agreements is accrued
as an adjustment to interest income and was not material in 1994.

PAGE 20

<PAGE>

DEPOSITS

<TABLE>
<CAPTION>


Total Average Deposits
($ in millions)
(Graphic material omitted)
        Average       Average    Average
Year    Demand       Time        Total        Cost of Time
Ended   Deposits     Deposits    Deposits      Deposits
-----   --------     --------    ----------   ------------
<S>      <C>        <C>          <C>             <C>
1990     $576,348   $2,291,367   $2,867,715      6.43%
1991      599,439    2,158,481    2,757,920      5.34
1992      665,528    2,045,169    2,710,697      3.36
1993      816,446    2,267,304    3,083,750      2.56
1994      836,711    2,284,148    3,120,859      2.71


</TABLE>


<TABLE>
<CAPTION>

                       1994                  1993                  1992
                  ------------------  ------------------  -------------------
                    Average  Percent    Average  Percent     Average  Percent
Demand Deposits     Balance  Change     Balance  Change      Balance  Change
-----------------------------------------------------------------------------
<S>               <C>        <C>      <C>        <C>       <C>        <C>
Commercial and
 individual       $673,764   + 6.7%   $631,363   +27.5%    $495,199   + 8.3%
Correspondent
 banks             124,416   -13.0     143,008   + 4.8      136,487   +22.4
Public funds        38,531   - 8.4      42,075   +24.3       33,842   +10.5
                  --------            --------             --------
    Total         $836,711   + 2.5    $816,446   +22.7     $665,528   +11.0
                  ========            ========             ========

</TABLE>

    Correspondent bank deposits have decreased 13 percent from 1993.  In
the rising interest rate environment, account analysis earnings credit
rates have increased resulting in lower balances required to pay for
services provided to correspondent banks.


<TABLE>
<CAPTION>

                       1994                 1993                  1992
                  ------------------  ------------------  -------------------
                    Average  Percent    Average  Percent     Average  Percent
Time Deposits       Balance  Change     Balance  Change      Balance  Change
-----------------------------------------------------------------------------
<S>               <C>         <C>     <C>         <C>      <C>         <C>
Savings and Interest-
 on-Checking      $  796,178  + 6.1%  $  750,386  +38.7%   $  541,191  +14.3%
Money market
 deposit accounts    547,237  + 2.3      534,814  +11.9       477,877  +10.8
Time accounts of
 $100,000 or more    364,997  - 2.8      375,322  -19.0       463,509  -21.7
Time accounts under
 $100,000            489,604  - 7.9      531,803  +10.1       482,971  -12.8
Public funds          86,132  +14.9       74,979  - 5.8        79,621  -26.4
                  ----------          ----------           ----------
  Total           $2,284,148  +  .7   $2,267,304  +10.9    $2,045,169  - 5.2
                  ==========          ==========           ==========

</TABLE>


     Mexico is a part of the natural trade territory of the banking offices
of Cullen/Frost; thus dollar-denominated foreign deposits from Mexican
sources have traditionally been a significant source of funding.  The
Corporation does not anticipate any negative impact on foreign deposits due
to the recent devaluation of the peso which has led to turbulent economic
conditions in Mexico.  It is expected that higher interest rates and
increasing inflation in Mexico will result in reduced real wage earnings
for the Mexican people and slow its economic growth.  However, those
businesses engaged in exports should benefit.  The Corporation's Mexican
deposit levels are stable and have historically increased during economic
crises in Mexico.


<TABLE>
<CAPTION>

Foreign Deposits                          1994       1993       1992
--------------------------------------------------------------------------
<S>                                     <C>         <C>        <C>
Average balance                         $521,413    $505,746   $529,018
Percentage of total average deposits        16.7%       16.4%      19.5%

</TABLE>

PAGE 21

<PAGE>

SHORT-TERM BORROWINGS

     The Corporation's primary source of short-term borrowings is Federal
funds purchased from correspondent banks and securities sold under
repurchase agreements in the natural trade territories of the Cullen/Frost
subsidiary banks, as well as from upstream banks.


<TABLE>
<CAPTION>



                               1994              1993               1992
                         ----------------  ----------------  ----------------
                         Average  Average  Average  Average  Average  Average
Federal Funds            Balance    Rate   Balance    Rate   Balance    Rate
-----------------------------------------------------------------------------
<S>                      <C>        <C>    <C>       <C>     <C>        <C>
Federal funds sold and
 securities purchased
 under resale agreements $108,762   3.81%  $255,613  3.02%   $195,398   3.43%
Federal funds purchased
 and securities sold
 under repurchase
 agreements               191,611   3.74    131,096  2.52     102,550   3.06
                         --------          --------          --------
   Net funds position    $(82,849)         $124,517          $ 92,848
                         ========          ========          ========

</TABLE>


     Other funding sources include a $7,500,000 short-term line of credit
to the parent Corporation used for short-term liquidity needs.  There were
no borrowings outstanding from this source at December 31, 1994 and 1993.


CAPITAL
     At December 31, 1994, shareholders' equity reached the highest level
in the Corporation's history, $295,437,000, an increase of 8.0 percent from
$273,533,000 at December 31, 1993.  The increase in 1994 was due primarily
to earnings growth, partially offset by an $11.7 million change in
unrealized losses, net of taxes, on securities available for sale, and $7.4
million of dividends paid.  The Corporation had an unrealized loss on
securities available for sale, net of deferred taxes, of $2.6 million as of
December 31, 1994 compared to a $9.1 million unrealized gain as of December
31, 1993, reflecting a change of $11.7 million during 1994.  This unrealized
loss is primarily due to an increase in market interest rates.  Currently,
under regulatory requirements, the unrealized gain or loss on securities
available for sale is not included in the calculation of risk-based capital
and leverage ratios.
     The Corporation paid a quarterly dividend of $.15 per common share
during the first three quarters of 1994 increasing to $.22 per common share
during the fourth quarter.  During the first quarter of 1993, the Corporation
paid a 10% stock dividend and in the fourth quarter of 1993 paid a cash dividend
of $.15 per common share.  Cash dividends had been suspended since the first
quarter of 1987.
     The Federal Reserve Board ("the Board") utilizes capital guidelines
designed to measure Tier 1 and Total Capital and take into consideration
the risk inherent in both on-balance sheet and off-balance sheet items.


<TABLE>
<CAPTION>


                                            December 31, 1994      December 31, 1993
                                            -----------------      ------------------
Risk-Based Capital                          Amount      Ratio      Amount       Ratio
-------------------------------------------------------------------------------------
<S>                                         <C>         <C>        <C>          <C>
Tier 1 Capital                              $  256,552  14.44%     $  221,436   14.23%
Tier 1 Capital Minimum requirement              71,075   4.00          62,232    4.00

Total Capital                               $  278,806  15.69%     $  240,968   15.49%
Total Capital Minimum requirement              142,149   8.00         124,463    8.00

Risk-adjusted assets, net of goodwill       $1,776,863             $1,555,789

Leverage ratio                                           6.99%                   6.24%


</TABLE>


     The Federal Reserve Board guidelines also require a leverage capital
ratio which measures Tier 1 capital against quarterly average total assets,
net of goodwill.  A leverage ratio of 3.0 percent is the minimum
requirement for only the most highly rated banking organizations and all
other institutions are required to maintain a leverage ratio of 3 to 5
percent. The leverage ratio for the Corporation was 6.99 percent and 6.24
percent at December 31, 1994 and December 31, 1993, respectively.
     In December of 1991, the Federal Deposit Insurance Corporation
Improvement Act of 1991 ("FDICIA") established five capital tiers.
Effective December 16, 1992, federal banking agencies adopted final rules
relating to these tiers.  At December 31, 1994 the Corporation was "well
capitalized" as defined by FDICIA, the highest rating.  A financial
institution is deemed to be well capitalized if the institution has a total
risk-based capital ratio of 10.0 percent or greater, a Tier 1 risk-based
capital ratio of 6.0 percent or greater, and a leverage ratio of 5.0
percent or greater, and the institution is not subject to an order, written
agreement, capital directive or prompt corrective action directive to meet
and maintain a specific capital level for any capital measure.

PAGE 22

<PAGE>

PARENT CORPORATION
     Historically, a large portion of the parent Corporation's income which
provides funds for the payment of dividends to shareholders and for other
corporate purposes has been derived from Cullen/Frost's investments in
subsidiaries.  Dividends received from the subsidiaries are based upon each
bank's earnings and capital position.  See Note K-Dividends on page 34.
Management fees are not assessed.


NON-BANKING SUBSIDIARIES
    Cullen/Frost has three principal non-banking subsidiaries.  Main Plaza
Corporation holds real estate for future expansion of Cullen/Frost's bank
subsidiaries and occasionally makes loans to qualified borrowers.  Such
loans are typically funded with borrowings against Cullen/Frost's current
cash or borrowing against credit lines.  Daltex General Agency, Inc., a
managing general insurance agency, provides vendor's single interest
insurance for Cullen/Frost subsidiary banks.  The New Galveston Company is
a wholly-owned second tier bank holding company subsidiary which holds all
shares of each banking and non-banking subsidiary.


MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

     The management of Cullen/Frost Bankers, Inc. is responsible for the
preparation of the financial statements, related financial data and other
information in this annual report.  The consolidated financial statements
have been prepared in accordance with generally accepted accounting
principles and include amounts based on management's estimates and judgment
where appropriate.  Financial information appearing throughout this annual
report is consistent with the financial statements.
     In meeting its responsibility both for the integrity and fairness of
these financial statements and information, management depends on the
accounting systems and related internal accounting controls that are
designed to provide reasonable assurances that transactions are authorized
and recorded in accordance with established procedures and that assets are
safeguarded and that proper and reliable records are maintained.
     The concept of reasonable assurance is based on the recognition that
the cost of a system of internal controls should not exceed the related
benefits.  As an integral part of the system of internal controls,
Cullen/Frost maintains an internal audit staff which monitors compliance
with and evaluates the effectiveness of the system of internal controls and
coordinates audit coverage with the independent auditors.
     The Audit Committee of Cullen/Frost's Board of Directors, which is
composed entirely of directors independent of management, meets regularly
with management, regulatory examiners, internal auditors, the asset review
staff and independent auditors to discuss financial reporting matters,
internal controls, regulatory reports, internal auditing and the nature,
scope and results of the audit efforts.  Internal Audit and Asset Review
report directly to the Audit Committee.  The banking regulators, internal
auditors and independent auditors have direct access to the Audit
Committee.
     The consolidated financial statements have been audited by Ernst &
Young LLP, independent auditors, who render an independent opinion on
management's financial statements.  Their appointment was recommended by
the Audit Committee and approved by the Board of Directors and by the
shareholders.  The audit by the independent auditors provides an additional
assessment of the degree to which Cullen/Frost's management meets its
responsibility for financial reporting.  Their opinion on the financial
statements is based on auditing procedures, which include their
consideration of the internal control structure and performance of selected
tests of transactions and records, as they deem appropriate.  These
auditing procedures are designed to provide an additional reasonable level
of assurance that the financial statements are fairly presented in all
material respects.



/s/ T.C. FROST                      /s/ ROBERT S. McCLANE
T.C. Frost                          Robert S. McClane
Chairman                            President and Chief
                                    Administrative Officer

 /s/ RICHARD W. EVANS, JR.          /s/ PHILLIP D. GREEN
Richard W. Evans, Jr.               Phillip D. Green
Chief Banking Officer               Executive Vice President and Treasurer
and Chairman, Frost National Bank

PAGE 23

<PAGE>

<TABLE>
<CAPTION>


Consolidated Statements of Operations
Cullen/Frost Bankers, Inc. and Subsidiaries
(dollars in thousands, except per share amounts)


                                                   Year Ended December 31
                                               -----------------------------
                                                  1994      1993      1992
                                               --------   --------  --------
<S>                                            <C>        <C>       <C>
Interest income:
 Loans, including fees                         $106,252   $ 90,756  $ 84,074
 Securities:
   Taxable                                       94,760     90,447    98,389
   Tax-exempt                                       349        698       799
                                                --------   --------  --------
       Total Securities                          95,109     91,145    99,188
 Time deposits                                        2          4         8
 Federal funds sold and securities
   purchased under resale agreements              4,146      7,714     6,711
                                               --------   --------  --------
       Total Interest Income                    205,509    189,619   189,981
Interest expense:
 Deposits                                        61,996     58,079    68,807
 Federal funds purchased and securities
  sold under repurchase agreements                7,166      3,304     3,139
 Long-term notes payable and other borrowings       ---        410     1,378
                                               --------   --------  --------
    Total Interest Expense                       69,162     61,793    73,324
                                               --------   --------  --------
    Net Interest Income                         136,347    127,826   116,657
Provision (credit) for possible loan losses         ---     (6,085)     (850)
                                               --------   --------  --------
    Net Interest Income After Provision
    (Credit) For Possible Loan Losses           136,347    133,911   117,507
Non-interest income:
 Trust department                                29,529     26,278    21,861
 Service charges on deposit accounts             25,890     25,386    21,958
 Other service charges, collection and
  exchange charges, commissions and fees         11,658      9,889     7,888
 Net gain (loss) on securities transactions      (4,038)     1,433      (232)
 Other                                           13,776     13,243    10,338
                                               --------   --------  --------
    Total Non-Interest Income                    76,815     76,229    61,813
Non-interest expense:
 Salaries and wages                              52,986     53,654    46,184
 Pension and other employee benefits              9,910     12,052     9,746
 Net occupancy of banking premises               15,777     20,749    16,963
 Furniture and equipment                         10,937     10,155     8,295
 Provision for real estate losses                   ---      1,445    19,311
 Restructuring costs                                830     10,285
 Other                                           65,122     63,738    52,999
                                               --------   --------  --------
    Total Non-Interest Expense                  155,562    172,078   153,498
                                               --------   --------  --------
    Income Before Income Taxes (Credits),
     Extraordinary Credit and Cumulative Effect
     of Accounting Change                        57,600     38,062    25,822
Income taxes (Credits)                           20,177       (735)    8,197
                                               --------   --------  --------
Income before extraordinary credit and cumulative
 effect of accounting change                     37,423     38,797    17,625
Extraordinary Credit-income tax benefit                                6,497
Cumulative effect of change in accounting
 for income taxes                                   ---      8,439
                                               --------   --------  --------
   Net Income                                  $ 37,423   $ 47,236  $ 24,122 
                                               ========   ========  ========
Per share
 Income before extraordinary credit and
 cumulative effect of accounting change-
 Primary                                       $   3.33   $   3.48  $   1.66  
 Fully diluted                                     3.33       3.48      1.66
 Net income-
 Primary                                           3.33       4.24      2.26
 Fully diluted                                     3.33       4.24      2.25

See notes to consolidated financial statements.


</TABLE>

PAGE 24

<PAGE>

<TABLE>
<CAPTION>

Consolidated Balance Sheets
Cullen/Frost Bankers, Inc. and Subsidiaries
(dollars in thousands, except per share amounts)


                                                             December 31
                                                      -----------------------
                                                          1994       1993                                                    
                                                      ----------  ----------
<S>                                                   <C>         <C>
Assets
Cash and due from banks                               $  365,792  $  334,564
Time deposits                                                 12         147
Securities held to maturity (market value:
 1994-$981,801;1993-$1,013,712)                        1,051,245     997,395
Securities available for sale                            542,797     614,476
Federal funds sold and securities purchased under
 resale agreements                                       167,550     250,250
Loans, net of unearned discount of $3,487 in 1994
 and $8,456 in 1993                                    1,477,969   1,247,809
  Less: Allowance for possible loan losses               (25,741)    (26,298)
                                                      ----------  ----------
     Net loans                                         1,452,228   1,221,511
Banking premises and equipment                            88,667      86,676
Accrued interest and other assets                        125,429     134,028
                                                      ----------  ----------
         Total Assets                                 $3,793,720  $3,639,047  
                                                      ==========  ==========
Liabilities
Demand deposits:
 Commercial and individual                            $  710,138  $  705,786  
 Correspondent banks                                      77,425     129,106
 Public funds                                             44,740      46,200
                                                      ----------  ----------
     Total demand deposits                               832,303     881,092
Time deposits:
 Savings and Interest-on-Checking                        763,300     800,161
 Money market deposit accounts                           559,153     527,230
 Time accounts                                           842,520     860,642
 Public funds                                             90,686      80,303
                                                      ----------  ----------
     Total time deposits                               2,255,659   2,268,336
                                                      ----------  ----------
       Total deposits                                  3,087,962   3,149,428
Federal funds purchased and securities sold under
 repurchase agreements                                   370,235     166,519
Accrued interest and other liabilities                    40,086      49,567
                                                      ----------   ---------
       Total Liabilities                               3,498,283   3,365,514

Shareholders' Equity
Common stock, par value $5 per share                      55,615      55,046
  Shares authorized: 1994-30,000,000;1993-30,000,000
  Shares outstanding: 1994-11,123,062;1993-11,009,198
Surplus                                                  116,362     113,385
Retained earnings                                        126,038      95,978
Unrealized gain (loss) on securities available for sale   (2,578)      9,124
                                                      ----------  ----------
       Total Shareholders' Equity                        295,437     273,533
                                                      ----------  ----------
       Total Liabilities and Shareholders' Equity     $3,793,720  $3,639,047
                                                      ==========  ==========
See notes to consolidated financial statements.

</TABLE>

PAGE 25

<PAGE>

<TABLE>
<CAPTION>

Consolidated Statements of Cash Flows
Cullen/Frost Bankers, Inc. and Subsidiaries
(dollars in thousands)


                                                  Year Ended December 31
                                              ------------------------------
                                                  1994      1993      1992
                                              ---------  --------- ---------
<S>                                           <C>        <C>        <C>
Operating Activities
Net Income                                    $  37,423  $  47,236  $  24,122
Adjustments to reconcile net income to
 net cash provided by operating activities:
 Provision (credit) for possible loan losses                (6,085)      (850)
 Provision for real estate losses                            1,445     19,311
 Provision (credit) for deferred taxes            2,106     (6,364)       
 Extraordinary credit from utilization of net
 operating loss carryforward                                   ---     (6,497)
 Accretion of discounts on loans                 (4,563)    (8,615)    (9,329)
 Accretion of securities' discounts             (11,624)    (2,602)    (2,853)
 Amortization of securities' premiums             3,385      5,678      5,819
 Net realized loss(gain) on securities
  transactions                                    4,038     (1,433)       232
 Net gain on sale of assets                      (2,074)    (3,443)    (1,846)
 Depreciation and amortization                   18,448     16,766      8,797
 (Increase) decrease in accrued
  interest receivable                            (2,603)     1,624      6,325
 Increase (decrease)in accrued interest payable   1,629        160     (3,434)
 Restructuring accrual                           (1,695)     7,715
 Cumulative effect of change in accounting
  principle                                                 (8,439)
 Net change in other assets and
  liabilities                                     2,669       (634)    15,110
                                              ---------  ---------  ---------
  Net cash provided by operating activities      47,139     43,009     54,907
Investing Activities
Proceeds from sales of securities
 held to maturity                                          101,309     62,846
Proceeds from maturities of securities
 held to maturity                               145,609    483,153    778,924
Purchases of securities held to maturity       (209,773)  (900,825)  (819,507)
Proceeds from sales of securities
 available for sale                             170,894    101,181
Proceeds from maturities of securities
 available for sale                             343,330    778,066
Purchases of securities available for sale     (451,883)  (688,504)
Net (increase) decrease in loan portfolio      (207,741)   (64,638)    60,155
Proceeds from sales of equipment                  4,458      4,167      1,500
Purchases of premises and equipment             (16,403)   (13,326)   (11,679)
Proceeds from sales of repossessed properties     2,912      4,775      6,594
Net cash and cash equivalents received from
 acquisition                                    (22,536)   183,131        
                                              ---------  ---------  ---------
  Net cash provided (used) by investing
   activities                                  (241,133)   (11,511)    78,833
Financing Activities
Net increase (decrease) in demand deposits,
 IOC accounts, and savings accounts             (34,165)   108,968    198,183
Net decrease in certificates of deposit         (25,210)  (175,267)  (194,725)
Net increase in Federal funds purchased
 and securities sold under repurchase 
 agreement                                      206,116     43,605     34,165
Principal payments on long-term debt                        (3,400)    (1,268)
Proceeds from employee stock purchase plan
 and options                                      3,061      2,154      3,875
Dividends paid                                   (7,415)    (1,650)
                                              ---------  ---------  ---------
  Net cash provided (used) by financing
   activities                                   142,387    (25,590)    40,230
                                              ---------  ---------  ---------
  Increase (decrease) in cash and cash
   equivalents                                  (51,607)     5,908    173,970
Cash and cash equivalents at beginning of
 year                                           584,961    579,053    405,083
                                              ---------  ---------  ---------
  Cash and cash equivalents at end of year    $ 533,354  $ 584,961  $ 579,053
                                              =========  =========  =========

See notes to consolidated financial statements.

</TABLE>

PAGE 26

<PAGE>

<TABLE>
<CAPTION>

Consolidated Statement of
Changes in Shareholders' Equity
Cullen/Frost Bankers, Inc. and Subsidiaries
(dollars in thousands)

                                                                      Unrealized
                                                                      Gain (Loss)
                                                                     on Securities
                                            Common           Retained  Available
                                            Stock   Surplus  Earnings  for Sale    Total
                                           -------  -------- --------- -------- --------
<S>                                        <C>     <C>       <C>       <C>     <C>
Balance at January 1, 1992                 $45,654 $ 66,688  $63,880           $176,222
Net Income for 1992                                           24,122              24,122
Proceeds from employee stock purchase
 plan and options                            1,674    2,201      (69)              3,806
Tax benefit related to exercise of
 stock options                                        1,680                        1,680
Loan payments from employee stock
 ownership plan                                                  200                 200
Restricted stock plan deferred
 compensation expense                                            114                 114
Effect of ten percent stock dividend         4,733   31,473  (36,206)
                                           -------  --------  -------  -------  --------
Balance at December 31, 1992                52,061  102,042   52,041             206,144
Net Income for 1993                                           47,236              47,236
Proceeds from employee stock purchase
 plan and options                              387    1,767                        2,154
Tax benefit related to exercise of stock
 options                                                207                          207
Issuance of restricted stock                    25      152                          177
Loan payments from employee stock 
 ownership plan                                                  200                 200
Restricted stock plan deferred
 compensation, net                                               (59)                (59)
Conversion of subordinated debentures        2,339    7,661                       10,000
Unrealized gain on securities available
 for sale, net of tax                                                 $ 9,124      9,124
Cash dividend                                                 (1,650)             (1,650)
Effect of ten percent stock dividend           234    1,556   (1,790)
                                           ------- --------  -------   ------   --------
Balance at December 31, 1993                55,046  113,385   95,978    9,124    273,533
Net Income for 1994                                           37,423              37,423
Proceeds from employee stock purchase
 plan and options                              537    2,553      (29)              3,061
Tax benefit related to exercise of stock
 options                                                256                          256
Issuance of restricted stock                    32      168                          200
Loan payments from employee stock
 ownership plan                                                  170                 170
Restricted stock plan deferred
 compensation, net                                               (89)                (89)
Unrealized gain (loss) on securities
 available for sale, net of tax                                       (11,702)   (11,702)
Cash dividend                                                 (7,415)             (7,415)
                                           ------- --------  -------   ------  ---------
Balance at December 31, 1994               $55,615 $116,362 $126,038  $(2,578)  $295,437
                                           ======= ========  ======= ========  =========

See notes to consolidated financial statements.

</TABLE>

PAGE 27

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Cullen/Frost Bankers, Inc. and Subsidiaries

NOTE A - SUMMARY OF ACCOUNTING POLICIES

     The accounting and reporting policies followed by Cullen/Frost
Bankers, Inc. and Subsidiaries ("Cullen/Frost" or the "Corporation") are in
accordance with generally accepted accounting principles and conform to
general practices within the banking industry.  The more significant
accounting and reporting policies are summarized below.

Basis of Presentation
     The consolidated financial statements include the accounts of Cullen/Frost
and its wholly-owned subsidiaries.  Condensed parent company financial state-
ments reflect investments in subsidiaries using the equity method of accounting.
All significant intercompany balances and transactions have been eliminated in
consolidation.  Certain reclassifications have been made to make prior years
comparable.

Securities
     Effective December 31, 1993, the Corporation adopted Statement of Financial
Accounting Standards No. 115 ("SFAS 115").  Under this pronouncement, management
determines the appropriate classification of securities at the time of purchase
and reevaluates such designation as of each balance sheet date. If the
securities are purchased with the intent and the Corporation has the ability to
hold the securities until maturity, they are classified as securities held to
maturity and carried at amortized cost.  Securities to be held for indefinite
periods of time are classified as available for sale and stated at fair value,
with the unrealized gains and losses, net of tax, reported as a separate
component of shareholders' equity. The adjusted carrying value of the specific
security sold is used to compute gain or loss on the sale of securities. 
Declines in value other than temporary declines are adjusted against the
security with a charge to operations.  Prior to the adoption of SFAS 115,
securities available for sale were carried at the lower of cost or market value.
The adoption of this standard did not impact earnings but had the effect of
increasing shareholders' equity by $9.1 million at December 31, 1993.

Loans
     Interest on loans is accrued and accreted to operations based on the
principal amount outstanding.  Interest on certain consumer loans is recognized
over their respective terms using a method which approximates the interest
method.  Generally, loans are placed on a non-accrual status if principal or
interest payments become 90 days past due and/or management deems the
collectability of the principal and/or interest to be in question.  Once
interest accruals are discontinued, uncollected interest is charged to current
year operations.  Loans which are determined to be uncollectible are charged to
the allowance for possible loan losses.  The collectability of loans is
continually reviewed by management.

Allowance for Possible Loan Losses
     The allowance for possible loan losses is established through a provision
for possible loan losses charged to current operations.  The amount maintained
in the allowance reflects management's continuing assessment of the potential
losses inherent in the portfolio based on evaluations of industry concentra-
tions, specific credit risks, loan loss experience, current loan portfolio
quality, and  anticipated economic, political and regulatory conditions.  The
Corporation adopted Statement of Financial Accounting Standards No. 114
("SFAS 114"), "Accounting by Creditors for Impairment of a Loan," as amended
by SFAS 118 effective January 1, 1995.  As a result of applying the new
standard, the 1995 allowance for possible loan losses related to impaired loans
that are identified in accordance with SFAS 114 will be based on discounted cash
flows using the loan's effective interest rate or the fair value of the
collateral for certain collateral dependent loans.  The adoption of the
standard did not have a material impact on the Corporation's financial
position or results of operations.

Foreclosed Assets
     Foreclosed assets consist of property which has been formally repossessed
and that which is considered in-substance foreclosed even though formal
repossession has not occurred.  An in-substance foreclosure will occur when all
of the following conditions are met: (1) the debtor has little or no equity in
the collateral, (2) repayment proceeds can only be expected from the operation
or sale of the collateral, and (3) the debtor has either formally or effectively
abandoned control of the collateral or it is doubtful the debtor will be able to
build equity in the collateral or otherwise repay the loan.  In-substance
foreclosures are accounted for in the same manner as property which has been
formally repossessed.  Collateral obtained through foreclosure or loans
considered to be in-substance foreclosures are recorded at the lower of fair
value less estimated selling costs or the underlying loan amounts.  Write-downs
are provided for subsequent declines in value.  The Corporation adopted SFAS 114
effective January 1, 1995.  In accordance with SFAS 114, a loan is classified as
in-substance foreclosure when the Corporation has taken possession of the
collateral regardless of whether formal foreclosure proceedings take place.  In
accordance with SFAS 114, loans previously classified as in-substance
foreclosure but for which the Corporation had not taken possession of the
collateral will be reclassified to loans effective January 1, 1995.  This
reclassification will not impact the Company's financial condition or results
of operations.

PAGE 28

<PAGE>

Banking Premises and Equipment
     Banking premises and equipment are stated at cost, less accumulated
depreciation and amortization.  Depreciation and amortization are generally
computed on a straight-line basis over the estimated useful lives of the assets.
Leasehold improvements are generally amortized over the lesser of the term of
the respective leases or the estimated useful lives of the improvements.

Iintangible Assets
     The excess of cost over fair value of net assets of businesses acquired
(goodwill) is amortized on a straight-line and accelerated basis (as
appropriate) over periods not exceeding fifteen years.  Core deposit and other
intangibles are amortized on an accelerated basis over the estimated remaining
lives.

Federal Income Taxes
     Cullen/Frost files a consolidated federal income tax return which includes
the taxable income of all of its principal subsidiaries.  Applicable federal
income taxes of the individual subsidiaries are generally determined on a
separate return basis. Effective January 1, 1993, deferred federal income taxes
are recognized under Statement of Financial Accounting Standards No. 109 ("SFAS
109") which requires use of the liability method.  The liability method requires
the recognition of deferred tax assets and liabilities for the expected future
tax consequences of temporary differences between the financial reporting bases
and the tax bases of assets and liabilities.  If it is more likely than not that
some portion or all of a deferred tax asset will not be realized, a valuation
allowance is recognized.  For 1992 and prior years, the Corporation accounted
for income taxes under APB 11.

Stock Dividends
     All share and per share amounts for 1992 have been retroactively adjusted
for a ten percent stock dividend paid March 2, 1993.

NOTE B - ACQUISITIONS

Texas Commerce Bank-Corpus Christi
     On April 15, 1994, the Corporation acquired Texas Commerce Bank in
Corpus Christi in exchange for Cullen/Frost Bank of Dallas, N.A. ("C/F
Dallas").  The banks exchanged were of comparable asset size.  C/F Dallas
represented 4.6 percent of the Corporation's total assets at March 31,
1994. No gain or loss was recognized on this transaction.  The exchange did
not have a material effect on the operating results of the Corporation.


Creekwood Capital Corporation - Houston
     Frost National Bank, lead bank of Cullen/Frost, acquired all of the
capital stock of Creekwood Capital Corporation ("Creekwood") on December 2,
1994.  Creekwood provides financing to small-and medium-sized companies in
the form of senior, asset-based loans.  This transaction added
approximately $23 million in loans.  The transaction was accounted for as a
purchase with the total cash consideration and direct acquisition costs
being funded through internal sources.  Goodwill recorded as a result of
the transaction approximated $2.2 million and will be amortized over ten
years using the straight-line method.  Cullen/Frost's results of operations
would not have been materially impacted if the Creekwood acquisition had
occurred at the beginning of 1994 or 1993.

Acquisition of New First City - San Antonio and New First City - Austin
     On February 13, 1993, the Corporation acquired certain assets and
assumed certain liabilities of New First City, Texas - San Antonio, N.A.
and New First City, Texas -  Austin, N.A. (collectively referred to as
First City).  These two First City banks were bridge banks established by
the Federal Deposit Insurance Corporation (FDIC) following the closing of
the banks owned by First City Bancorporation of Texas, Inc.  Under the
terms of the acquisition agreement, the Corporation agreed to pay the FDIC
a $38 million premium over the book value of assets acquired less
liabilities assumed.  This transaction was funded through internal sources.
The acquisition has been accounted for as a purchase, whereby the purchase
price has been allocated to the assets acquired and liabilities assumed
based on their respective fair values as of the date of acquisition.
Goodwill associated with the transaction amounted to approximately $23.2
million and is being amortized on accelerated and straight-line methods
over lives ranging from 9-15 years.  Other intangibles associated with the
acquisition of approximately $20.2 million are being amortized over their
estimated lives ranging from five to ten years on an accelerated method.
The Corporation acquired loans of $158 million, investment securities and
Federal funds sold of $225 million, and deposits of $446 million.  These
amounts represent the estimated fair values at First City as of the date of
acquisition.
      Under the acquisition agreement, during the first five years after
the acquisition by the Corporation, the FDIC is required to reimburse the
Corporation quarterly for 80 percent of all net charge-offs and certain
related expenses on commercial and certain real estate loans acquired by
the Corporation from New First City, Texas - Austin, N.A.  This
reimbursement increases to 95 percent as to such charge-offs and certain
related expenses in excess of $5,344,000.
     Pro-forma financial information has not been presented, as the
Corporation believes that such information would not be meaningful or
indicative of the operating results of the combined company.  The First
City acquisition involved financial assistance from the FDIC.  In addition,
there have been significant changes to the management structure, assets,
liabilities, and operations of First City subsequent to the acquisition.

PAGE 29

<PAGE>

PENDING ACQUISITIONS

Valley Bancshares, Inc. - McAllen
     On November 17, 1994, the Corporation entered into a definitive
agreement to acquire Valley Bancshares, Inc., which owns the $50 million-
deposit Valley National Bank in McAllen, Texas.  This acquisition is
expected to be completed in the first half of 1995 following normal
shareholder action and regulatory review and will become branch offices of
the Corporation's lead bank, Frost National Bank.  This transaction will be
accounted for as a purchase with the total cash consideration being funded
through internal sources.

National Commerce Bank - Houston
     On December 20, 1994, Cullen/Frost Bankers, Inc. entered into a
definitive agreement to acquire National Commerce Bank in Houston, Texas.
National Commerce Bank is a $115 million-deposit bank with three locations.
This acquisition is expected to be completed in mid-1995 following normal
shareholder action and regulatory review and will become branch offices of
the Corporation's lead bank, Frost National Bank.  This transaction will be
accounted for as a purchase with the total cash consideration being funded
through internal sources.


Comerica Bank branches - San Antonio
     On December 21, 1994, Frost National Bank entered into a definitive
agreement to acquire the two San Antonio branches of Comerica Bank Texas.
This acquisition is expected to be completed in mid-1995 following regulatory
review.  This transaction is expected to add approximately $37 million in
deposits.   This transaction will be accounted for as a purchase with the
total cash consideration being funded through internal sources.


NOTE C - CASH AND DUE FROM BANKS

     Cullen/Frost subsidiary banks are required to maintain reserves with
the Federal Reserve Bank which are equal to specified percentages of
deposits.  The average amounts of reserve balances were $47,302,000 for
1994 and $45,783,000 for 1993.


NOTE D - SECURITIES


Securities

     A summary of the amortized cost and estimated fair value of securities
is presented below.

<TABLE>
<CAPTION>

                                      December 31, 1994
                            ------------------------------------------------
                            Amortized   Unrealized  Unrealized   Estimated
(in thousands)                Cost         Gains       Losses   Fair Value
----------------------------------------------------------------------------
<S>                        <C>          <C>         <C>          <C>
Securities Held to
 Maturity:
    U.S. Treasury          $      660                            $      660
    U.S. Government
     agencies and
     corporations           1,038,890   $   3,353   $  72,677       969,566
    States and political
     subdivisions               5,683          10          79         5,614
    Other                       6,012          28          79         5,961
                            ---------   ---------   ----------   -----------
         Total             $1,051,245   $   3,391   $  72,835    $  981,801
                            =========   =========   ==========   ===========
Securities Available
 for Sale:
    U.S. Treasury           $ 241,186   $      36   $     257     $ 240,965
    U.S. Government
     agencies and
     corporations             290,019       2,561       6,400       286,180
    Other                      15,558         100           6        15,652
                            ---------   ---------   ----------   -----------
         Total              $ 546,763   $   2,697   $   6,663     $ 542,797
                            =========   =========   ==========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                      December 31, 1993
                            ------------------------------------------------
                            Amortized   Unrealized  Unrealized   Estimated
(in thousands)                Cost         Gains       Losses   Fair Value
----------------------------------------------------------------------------
<S>                          <C>          <C>        <C>         <C>
Securities Held to
 Maturity:
    U.S. Treasury            $    6,080   $     1                $    6,081
    U.S. Government
     agencies and
     corporations               964,483    17,527     $ 1,838       980,172
    States and political
     subdivisions                 7,216       412                     7,628
    Other                        19,616       216           1        19,831
                             ----------   -------     -------    ----------
         Total               $  997,395   $18,156     $ 1,839    $1,013,712
                             ==========   =======     ========   ==========
Securities Available
 for Sale:
     U.S. Treasury           $  277,955   $ 1,081     $    48    $  278,988
     U.S Government
      agencies and
      corporations              303,643    13,190         401       316,432
     Other                       18,840       216                    19,056
                               --------   -------     -------      --------
           Total             $  600,438   $14,487     $   449    $  614,476
                               ========   =======     =======      ========
</TABLE>

PAGE 30

<PAGE>

     The amortized cost and estimated fair value of securities at December
31, 1994  are presented below by contractual maturity.  Actual maturities
will differ from contractual maturities because borrowers may have the
right to call or prepay obligations with or without prepayment penalties.

<TABLE>
<CAPTION>

                                                  December 31, 1994
                             -------------------------------------------------------------
                             Securities Held to Maturity   Securities Available for Sale
                             -------------------------------------------------------------
                                Amortized      Estimated       Amortized      Estimated
(in thousands)                    Cost        Fair Value         Cost        Fair Value
------------------------------------------------------------------------------------------
<S>                            <C>              <C>             <C>          <C>
Due in one year or less        $      710       $    710        $241,186     $240,965
Due after one year through
 five years                         6,386          6,325
Due after five years through
 ten years                            830            825
Due after ten years                 4,429          4,375           4,460        4,460
                               ----------      ---------        --------     --------
                                   12,355         12,235         245,646      245,425
Mortgage-backed securities and
 collateralized mortgage        1,038,890        969,566         301,117      297,372
  obligations                   ---------      ---------        --------     --------
    Total                      $1,051,245     $  981,801        $546,763     $542,797
                               ==========     ==========        ========     ========
</TABLE>

     Proceeds from sales of securities available for sale during 1994 were
$170,894,000.  During 1994, gross gains of $226,000 and gross losses of
$4,264,000 were realized on those sales. Proceeds from sales of debt
securities during 1993 were $202,490,000.  During 1993, securities were
sold in anticipation of adopting Statement of Financial Accounting
Standards No. 115.   During 1993, gross gains of $1,502,000 and gross
losses of $69,000  were realized on those sales.  Proceeds from sales of
debt securities during 1992 were $62,846,000.  During 1992, gross gains of
$639,000 and gross losses of $871,000 were realized.
     The carrying value of securities pledged to secure public funds, trust
deposits, securities sold under repurchase agreements and for other
purposes as required or permitted by law amounted to $833,034,000 at
December 31, 1994 and $578,095,000 at December 31, 1993.


NOTE E - LOANS AND ALLOWANCE FOR POSSIBLE LOAN LOSSES
     A summary of loans outstanding follows:

<TABLE>
<CAPTION>
                                                              December 31
                                                     -------------------------
 (in thousands)                                           1994          1993
------------------------------------------------------------------------------
<S>                                                  <C>           <C>
Real Estate:
  Construction                                       $   44,502    $   32,297
  Land                                                   31,481        22,990
  Permanent mortgages:
    Commercial                                          177,223       144,122
    Residential                                         277,725       276,148
  Other                                                 178,263       150,499
Commercial and industrial                               375,085       310,830
Consumer                                                331,039       268,331
Financial institutions                                    5,578           284
Foreign                                                  45,290        31,763
Purchasing or carrying securities                         1,884         1,204
Other                                                    13,386        17,797
Unearned discount                                        (3,487)       (8,456)
                                                     ----------    ----------
  Total loans                                        $1,477,969    $1,247,809
                                                     ==========    ==========

</TABLE>

      In the normal course of business, in order to meet the financial
needs of its customers, the Corporation is a party to financial instruments
with off-balance sheet risk.  These include commitments to extend credit
and standby letters of credit which commit the Corporation to make payments
on behalf of customers when certain specified future events occur.  Both
arrangements have credit risk essentially the same as that involved in
extending loans to customers and are subject to the Corporation's normal
credit policies.  Collateral is obtained based on management's credit
assessment of the customer.  No material losses are anticipated as a result
of these commitments. Commitments to extend credit and standby letters of
credit amounted to $504,183,000 and $43,035,000, respectively, at December
31, 1994. Commitments to extend credit and standby letters of credit
amounted to $381,386,000 and $31,322,000, respectively, at December 31,
1993.  Commercial and industrial loan commitments represent approximately
72 percent and 74 percent of the total loan commitments outstanding at
December 31, 1994 and 1993, respectively.

PAGE 31

<PAGE>

     The majority of the Corporation's real estate loans are secured by
real estate in San Antonio and Austin.  Mortgage loans of approximately
$4.9 million and $9.0 million were held for sale by the Corporation and are
included in residential permanent mortgages at December 31, 1994 and 1993,
respectively.  These loans are valued at the lower of cost or market on an
aggregate basis.
     In the normal course of business, Cullen/Frost subsidiary banks make
loans to directors and officers of both Cullen/Frost and its subsidiaries.
These loans 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 made to directors and executive
officers of Cullen/Frost and its significant subsidiaries, including loans
made to their associates, amounted to $33,802,000 and $44,985,000 at
December 31, 1994 and 1993, respectively.  During 1994, additions to these
loans amounted to $54,338,000, repayments totaled $54,429,000 and other
changes totaled $11,092,000.  These other changes consist primarily of
changes in related-party status. Standby letters of credit extended to
directors and executive officers of Cullen/Frost and its significant
subsidiaries and their associates amounted to $1,363,000 and $1,611,000 at
December 31, 1994 and 1993, respectively.





     A summary of the changes in the allowance for possible loan losses
follows:

<TABLE>
<CAPTION>

                                                    Year Ended December 31
                                               ----------------------------------
(in thousands)                                    1994         1993        1992
---------------------------------------------------------------------------------
<S>                                            <C>          <C>          <C>
Balance at the beginning of the year           $ 26,298     $ 31,897     $ 42,387
Provision (credit) for possible loan losses       ---         (6,085)        (850)
Changes related to disposition of bank
  subsidiary                                     (2,684)
Net charge-offs:
  Losses charged to the allowance                (4,022)      (8,200)     (17,487)
  Recoveries                                      6,149        8,686        7,847
                                               --------     --------     --------
    Net (charge-offs) recoveries                  2,127          486       (9,640)
                                               --------     --------     --------
Balance at the end of the year                 $ 25,741     $ 26,298     $ 31,897
                                               ========     ========     ========

</TABLE>

     The Corporation adopted Statement of Financial Accounting Standards
No. 114, "Accounting by Creditors for Impairment of a Loan" ("SFAS 114"),
as amended by Statement of Financial Accounting Standards No. 118,
"Accounting by Creditors for Impairment of a Loan--Income Recognition and
Disclosures" ("SFAS 118"), effective January 1, 1995. Under the new
standards, subsequent to January 1, 1995, the allowance for possible loan losses
related to impaired loans that are identified in accordance with SFAS 114 is
based on discounted cash flows using the loan's initial effective interest rate
or the fair value of the collateral for certain collateral dependent loans.  The
total allowance for possible loan losses will include activity related to
allowances calculated in accordance with SFAS 114 and activity related to other
loan loss allowances determined in accordance with Statement of Financial
Accounting Standards No. 5.  The adoption of this standard did not have a
material impact on the Corporation's financial position or the results of
operations.


NOTE F - NON-PERFORMING ASSETS

     A summary of non-performing assets follows:

<TABLE>
<CAPTION>
                                                                December 31,
                                                              -------------------
(in thousands)                                                  1994      1993
---------------------------------------------------------------------------------
<S>                                                           <C>       <C>
Non-accrual and restructured loans                            $11,303   $17,727
Foreclosed assets                                               8,635    13,383
                                                              -------    -------
                                                              $19,938   $31,110
                                                              =======   =======
</TABLE>


     Cullen/Frost recognized interest income on non-accrual and
restructured loans of approximately $7,000, $57,000 and $117,000 in 1994,
1993 and 1992, respectively. Had these reduced earning and non-earning
loans performed according to their original contract terms, Cullen/Frost
would have recognized interest income of approximately $1,082,000 in 1994,
$1,394,000 in 1993 and $2,818,000 in 1992.
     Net income (expense) related to foreclosed assets approximated $1.1
million, $1.2 million and ($19.3) million for 1994, 1993 and 1992,
respectively.  These expenses include the provision for real estate losses,
operating expenses such as property taxes, insurance, maintenance costs and
allocations for salaries and benefits, net occupancy, and furniture and
fixtures.

PAGE 32

<PAGE>

NOTE G - BANKING PREMISES AND EQUIPMENT

     A summary of banking premises and equipment follows:

<TABLE>
<CAPTION>

                                                      December 31
                         -------------------------------------------------------------
                                     1994                           1993
                         -----------------------------   -----------------------------
                                 Accumulated                     Accumulated
                                 Depreciation   Net              Depreciation   Net
                                     and      Carrying               and      Carrying
(in thousands)            Cost   Amortization  Value      Cost   Amortization  Value
--------------------------------------------------------------------------------------
<S>                    <C>          <C>         <C>       <C>        <C>        <C>
Land                   $ 34,319         ---     $34,319  $ 34,918              $34,918
Buildings                38,409     $17,680      20,729    38,663   $17,495     21,168
Furniture and equipment  67,050      50,398      16,652    64,553    47,983     16,570
Leasehold improvements   26,150      12,600      13,550    24,211    10,864     13,347
Construction in progress  3,417         ---       3,417       673                  673
                       --------     -------     -------  --------   -------    -------
Total banking premises
 and equipment         $169,345     $80,678     $88,667  $163,018   $76,342    $86,676
                       ========     =======     =======  ========   =======    =======
</TABLE>

NOTE H - DEPOSITS

     A summary of deposits outstanding by category follows:
<TABLE>
<CAPTION>

                                                    December 31
(in thousands)                                  1994               1993
-------------------------------------------------------------------------
<S>                                         <C>                <C>
Demand deposits                             $  832,303         $  881,092
Savings and Interest-on-Checking               763,300            800,161
Money market deposit accounts                  559,153            527,230
Time accounts of $100,000 or more              370,739            349,103
Time accounts under $100,000                   471,781            511,539
Other                                           90,686             80,303
                                           -----------         ----------
  Total deposits                            $3,087,962         $3,149,428
                                            ==========         ==========


Foreign deposits totaled $531,343,000 and $492,936,000 at December 31, 1994
and 1993, respectively.
</TABLE>


NOTE I- BORROWED FUNDS
     Cullen/Frost has a $7,500,000 revolving credit facility with another
financial institution.  The line of credit bears interest at prime.  There
were no borrowings outstanding on this line at December 31, 1994 and 1993.
    During January 1993, Cullen/Frost called its $10,000,000 convertible
9.75 percent subordinated debentures which were scheduled to mature in
1996.  On February 1, 1993, the holders chose to convert such debentures
into Cullen/Frost common stock.  The debentures were converted into common
stock based on the original contractual terms at $21.37 per share and
resulted in the issuance of 467,836 additional shares of common stock.
    During the fourth quarter of 1993, Frost National Bank ("Frost Bank")
made its required minimum annual payment of $600,000 and exercised its
option to prepay the remaining balance of its 8.75 percent subordinated
notes of $2,800,000.


NOTE J-COMMON STOCK AND EARNINGS PER COMMON SHARE
     The weighted average numbers of shares outstanding used to compute
primary and fully diluted earnings per share were 11,222,911 and 11,150,788
for the years ended December 31, 1994 and 1993, respectively.  The weighted
average numbers of shares outstanding used to compute primary and fully
diluted earnings per common share were 10,974,329 and 11,015,590,
respectively, for the year ended  December 31, 1992.
     Earnings per share calculations for the years ended December 31, 1994
and 1993 and 1992 include the effect of common stock equivalents applicable
to the convertible subordinated debentures and stock option contracts,
where applicable.
     The number of shares outstanding and related earnings per share
amounts for 1992 have been restated to retroactively give effect to a ten
percent stock dividend declared and paid by the Corporation during the
first quarter of 1993.  During the first quarter of 1993, the Corporation's
$10,000,000 convertible subordinated debentures were converted into
Cullen/Frost common stock resulting in the issuance of 467,836 additional
shares of common stock.  For purposes of calculating 1992 earnings per
share, the convertible debentures were treated as common stock equivalents
and accordingly, the conversion had no effect on 1992 earnings per share
calculations.

PAGE 33

<PAGE>

NOTE K- DIVIDENDS
     Cullen/Frost is primarily dependent upon dividends from its subsidiary
banks to provide funds for the payment of dividends to shareholders and to
provide for other cash requirements.  The amount of dividends that
subsidiary banks may declare is subject to regulatory regulations.  The
subsidiary banks had approximately $45,095,000 available for the payment of
dividends to Cullen/Frost at December 31, 1994.



NOTE L- LEASES AND RENTAL AGREEMENTS
     Rental expense for all leases amounted to $8,822,000, $11,699,000 and
$8,850,000 for the years ended December 31, 1994, 1993 and 1992,
respectively.
     The Corporation's lead bank, Frost National Bank, leases an office
building and parking garage from separate partnerships in which a member of
a Bank director's immediate family is a principal investor.  The Bank's
director has no direct financial interest in the transaction.  The lease
expense for the building and parking garage was $4,368,000, $4,688,000 and
$4,652,000 for 1994, 1993 and 1992, respectively.  The leases for the
building and garage expire in 2000 and 1999, respectively.
     A summary of the total future minimum rental commitments due under non-
cancelable equipment leases and long-term agreements on banking premises at
December 31, 1994 follows:

<TABLE>
<CAPTION>

                                                                     Total
(in thousands)                                                    Commitments
------------------------------------------------------------------------------
<S>                                                                 <C>
1995                                                                $ 9,650
1996                                                                  9,895
1997                                                                  7,843
1998                                                                  7,598
1999                                                                  7,223
Subsequent to 1999                                                   22,698
                                                                    -------
    Total future minimum rental commitments                         $64,907
                                                                    =======

</TABLE>

     It is expected that certain leases will be renewed, or equipment
replaced with new leased equipment, as these leases expire.


NOTE M- EMPLOYEE BENEFIT PLANS

Retirement Plans
     Cullen/Frost has a non-contributory defined benefit plan which covers
substantially all employees who have completed at least one year of service
and have attained the age of 21.  Defined benefits are provided based on an
employee's final average compensation, age at retirement and years of
service.  Cullen/Frost's funding policy is to contribute quarterly an
amount necessary to satisfy the Employee Retirement Income Security Act
(ERISA) funding standards.  An eligible employee's right to receive
benefits under the plan becomes fully vested upon the earlier of the date
on which such employee has completed five years of service or the date on
which such employee attains 65 years of age. Retirement benefits under the
plan are paid to vested employees upon their (i) normal retirement at age
65 or later or (ii) early retirement at or after age 55, but before age 65.
In addition, Cullen/Frost has a Restoration of Retirement Income Plan
(providing benefits in excess of the limits under Section 415 of the
Internal Revenue Code of 1986, as amended) for eligible employees which is
designed to comply with the requirements of ERISA and the entire cost of
which is provided by Cullen/Frost contributions.  Effective January 1,
1993, the Corporation amended its retirement plans including changing the
formula for determining monthly pension benefits.  Both plans, as amended,
provide for the payment of monthly retirement income pursuant to a formula
based on an eligible employee's highest three consecutive years of final
average compensation during the last ten consecutive years of employment.

PAGE 34

<PAGE>

     The funded status of the plans and the amounts recognized in
Cullen/Frost's consolidated balance sheets at December 31, 1994 and 1993
are presented below:

<TABLE>
<CAPTION>

(in thousands)                                                   1994      1993
---------------------------------------------------------------------------------
<S>                                                            <C>       <C>
Actuarial present value of benefit obligations:
 Accumulated benefit obligation, including vested
  benefits of $ 21,290 in 1994 and $20,295 in 1993             $21,991   $20,755
                                                               =======   =======
 Projected benefit obligation for service rendered
  to date                                                      $31,659   $29,593
Plan assets at fair value (primarily listed stocks and
 U.S. and corporate bonds)                                      18,384    16,195
                                                               -------   -------
Projected benefit obligation in excess of plan assets           13,275    13,398
Unrecognized net loss from past experience different from
 that assumed and effects of changes in assumptions             (6,729)   (5,943)
Unrecognized prior service cost                                 (4,519)   (4,965)
Unrecognized net transitional asset                                890       990
                                                               -------   -------
Accrued pension cost included in other liabilities             $ 2,917   $ 3,480
                                                               =======   =======
</TABLE>

     Net pension cost included the following components:

<TABLE>
<CAPTION>

(in thousands)                                       1994       1993       1992
--------------------------------------------------------------------------------
<S>                                                <C>         <C>        <C>
Service cost for benefits earned during the year   $ 1,444     $1,172     $2,073
Actual return on plan assets, net of expenses          388       (567)      (260)
Interest cost on projected benefit obligation        2,306      2,135      1,431
Net amortization and deferral                       (1,326)      (345)      (706)
                                                   -------     ------    -------
  Net pension cost                                 $ 2,812     $2,395     $2,538
                                                   =======     ======    =======
</TABLE>


     The weighted-average discount rate used for calculating the pension
obligation at December 31, 1993 and for calculating the net periodic
pension cost for 1994 was 7.75 percent; the assumed rate of future
compensation increases was 5 percent.  The discount rate used for
calculating the pension obligation at December 31, 1994 was 8 percent, and
the assumed rate of future compensation increases was 5 percent; these
assumptions will be used for calculating the 1995 net periodic pension
cost.  The expected long-term rate of return on plan assets is 9 percent.
     Effective January 1, 1994, the Corporation adopted a supplemental
executive retirement plan ("SERP") for certain key executives.  The plan
provides for target retirement benefits, as a percentage of pay, beginning
at age 55.  The target percentage is 45 percent of pay at age 55,
increasing to 60 percent at age 60 and later.  Benefits under the SERP are
reduced, dollar-for-dollar, by benefits received under the Retirement and
Restoration Plans, described above, and any social security benefits.

Savings Plans
     The Corporation maintains a 401(k) stock purchase plan (the "401(k) Plan").
The 401(k) Plan permits each participant to make before- or after-tax contribu-
tions up to 16% of eligible compensation.  Cullen/Frost makes matching contribu-
tions to the 401(k) Plan based on the amount of each participants' contributions
up to a maximum of six percent of eligible compensation.   All eligible
employees as of December 31, 1990 became participants in the 401(k) Plan and are
100 percent vested in the Corporation's matching contributions.  Eligible
employees hired on or after January 1, 1991 must complete 90 days of service to
be eligible for enrollment and vest in the Corporation's matching contributions
over a five-year period.  Shares issued under the 401(k) Plan totaled 62,626
during 1994 and 43,018 during 1993.  The Corporation's expenses related to the
401(k) Plan were $1,296,000 and $1,244,000 and $982,000 for 1994, 1993 and
1992, respectively.

     Effective January 1, 1991, the 1986 Thrift Incentive Stock Purchase
Plan was amended and restated into the 1991 Thrift Incentive Stock Purchase
Plan ("1991 Stock Purchase Plan").  The 1991 Stock Purchase Plan was
adopted to offer those employees whose participation in the 401(k) Plan is
limited, an alternative means of receiving comparable benefits.
Cullen/Frost shares issued under this plan totaled 17,051 during 1994 and
17,909 during 1993.  The Corporation's expenses related to the 1991 Stock
Plan were $574,000, $541,000 and $545,000 for 1994, 1993 and 1992,
respectively.

PAGE 35

<PAGE>

Executive Stock Plans
     The Corporation has four principal executive stock plans, the 1983
Nonqualified Stock Option Plan ("1983 Plan"), the 1988 Nonqualified Stock
Option Plan ("1988 Plan"), the Restricted Stock Plan, and the 1992 Stock Plan.
The 1992 Stock Plan is an all-inclusive plan, with an aggregate of 880,000
shares of common stock authorized for award.  The 1992 Stock Plan has replaced
all other previously approved executive stock plans.  These plans which were
approved by shareholders were established to enable the Corporation to retain
and motivate key employees.  A committee of non-participating directors has sole
authority to select the employees, establish the awards to be issued, and
approve the terms and conditions of each award contract.
     The 1992 Stock Plan allows the Corporation to grant restricted stock,
incentive stock options, nonqualified stock options, stock appreciation
rights, or any combination thereof to certain key executives of the
Corporation.

     The following is a summary of options transactions in each of the last
three years.

<TABLE>
<CAPTION>

                               1983 Plan             1988 Plan           1992 Stock Plan
                        ---------------------  ----------------------  --------------------
                                 Option Price            Option Price          Option Price
                        Options   Per Share     Options   Per Share    Options  Per Share
-------------------------------------------------------------------------------------------
<S>                     <C>      <C>           <C>      <C>           <C>      <C>
Balance, Dec. 31, 1991  344,696  $6.03-$20.68  216,044  $6.03-$10.91
  Granted                                                              62,948  $25.45
  Exercised             270,271   6.03- 20.68   33,151   6.03- 10.91
  Canceled                                         499   6.03
                        ------- -------------  ------- -------------  -------   -------------
Balance, Dec. 31, 1992   74,425   6.82- 14.09  182,394   6.03- 10.91   62,948   25.45
  Granted                                                             116,660   35.50
  Exercised              11,404   6.82- 14.09    9,871   6.03- 10.91
  Canceled                  993   6.82          12,067   6.03- 10.91    4,036   25.45
                        -------  ------------- -------   -----------  -------   -------------
Balance, Dec. 31, 1993   62,028   6.82- 14.09  160,456   6.03- 10.91  175,572   25.45-$35.50
  Granted                                                             160,500   31.38- 36.25
  Exercised              11,039   6.82- 14.09   16,884   6.03- 10.91    1,369   25.45
  Canceled                                       8,947   6.03- 10.91    8,172   25.45- 35.50
                        -------  -------------  -------  -----------  -------   -------------
Balance, Dec. 31, 1994   50,989  $6.82-$14.09  134,625  $6.03-$10.91  326,531  $25.45-$36.25
                        =======  ============= =======   ===========  =======   =============

</TABLE>


     The Restricted Stock Plan, approved by the Corporation's shareholders
in May of 1990, provides for periodic awards of Cullen/Frost Common Stock
to key employees, subject to certain transfer restrictions and forfeiture
provisions.  Under this plan, an aggregate of 100,000 shares of common
stock may be awarded.  Shares of common stock totaling 21,137 and 17,687
were awarded during 1991 and 1989, respectively.  In 1994, restricted stock
grants of 6,375 were awarded under the 1992 Stock Plan.  In 1993,
restricted stock grants were awarded under the 1992 Stock Plan totaling
4,988 shares.  Deferred compensation expense related to the restricted
stock was $111,000 in 1994, $117,000 in 1993, and $114,000 in 1992.  The
market value of restricted shares at the date of grant is expensed over the
restriction period.
     The Corporation has change-in-control agreements with 13 of its
executives.  Under eight of these agreements, as revised, each covered
person could receive in the event of a change in control, one-half of his
base compensation upon the effectiveness of the change in control, and one
and one-half times up to 2.49 times (depending on the executive) of his
average annual W-2 compensation during the previous five years if such
person is constructively terminated or discharged for reasons other than
cause within two years following the change in control.  Under the
remaining five agreements, each covered person could receive two times up
to 2.99 times (depending on the executive) of his average W-2 compensation
during the previous five years if such person is constructively terminated
or discharged for reasons other than cause within two years following the
change in control.  These agreements, other than certain instances of stock
appreciation and SERPS, limit payments to avoid being considered "parachute
payments" as defined by the Internal Revenue Code.  The maximum contingent
liability under these agreements approximated $6,884,000 at December 31,
1994.
      The Corporation adopted Statement of Financial Accounting Standards
No. 106, "Employers' Accounting for Postretirement Benefits Other than
Pensions" on January 1, 1993.  The adoption of this statement did not have
a material impact on the financial position or operations of the
Corporation.  The Financial Accounting Standards Board issued Statement of
Financial Standards No. 112, "Employers' Accounting for Post Employment
Benefits"  effective for calendar year 1994. This statement requires
accrual accounting for certain benefits other than pensions that were
previously accounted for on a cash basis.  The adoption of this statement
did not have a material effect on the Corporation's financial statements.

PAGE 36

<PAGE>

NOTE N- INCOME TAXES

     Cullen/Frost adopted as of January 1, 1993, Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109").
As permitted by SFAS 109, Cullen/Frost elected not to restate the financial
statements for years prior to adoption.  The cumulative effect of the
change increased net income $8,439,000 in 1993.

     The Corporation recorded tax expense of $20,177,000 in 1994 compared
to a tax benefit of $735,000 in 1993.  The effective tax rate in 1993 was
affected by the reduction of the  valuation allowance for deferred tax
assets established at the beginning of 1993 by $13.6 million.  The
reduction of the valuation allowance was based mainly on the level of
earnings obtained in 1993 and projected future earnings.   In 1993, no
valuation allowance was considered necessary because Cullen/Frost had
$5,600,000 in recoverable taxes paid in prior years, the future reversal of
approximately $8,900,000 in taxable temporary differences, and future
income.  At December 31, 1994, no valuation allowance for deferred tax
assets was necessary because they are supported by $20,900,000 in
recoverable taxes paid in prior years and the future reversal of
approximately $4,300,000 in taxable temporary differences.  The Corporation
recorded an extraordinary credit of $6,497,000 for the year ended December 31,
1992.  This credit represents the utilization of net operating loss
carryforwards for financial reporting purposes.
     The following is an analysis of the Corporation's income taxes
included in the consolidated statements of operations for the years ended
December 31, 1994, 1993 and 1992.

<TABLE>
<CAPTION>

(in thousands)                        1994         1993          1992
--------------                       ------       ------        ------
<S>                                 <C>           <C>           <C>
Current income tax expense          $18,071       $5,629        $4,114
Deferred income tax                   2,106        7,196         4,083
Decrease in deferred tax valuation
 allowance                              ---      (13,560)          ---
                                    -------      -------       -------
Income tax expense (credit) as
  reported                          $20,177       $ (735)       $8,197
                                    =======      =======       =======

</TABLE>



     The following is a reconciliation of the difference between income tax
expense as reported and the amount computed by applying the statutory
income tax rate to income before income taxes, extraordinary credit and
cumulative effect of accounting change:

<TABLE>
<CAPTION>

                                                        Year Ended December 31,
(in thousands)                                       1994       1993        1992
--------------                                     -------------------------------
<S>                                                <C>         <C>       <C>
Income before income taxes, extraordinary credit,
   and cumulative effect of accounting change      $ 57,600    $38,062   $25,822
Statutory rate                                           35%        35%       34%
                                                   --------    -------   -------
Income tax expense at the statutory rate             20,160     13,322     8,780
Effect of tax-exempt interest                          (406)      (574)     (745)
Change in deferred tax valuation allowance              ---    (13,560)      ---
Other                                                   423         77       162
                                                   --------    -------   -------
Income tax expense (credit) as reported            $ 20,177    $  (735)  $ 8,197
                                                   ========    ========  =======

</TABLE>

     Cullen/Frost recognized a tax benefit of $1,413,000 related to
securities transactions in 1994.  Cullen/Frost recognized a tax expense of
$501,000 and a tax benefit of $79,000 related to securities transactions in
1993 and 1992, respectively.

PAGE 37

<PAGE>

     The tax effects of temporary differences that give rise to significant
portions of deferred tax assets and liabilities at December 31, 1994 and
1993 are presented below:

<TABLE>
<CAPTION>

(in thousands)                                             1994       1993
--------------                                           --------    -------
<S>                                                      <C>         <C>
Deferred tax assets:
   Allowance for possible loan losses                    $ 9,010     $10,452
   Other real estate and repossessed collateral            1,844       3,964
   Building modification reserve                           1,592       1,592
   Gain on sale of assets                                  1,402       1,416
   Amortization of intangibles                             2,633       1,316
   Net occupancy restructuring                             1,988       2,334
   Unrealized loss on securities available for sale        1,388         ---
   Other                                                   1,338       2,943
                                                         -------     -------
          Total gross deferred tax assets                 21,195     $24,017


Deferred tax liabilities:
   Depreciation and amortization                         $  (882)    $(2,129)
   Prepaid expenses                                         (631)       (880)
   Unrealized gain on securities available for sale          ---      (4,913)
   Other                                                    (462)     (1,070)
                                                         -------     --------
          Total gross deferred tax liabilities            (1,975)     (8,992)
                                                         -------     --------
          Net deferred tax asset                         $19,220     $15,025
                                                         =======     ========
</TABLE>

     The components of the provision for deferred income taxes for the year
ended December 31, 1992 are as follows:

<TABLE>
<CAPTION>

(in thousands)
--------------                                         1992
                                                      ------
<S>                                                   <C>
Deferred federal income taxes:
   Provision for possible loan losses                 $3,925
   Gain on sale of assets                                152
   Contributions                                         (89)
   Retirement plan contributions                         331
   Depreciation and amortization                        (309)
   Repossessed collateral adjustments                     73
                                                       ------
       Provision for deferred income taxes            $4,083
                                                      =======

</TABLE>

NOTE O- NON-INTEREST EXPENSE

     Significant components of other non-interest expense for the years
ended December 31, 1994, 1993 and 1992 are presented below:

<TABLE>
<CAPTION>


                                                 Year Ended December 31
                                              -----------------------------
Other Non-Interest Expense (in thousands)        1994       1993      1992
---------------------------------------------------------------------------
<S>                                           <C>         <C>       <C>
Outside computer service                      $ 8,918     $10,611   $ 7,403
FDIC insurance                                  6,926       6,793     6,115
Other professional expenses                     2,920       3,953     2,852
Intangible amortization                         4,381       3,865       270
Amortization of goodwill                        3,246       3,012       430
Stationery printing and supplies                2,722       2,890     2,349
Attorneys' expenses                             1,683       1,787     2,131
Other                                          34,326      30,827    31,449
                                              -------     -------   -------
  Total                                       $65,122     $63,738   $52,999
                                              =======     =======   =======
</TABLE>

PAGE 38

<PAGE>

NOTE P- CASH FLOW DATA

     For purposes of reporting cash flow, cash and cash equivalents include
the following:

<TABLE>
<CAPTION>


                                                      December 31
                                             ------------------------------
(in thousands)                                 1994       1993       1992
---------------------------------------------------------------------------
<S>                                          <C>        <C>        <C>
Cash and due from banks                      $365,792   $334,564   $296,270
Time deposits                                      12        147        153
Federal funds sold and securities purchased
 under resale agreements                      167,550    250,250    282,630
                                             --------   --------   --------
                                             $533,354   $584,961   $579,053
                                             ========   ========   ========
</TABLE>

     Generally, Federal funds are sold for one-day periods and securities
purchased under resale agreements are held for less than thirty-five days.

     Supplemental cash flow information is as follows:

<TABLE>
<CAPTION>

                                                         Year Ended December 31
                                                   ---------------------------------
(in thousands)                                        1994        1993        1992
------------------------------------------------------------------------------------
<S>                                                <C>          <C>         <C>
Cash paid:
  Interest                                         $ 67,533     $ 61,633    $ 76,758
  Income Taxes                                       17,020        6,695       2,675
Non-cash items:
  Loans originated to facilitate the sale of
   foreclosed assets                                  1,717        5,275       9,037
  Loan foreclosures (including in-substance
   foreclosures)                                      1,777        1,440      10,934
  Conversion of long-term debt to common stock                    10,000
  Swap of C/F Dallas for Texas Commerce Bank-
     Corpus Christi                                   2,599

</TABLE>


NOTE Q-FAIR VALUES OF FINANCIAL INSTRUMENTS
     Statement of Financial Accounting Standards No. 107 ("SFAS 107"),
"Disclosures about Fair Value of Financial Instruments" requires disclosure
of fair value information about financial instruments, whether or not
recognized in the balance sheet, for which it is practicable to estimate
that value.  In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation
techniques.  Those techniques are significantly affected by the assumptions
used, including the discount rate and estimates of future cash flows.  SFAS
107 excludes certain financial instruments and all non-financial
instruments from its disclosure requirements.
     The following methods and assumptions were used by the Corporation in
estimating its fair value disclosures for financial instruments.
     Cash and cash equivalents:  The carrying amounts reported on the
balance sheet for cash and short-term investments approximate their fair
value.
     Interest-bearing deposits in other banks:  The carrying amount
reported on the    balance sheet approximates the estimated fair value.
     Securities:  Estimated fair values are based on quoted market prices,
if available.  If a quoted market price is not available, fair value is
estimated using quoted market prices for similar instruments.
     Loans:  For variable-rate loans that reprice frequently and with no
significant change in credit risk, fair values are based on carrying
values.  The fair values for certain mortgage loans are based on quoted
market prices of similar loans sold in conjunction with securitization
transactions, adjusted for differences in loan characteristics.  The fair
value for other loans is estimated using discounted cash flow analyses,
using interest rates currently being offered for loans with similar terms
to borrowers of similar credit quality.  The carrying amount of accrued
interest approximated its fair value.
     Deposits:  SFAS 107 defines the fair value of demand deposits as the
amount payable on demand, and prohibits adjusting fair value for any
deposit base intangible.  The deposit base intangible is not considered in
the fair value amounts.   The carrying amounts for variable-rate money
market accounts approximate their fair value.  Fixed-term certificates of
deposit are estimated using a discounted cash flow calculation that applies
interest rates currently being offered on certificates to a schedule of
aggregated expected monthly maturities.
     Short-term borrowings:  The carrying amount reported in the
consolidated balance sheet approximates the estimated fair value.
     Loan commitments, standby and commercial letters of credit:  The
Corporation's lending commitments have variable interest rates and "escape"
clauses if the customer's credit quality deteriorates.  Therefore the
amounts committed approximate fair value.
     Interest rate swaps:  The estimated fair value is based on the cost to
enter into a similar agreement.

PAGE 39

<PAGE>

     The estimated fair values of the Corporation's financial instruments
are as follows:
<TABLE>
<CAPTION>


                                                         December 31
----------------------------------------------------------------------------------------
                                                   1994                  1993
--------------------------------------------------------------- ------------------------
                                                     Estimated               Estimated
                                         Carrying       Fair      Carrying      Fair
(in thousands)                            Amount       Value       Amount      Value
-----------------------------------------------------------------------------------------
<S>                                     <C>           <C>       <C>           <C>
Financial assets:
  Cash and cash equivalents             $   533,342   $ 533,342 $  584,814    $  584,814
  Interest-bearing deposits in
     other banks                                 12          12        147           147
  Securities                              1,594,042   1,524,598  1,611,871     1,628,188
  Loans                                   1,477,969   1,453,328  1,247,809     1,258,000

Financial liabilities:
  Deposits                                3,087,962   3,081,447  3,149,428     3,150,540
  Short-term borrowings                     370,235     370,235    166,519       166,519

Off-balance-sheet instruments:
  Loan commitments                          504,183     504,183    381,386       381,386
  Standby letters of credit                  43,035      43,035     31,322        31,322
  Interest rate swaps                         ---           492       ---           ---

</TABLE>

NOTE R -  DERIVATIVE FINANCIAL INSTRUMENTS
     During 1994, the Corporation entered into several off-balance sheet
interest rate swaps to hedge its interest rate risk by converting fixed rate
loans into synthetic variable rate instruments.  At December 31, 1994, the
Corporation had five interest rate swaps each as a hedge against a specific
fixed rate loan, with an original total notional amount of $39.8 million.  These
swaps are all amortizing swaps that amortize in conjunction with the loans which
have lives ranging from five to ten years.  The net amount payable or
receivable from interest-rate swap agreements is accrued as an adjustment
to interest income and was not material in 1994.
     The Corporation's current credit exposure on swaps is limited to the
value of interest-rate swaps that have become favorable to the Corporation.

NOTE S - CONTINGENCIES
     Certain subsidiaries of Cullen/Frost are defendants in various matters
in litigation which have arisen in the normal course of conducting a
commercial banking business.  In the opinion of management, the disposition
of such pending litigation will not have a material effect on
Cullen/Frost's consolidated financial position.

NOTE T - RESTRUCTURING CHARGES
      During 1993, the Corporation recorded restructuring charges of $10.3
million.  Included in the charges were $6.7 million related to downsizing
office space used to provide banking services,  $1.9 million for  a
retirement incentive program and $1.7 million in related job eliminations
and restructurings.  Of the $6.7 million net occupancy restructuring
charge, a portion ($2.4 million) was for leased space and the remainder for
valuations on owned buildings resulting from the decision to sell.  At
December 31, 1994, the accrual for leased space is $2.0 million.  The
reduction is due primarily to lease payments, net of sub-lease payments,
that were applied against the restructuring accrual.  The Corporation has
three buildings held for sale with a net carrying value of $3.4 million.
These buildings have been written down to their net realizable values.  The
Corporation has active marketing plans in place to sell these buildings.
The retirement incentive program was paid and completed in 1993.  The job
restructurings were paid and completed in 1994.
     During 1994, the Corporation recorded an additional $830,000
restructuring charge, primarily an adjustment to market valuations
associated with banking premises held for sale.

PAGE 40

<PAGE>

NOTE U - CONDENSED PARENT CORPORATION FINANCIAL STATEMENTS
     Condensed financial information of the parent Corporation as of
December 31, 1994 and 1993 and for each of the three years in the period
ending December 31, 1994 follows:

<TABLE>
<CAPTION>

                                                  Year Ended December 31
                                              --------------------------------
 Statement of Operations (in thousands)         1994         1993      1992
------------------------------------------------------------------------------
<S>                                           <C>         <C>         <C>
Income:
 Dividends from subsidiaries                  $21,373     $21,692     $ 3,388
 Interest and other                               537         220         631
                                              -------     -------     -------
    Total Income                               21,910      21,912       4,019
Expenses:
 Salaries and employee benefits                 2,450         812         897
 Interest                                         ---         111         975
 Other                                          2,025       1,553       1,679
                                              -------     -------     -------
    Total Expenses                              4,475       2,476       3,551
     Income Before Income Tax Credits
      and Equity in Undistributed Net
      Income of Subsidiaries                   17,435      19,436         468
Income tax credits                                678      22,351       3,388
Equity in undistributed net income
 of subsidiaries                               19,310       5,449      20,266
                                              -------    --------     -------
    Net Income                                $37,423     $47,236     $24,122
                                              =======    ========     =======

</TABLE>
<TABLE>
<CAPTION>



                                                           December 31
                                                     ------------------------
Balance Sheets (in thousands)                           1994           1993
-----------------------------------------------------------------------------
<S>                                                  <C>             <C>  
Assets
Cash and time deposits                               $    251        $    180
Securities purchased under resale agreements           18,400           2,300
Loans to non-bank subsidiaries                          1,440           2,028
Investments in subsidiaries                           280,894         272,047
Other                                                   1,495           2,484
                                                     --------        --------
   Total Assets                                      $302,480        $279,039
                                                     ========        ========
Liabilities
Other                                                $  7,043        $  5,506
                                                     --------        --------
   Total Liabilities                                    7,043           5,506
Shareholders' Equity                                  295,437         273,533
                                                     --------        --------
   Total Liabilities and Shareholders' Equity        $302,480        $279,039
                                                     ========        ========


</TABLE>

<TABLE>
<CAPTION>


                                                              Year Ended December 31
                                                         --------------------------------
Statements of Cash Flows (in thousands)                     1994       1993       1992
-----------------------------------------------------------------------------------------
<S>                                                      <C>        <C>         <C>
Operating Activities
Net income                                               $ 37,423   $ 47,236    $ 24,122
Adjustments to reconcile net income to net cash
provided by operating activities:
   Undistributed net income of subsidiaries               (19,310)    (5,449)    (20,266)
   Decrease (increase) in interest receivable                 (59)       189        (136)
   Decrease in interest payable                                (2)       (83)         (3)
   Net change in other liabilities and assets               2,954    (19,199)     (1,007)
                                                         --------    -------     -------
      Net cash provided by operating activities            21,006     22,694       2,710
Investing Activities
Capital contributions to subsidiaries                      (1,239)   (33,025)       (625)
Net (increase) decrease in loans                              758       (132)        263
                                                         --------    -------     -------
      Net cash used by investing activities                  (481)   (33,157)       (362)
Financing Activities
Proceeds from employee stock purchase plans and options     3,061      2,154       3,875
Cash dividends                                             (7,415)    (1,650)
                                                         --------    -------     -------
      Net cash (used)provided by financing activities      (4,354)       504       3,875
                                                         --------    -------     -------
      Increase (Decrease) in cash and cash equivalents     16,171     (9,959)      6,223
Cash and equivalents at beginning of year                   2,480     12,439       6,216
                                                         --------    -------     -------
      Cash and cash equivalents at end of year           $ 18,651   $  2,480    $ 12,439
                                                         ========   ========    ========


</TABLE>

PAGE 41

<PAGE>

REPORT OF ERNST & YOUNG LLP
INDEPENDENT AUDITORS

SHAREHOLDERS AND BOARD OF DIRECTORS
CULLEN/FROST BANKERS, INC.


     We have audited the accompanying consolidated balance sheets of
Cullen/Frost Bankers, Inc. and Subsidiaries as of December 31, 1994 and
1993, and the related consolidated statements of operations, changes in
shareholders' equity, and cash flows for each of the three years in the
period ended December 31, 1994.  These financial statements are the
responsibility of the Corporation'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 consolidated financial position of
Cullen/Frost Bankers, Inc. and Subsidiaries at December 31, 1994 and 1993
and the consolidated results of their operations and their cash flows for
each of the three years in the period ended December 31, 1994, in
conformity with generally accepted accounting principles.
     As discussed in Notes A and N to the financial statements, in 1993 the
Corporation changed its method of accounting for certain investments in
debt securities and changed its method of accounting for income taxes.

                                                 ERNST & YOUNG LLP

San Antonio, Texas
January 31, 1995

PAGE 42

<PAGE>


<TABLE>
<CAPTION>



FINANCIAL STATISTICS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands)

     The following unaudited schedules and statistics are presented for
additional information and analysis.

                                                                 1994/1993
                                                     --------------------------------
                                                     Increase (Decrease)     Total
                                                      Due to Change in       or Net
                                                     -------------------
                                                      Average    Average    Increase
Rate/Volume Analysis                                    Rate     Balance    (Decrease)
-------------------------------------------------------------------------------------
<S>                                                  <C>         <C>        <C>    
Changes in interest earned on:
  Time deposits                                      $      1    $     (3)  $     (2)
  Securities:   
    U.S. Treasury                                        (338)     (9,885)   (10,223)
    U.S. Government agencies and corporations          (4,714)     20,512     15,798
    States and political subdivisions
      Tax-exempt                                          (37)       (498)      (535)
      Taxable                                             (11)        (79)       (90)
Other                                                     208      (1,382)    (1,174)
Federal funds sold and securities purchased
 under resale agreements                                1,664      (5,232)    (3,568)
Loans                                                   1,545      13,898     15,443
                                                     ---------   ---------  --------
    Total                                              (1,682)     17,331     15,649
Changes in interest paid on:
  Savings, Interest-on-Checking                         1,289        (874)       415
  Money market deposits accounts                       (1,965)       (318)    (2,283)
  Time accounts and public funds                       (3,198)      1,149     (2,049)
  Federal funds purchased and securities sold
    under repurchase agreements                        (1,976)     (1,886)    (3,862)
  Long-term notes payable and other borrowings            205         205        410
                                                     ---------   ---------  --------
     Total                                             (5,645)     (1,724)    (7,369)
                                                     ---------   ---------  --------
Changes in net interest income                       $ (7,327)   $ 15,607   $  8,280
                                                     =========   =========  ========


The allocation of the rate/volume variance has been made on a pro-rata
basis assuming absolute values.  The above information is shown on a
taxable-equivalent basis assuming a 35 percent tax rate for 1994 and 1993
and a 34 percent tax rate in 1992.

</TABLE>

<TABLE>
<CAPTION>

                                                                 1993/1992
                                                     --------------------------------
                                                     Increase (Decrease)      Totsl
                                                      Due to Change in       or Net
                                                     --------------------


                                                      Average    Average    Increase
Rate/Volume Analysis                                    Rate     Balance    (Decrease)
-------------------------------------------------------------------------------------
<S>                                                  <C>         <C>        <C>
Changes in interest earned on:
  Time deposits                                      $     (2)   $     (2)  $     (4)
  Securities:
    U.S. Treasury                                      (6,386)     (6,395)   (12,781)
    U.S. Government agencies and corporations         (16,316)     24,759      8,443
    States and political subdivisions
      Tax-exempt                                           63        (198)      (135)
      Taxable                                             173        (814)      (641)
Other                                                    (527)     (2,437)    (2,964)
Federal funds sold and securities purchased
 under resale agreements                                 (885)      1,888      1,003
Loans                                                  (4,163)     10,634      6,471
                                                     ---------   ---------  ---------
    Total                                              28,043      27,435       (608)
Changes in interest paid on:
  Savings, Interest-on-Checking                         3,158      (4,512)    (1,354)
  Money market deposits accounts                        3,049      (1,637)     1,412
  Time accounts and public funds                        8,989       1,681     10,670
  Federal funds purchased and securities sold
    under repurchase agreements                           614        (779)      (165)
  Long-term notes payable and other borrowings             71         897        968
                                                     ---------   ---------  ---------
     Total                                             15,881      (4,350)    11,531
                                                     ---------   ---------  ---------
Changes in net interest income                       $(12,162)   $ 23,085   $ 10,923
                                                     =========   =========  =========



The allocation of the rate/volume variance has been made on a pro-rata
basis assuming absolute values.  The above information is shown on a
taxable-equivalent basis assuming a 35 percent tax rate in 1994 and 1993
and a 34 percent tax rate in 1992 and 1991.

</TABLE>
<TABLE>
<CAPTION>



                                                         December 31, 1994
                                             ---------------------------------------------
                                               Due in    After One,    After
                                              One Year   but Within    Five
Loan Maturity and Sensitivity                 or Less    Five Years    Years      Total
------------------------------------------------------------------------------------------
<S>                                          <C>         <C>          <C>         <C>
Real estate construction and land loans      $ 53,968    $ 16,321     $  5,745    $ 76,034
Other real estate loans                        86,221     157,408      142,850     386,479
All other loans                               280,717     134,701       24,351     439,769
                                             --------    --------     --------    --------
    Total                                    $420,906    $308,430     $172,946    $902,282
                                             ========    ========     ========    ========

Loans with fixed interest rates              $136,900    $108,925     $113,947    $359,772
Loans with floating interest rates            284,006     199,505       58,999     542,510
                                             --------    --------     --------    --------
    Total                                    $420,906    $308,430     $172,946    $902,282
                                             ========    ========     ========    ========


Loans for 1-4 family housing totaling $248,118,000 and consumer loans
totaling $331,056,000 are not included in the amounts in the table.

</TABLE>

PAGE 43

<PAGE>

<TABLE>
<CAPTION>


Maturity Distribution and Securities Portfolio Yields
(dollars in thousands)                         December 31, 1994
------------------------------------------------------------------------------------------
                                                   Maturity
                    ----------------------------------------------------------------------
                         Within 1 Year           1-5 Years             5-10 Years
                    ---------------------  ----------------------  -----------------------
                                Weighted                 Weighted               Weighted
                     Amount  Average Yield  Amount  Average Yield   Amount  Average Yield
                    -------- ------------- --------  ------------- ---------------------
<S>                 <C>          <C>       <C>           <C>        <C>           <C>
Held to maturity:
U.S. Treasury       $    660     5.36%
U.S. Government
 agencies and
 corporations            ---      ---      $   169        5.31%     $523,009      5.66%
States and
 political
 subdivisions             50     4.74      $   400        4.86           805      6.09
Other                    ---      ---        5,987        5.28            25      7.50
                    --------    -----      -------        ----      --------      ----
  Total securities
   held to maturity $    710     5.32%     $ 6,556        5.26%     $523,839      5.66%
                    ========    =====      =======        ====      ========      ====
Available for sale:
U.S. Treasury       $240,965     5.21%
U.S. Government
 agencies and
 corporations            ---      ---      $   148        8.42%     $ 44,877      7.51%
Other
                    --------    -----      -------        ----      --------      ----
  Total securities
  available for
  sale              $240,965     5.21%     $   148        8.42%     $ 44,877      7.51%
                    ========     ====      =======        ====      ========      ====


Weighted average yields have been computed on a fully taxable-equivalent
basis assuming a tax rate of 35%.

</TABLE>


<TABLE>
<CAPTION>

Maturity Distribution and Securities Portfolio Yields
(dollars in thousands)           December 31, 1994
-----------------------------------------------------------------
                                      Maturity
                    ---------------------------------------------
                         After 10 Years     Total Carrying Amount
                    ---------------------  ----------------------
                                Weighted                 Weighted
                     Amount  Average Yield  Amount  Average Yield
                    -------- ------------- --------  -------------
<S>                 <C>          <C>      <C>             <C>
Held to maturity:
U.S. Treasury                             $      660      5.36%
U.S. Government
 agencies and
 corporations       $515,712     6.06%     1,038,890      5.86
States and
 political
 subdivisions          4,428     6.36          5,683      6.20
Other                                          6,012      5.29
                    --------    -----      ---------      ----
  Total securities
   held to maturity $520,140     6.07%    $1,051,245*     5.86%
                    ========    =====     ==========      ====
Available for sale:
U.S. Treasury                             $  240,965      5.21%
U.S. Government
 agencies and
 corporations       $241,155     6.84%       286,180      6.95
Other                 15,652     6.11         15,652      6.11
                    --------    -----      ---------      ----
  Total securities
  available for
  sale              $256,807     6.80%    $  542,797*     6.15%
                    ========     ====      =========      ====


Weighted average yields have been computed on a fully taxable-equivalent
basis assuming a tax rate of 35%.

* Included in the totals are mortgage-backed securities and collateralized
mortgage obligations of $1,336,263 which are included in maturity
categories based on their stated maturity date.

</TABLE>

<TABLE>
<CAPTION>


                                                            Year Ended December 31
Federal Funds Purchased and Securities                 ----------------------------------
Sold Under Repurchase Agreements                          1994        1993         1992
------------------------------------------------------------------------------------------
<S>                                                    <C>          <C>          <C>
Balance at year end                                    $370,235     $166,519     $122,221
Maximum month-end balance                               370,235      168,198      126,230
For the year:
  Average daily balance                                 191,611      131,096      102,550
  Average interest rate                                    3.74%        2.52%        3.06%
  Weighted average daily interest rate                     4.06         2.86         3.32


</TABLE>


<TABLE>
<CAPTION>

                                                               December 31
                                                ------------------------------------------
                                                      1994                   1993
Remaining Maturity of Private                   -------------------    -------------------
Certificates of Deposit                                  Percentage            Percentage
of $100,000 or More                              Amount   of Total     Amount   of Total
------------------------------------------------------------------------------------------
<S>                                             <C>         <C>        <C>         <C>
Three months or less                            $ 46,581     12.6%     $ 58,314     16.7%
After three, within six months                   129,560     34.9       123,486     35.4
After six, within twelve months                  120,261     32.4       108,643     31.1
After twelve months                               74,337     20.1        58,660     16.8
                                                --------    -----      --------    -----
     Total                                      $370,739    100.0%     $349,103    100.0%
                                                ========    =====      ========    =====

Percentage of total private time deposits           17.1%                  16.0%


Other time deposits of $100,000 or more were $39,512,000 at December 31,
1994.  Of this amount 40.1 percent matures within three months, 10.6
percent matures between three and six months and the remainder matures
between six months and one year.

</TABLE>

PAGE 44

<PAGE>

<TABLE>
<CAPTION>


QUARTERLY RESULTS OF OPERATIONS
Cullen/Frost Bankers, Inc. and Subsidiaries

                                                    Three Months Ended 1994
(in thousands, except per share amounts)       March 31   June 30   Sept 30   Dec 31
------------------------------------------------------------------------------------
<S>                                            <C>        <C>       <C>       <C>
Interest income                                $47,741    $50,037   $52,670   $55,061
Interest expense                                14,793     16,179    17,867    20,323
Net interest income                             32,948     33,858    34,803    34,738
Provision (credit) for possible loan losses        ---        ---       ---       ---
Gain (loss) on securities transactions               6       (446)       51    (3,547)
Non-interest income                             19,336     18,951    21,453    17,075
Restructuring costs                                ---        ---       830       ---
Non-interest expense                            38,420     38,606    41,484    37,052
Income before income taxes (credits) and
  cumulative effect of accounting change        13,864     14,203    14,722    14,761
Income taxes (credits)                           4,766      4,961     5,278     5,172
Net income                                       9,098      9,242     9,494     9,589
Per share
    Income before cumulative effect of
      accounting change--
    Primary                                        .81        .82       .84       .85
    Fully diluted                                  .81        .82       .84       .85
    Net income--
    Primary                                        .81        .82       .84       .85
    Fully diluted                                  .81        .82       .84       .85


</TABLE>


<TABLE>
<CAPTION>

                                                    Three Months Ended 1993
(in thousands, except per share amounts)       March 31   June 30   Sept 30   Dec 31
------------------------------------------------------------------------------------
<S>                                            <C>        <C>       <C>      <C>
Interest income                                $46,155    $48,985   $47,095  $47,384
Interest expense                                15,175     16,151    15,205   15,262
Net interest income                             30,980     32,834    31,890   32,122
Provision (credit) for possible loan losses       (590)       ---    (2,251)  (3,244)
Gain (loss) on securities transactions               8         (3)        3    1,425
Non-interest income                             17,683     18,822    18,846   20,878
Restructuring costs                              1,958         --       591    7,736
Non-interest expense                            41,308     40,711    40,850   49,209
Income before income taxes (credits)             7,945     10,945    12,137    7,035
Income taxes (credits)                             160        218       160   (1,273)
Cumulative effect of accounting change           8,439
Net income                                      16,224     10,727    11,977    8,308
Per share
    Income before cumulative effect of
     accounting change-
    Primary                                        .71        .96      1.07      .74
    Fully diluted                                  .71        .96      1.07      .74
    Net income
    Primary                                       1.47        .96      1.07      .74
    Fully diluted                                 1.46        .96      1.07      .74


</TABLE>


COMMON STOCK MARKET PRICES AND DIVIDENDS

     The Company's common stock trades on The NASDAQ Stock Market under the
symbol: CFBI.  The number of record holders of the common stock at February
21, 1995 was 2,548.

<TABLE>
<CAPTION>
                                            1994                    1993
                                        -------------         ----------------
Market Price (per share)*               High      Low          High      Low
------------------------------------------------------------------------------
<S>                                     <C>      <C>          <C>       <C>
First Quarter                           $36.25   $32.75       $40.25    $29.50
Second Quarter                           39.25    33.75        39.75     31.00
Third Quarter                            39.00    35.25        39.25     33.75
Fourth Quarter                           38.13    28.50        38.75     30.25



*Market prices have not been restated for effect of the ten percent stock
dividend.

</TABLE>

     Market prices shown above are high and low sales prices as reported
through NASDAQ National Market System. These prices reflect inter-dealer
prices, without retail mark-up, mark-down or commissions and represent
actual transactions.

<TABLE>
<CAPTION>


Cash Dividends (per share)                               1994            1993
-------------------------------------------------------------------------------
<S>                                                      <C>             <C>
First Quarter                                            $.15              --
Second Quarter                                            .15              --
Third Quarter                                             .15              --
Fourth Quarter                                            .22            $.15
                                                         -----           -----
     Total                                               $.67            $.15
                                                         =====           =====
</TABLE>


     During the fourth quarter of 1993 the Company resumed its quarterly
dividend and paid $.15 per share on December 15, 1993.  See "Capital"
section (page 22) in the Financial Review for further discussion.

PAGE 45

<PAGE>


SELECTED FINANCIAL DATA
Cullen/Frost Bankers, Inc. and Subsidiaries
(dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>


                                                      Year Ended December 31
                                             ---------------------------------------
                                                1994          1993          1992
                                             ----------   -----------     ----------
<S>                                          <C>           <C>           <C>
Balance Sheet Data
Total assets                                 $ 3,793,720   $ 3,639,047   $ 3,150,871
 Long-term notes payable                             ---           ---        13,400
 Shareholders' equity                            295,437       273,533       206,144
 Average shareholders' equity to average
  total assets                                      7.85%         7.08%         6.29%
 Tier 1 capital ratio (1992 rules)                 14.44         14.23         15.66
 Total capital ratio (1992 rules)                  15.69         15.49         17.52
Per Common Share Data
 Net income (loss)**                         $      3.33   $      4.24   $      2.26
 Cash dividends paid                                 .67           .15             -
 Shareholders' equity                              26.56         24.85         19.80
Loan Performance Indicators
 Non-performing assets                       $    19,938   $    31,110   $    51,303
 Non-performing assets to:
   Total loans plus foreclosed assets               1.34%         2.47%         4.94%
   Total assets                                      .53           .85          1.63
 Allowance for possible loan losses          $    25,741   $    26,298   $    31,897
 Allowance for possible loan losses
  to period-end loans                               1.74%         2.11%         3.15%
 Net loan charge-offs (recoveries)           $    (2,127)  $      (486)  $     9,640
 Net loan charge-offs (recoveries) to
  average loans                                     (.16)%        (.04)%         .94%
Common Stock Data
 Common shares outstanding at period end      11,123,062    11,009,198    10,412,184
 Weighted average common and common
  equivalent shares outstanding               11,222,911    11,150,788    10,974,329
 Dividends as a percentage of net income           20.12%         3.54%           --
Non-Financial Data
 Number of employees                               1,862         1,877         1,754
 Shareholders of record                            2,553         2,644         2,824

*Risk-based capital ratios are effective for years beginning December 31, 1990.
** 1993 primary and fully diluted earnings per share before cumulative effect of
an accounting change was $3.48.  1992 primary and fully diluted earnings per
share before extraordinary credit was $1.66.  Fully diluted net income per share
for 1992 was $2.25.


</TABLE>

<TABLE>
<CAPTION>

                                                      Year Ended December 31
                                             --------------------------------------
                                                1991          1990           1989
                                             -----------   -----------   ----------
<S>                                          <C>           <C>           <C>
Balance Sheet Data
Total assets                                 $ 3,078,986   $ 3,254,744   $ 3,505,038
 Long-term notes payable                          14,668        16,280        17,450
 Shareholders' equity                            176,222       173,442       179,313
 Average shareholders'equity to average
  total assets                                      5.67%         5.42%         5.14%
 Tier 1 capital ratio (1992 rules)                 12.98         10.93             *
 Total capital ratio (1992 rules)                  15.04         13.05             *
Per Common Share Data
 Net income (loss)**                         $       .02   $      (.85)  $       .28
 Cash dividends paid                                   -             -             -
 Shareholders' equity                              17.55         17.79         18.92
Loan Performance Indicators
 Non-performing assets                       $   100,642   $   121,865   $   131,733
 Non-performing assets to:
   Total loans plus foreclosed assets               8.85%         9.11%         9.24%
   Total assets                                     3.27          3.74          3.76
 Allowance for possible loan losses          $    42,387   $    45,604   $    42,282
 Allowance for possible loan losses
  to period-end loans                               3.95%         3.60%         3.09%
 Net loan charge offs (recoveries)           $    13,237   $    28,671   $    28,132
 Net loan charge-offs (recoveries) to
  average loans                                     1.15%         2.18%         2.00%
Common Stock Data
 Common shares outstanding at period end      10,043,844     9,751,234     9,479,026
 Weighted average common and common
  equivalent shares outstanding               10,075,263     9,651,942     9,516,321
 Dividends as a percentage of net income              --            --            --
Non-Financial Data
 Number of employees                               1,737         1,755         1,869
 Shareholders of record                            3,547         4,136         4,088



*Risk-based capital ratios are effective for years beginning December 31, 1990.
** 1993 primary and fully diluted earnings per share before cumulative effect of
an accounting change was $3.48.  1992 primary and fully diluted earnings per
share before extraordinary credit was $1.66.  Fully diluted net income per share
for 1992 was $2.25.

</TABLE>
<TABLE>
<CAPTION>

CULLEN/FROST BANKERS, INC. AND SUBSIDIARIES
Bank Subsidiaries
(in thousands)
---------------------------------------------------------------------------------------
                                                              December 31, 1994
                                                     ----------------------------------
                                                         Total     Total       Total
                                                        Assets     Loans      Deposits
                                                     ----------  ----------  ----------
<S>                                                  <C>         <C>         <C>
Frost National Bank                                  $3,683,317  $1,424,062  $2,970,245
 San Antonio, Houston, Austin and Corpus Christi
 Main Office:
 P. O. Box 1600, 100 West Houston Street
 San Antonio, Texas 78296 (210)220-4011

United States National Bank                            138,222      53,703      125,904
 P. O. Box 179 2201 Market Street
 Galveston, Texas 77553 (409)763-1151

</TABLE>

PAGE 46

<PAGE>

<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF OPERATIONS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands, except per share amounts)

                                                        Year Ended December 31
                                                   --------------------------------
                                                     1994         1993       1992
                                                   --------     --------   --------
<S>                                                <C>          <C>        <C>
Interest Income:
 Loans, including fees                             $106,252     $ 90,756   $ 84,074
 Securities                                          95,109       91,145     99,188
 Time deposits                                            2            4          8
 Federal funds sold and securities purchased
  under resale agreements                             4,146        7,714      6,711
                                                   --------     --------   --------
       Total Interest Income                        205,509      189,619    189,981
Interest expense:
  Deposits                                           61,996       58,079     68,807
  Federal funds purchased and securities sold
   under repurchase agreements                        7,166        3,304      3,139
  Long-term notes payable                               ---          410      1,378
  Other borrowings                                      ---          ---        ---
                                                   --------     --------   --------
       Total Interest Expense                        69,162       61,793     73,324
                                                   --------     --------   --------
       Net Interest Income                          136,347      127,826    116,657
Provision (credit) for possible loan losses             ---       (6,085)      (850)
                                                   --------     --------   --------
       Net Interest Income After
         Provision (Credit) for Possible
           Loan Losses                              136,347      133,911    117,507
Non-interest income:
  Trust department                                   29,529       26,278     21,861
  Service charges on deposit accounts                25,890       25,386     21,958
  Other service charges, collection and
    exchange charges, commissions and fees           11,658        9,889      7,888
  Net gain (loss) on securities transactions         (4,038)       1,433       (232)
  Other                                              13,776       13,243     10,338
                                                   --------      -------    -------
        Total Non-Interest Income                    76,815       76,229     61,813
Non-interest expense:
  Salaries and wages                                 52,986       53,654     46,184
  Pension and other employee benefits                 9,910       12,052      9,746
  Net occupancy of banking premises                  15,777       20,749     16,963
  Furniture and equipment                            10,937       10,155      8,295
  Provision for real estate losses                      ---        1,445     19,311
  Restructuring costs                                   830       10,285        ---
  Other                                              65,122       63,738     52,999
                                                   --------      -------    -------
        Total Non-Interest Expense                  155,562      172,078    153,498
                                                   --------      -------    -------
        Income (Loss) Before
         Income Taxes (Credits), Extraordinary
         Credit and Cumulative Effect of
         Accounting Change                           57,600       38,062     25,822
Income Taxes                                         20,177         (735)     8,197
                                                   --------      -------    -------
Income (Loss) before extraordinary credit
 and cumulative effect of accounting change          37,423       38,797     17,625
Extraordinary Credit-income tax benefit                 ---          ---      6,497
Cumulative effect of change in accounting
 for income taxes                                       ---        8,439        ---
                                                   --------      -------    -------
        Net Income (Loss)                          $ 37,423      $47,236    $24,122
                                                   ========      =======    =======
Net income (loss) per common share                 $   3.33      $  4.24    $  2.26
                                                   ========      =======    =======
Return on average assets                               1.02%        1.34%       .79%
Return on average equity                              13.04        19.00      12.56

</TABLE>

PAGE 47

<PAGE>

<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF OPERATIONS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands, except per share amounts)


                                                        Year Ended December 31
                                                   --------------------------------
                                                     1991          1990      1989
                                                   --------     --------    --------
<S>                                                <C>          <C>         <C>
Interest Income:
 Loans, including fees                             $108,617     $134,217    $150,550
 Securities                                         111,132      115,452     101,424
 Time deposits                                           13           82       1,814
 Federal funds sold and securities purchased
   under resale agreements                           11,478       23,130      45,578
                                                   --------     --------    --------
       Total Interest Income                        231,240      272,881     299,366
Interest expense:
  Deposits                                          115,286      147,399     160,536
  Federal funds purchased and securities sold
   under repurchase agreements                        5,913       13,805      27,892
  Long-term notes payable                             1,502        1,630       1,709
  Other borrowings                                       25            3       2,269
                                                   --------     --------     --------
       Total Interest Expense                       122,726      162,837     192,406
                                                   --------     --------     --------
       Net Interest Income                          108,514      110,044     106,960
Provision (credit) for possible loan losses          10,020       31,993      28,902
                                                   --------     --------     --------
       Net Interest Income After
         Provision (Credit) for Possible
           Loan Losses                               98,494       78,051      78,058
Non-interest income:
  Trust department                                   20,030       18,777      16,211
  Service charges on deposit accounts                18,915       15,146      13,290
  Other service charges, collection and
    exchange charges, commissions and fees            8,288        7,304       6,293
  Net gain (loss) on securities transactions          2,022          129         516
  Other                                               8,227        9,236      14,170
                                                    -------      -------     -------
        Total Non-Interest Income                    57,482       50,592      50,480
Non-interest expense:
  Salaries and wages                                 44,154       43,019      43,361
  Pension and other employee benefits                 9,058        9,148       8,567
  Net occupancy of banking premises                  16,460       16,690      16,080
  Furniture and equipment                             7,726        8,067       8,690
  Provision for real estate losses                   20,799       11,172       8,131
  Restructuring costs                                    --           --          --
  Other                                              56,941       48,531      40,836
                                                    -------      -------     -------
        Total Non-Interest Expense                  155,138      136,627     125,665
                                                    -------      -------     ------- 
        Income (Loss) Before Income Taxes
         (Credits), Extraordinary Credit and
         Cumulative Effect of Accounting Change         838       (7,984)      2,873
Income Taxes (credits)                                  633          236         200
                                                    -------      -------     -------
Income (Loss) before extraordinary credit
 and cumulative effect of accounting change             205       (8,220)      2,673
Extraordinary Credit-income tax benefit                  --           --          --
Cumulative effect of change in accounting for
 income taxes                                            --           --          --
                                                    -------      -------     -------
        Net Income (Loss)                           $   205      $(8,220)    $ 2,673
                                                    ========     =======     =======
Net income (loss) per common share                  $   .02      $  (.85)    $   .28
                                                    ========     =======     =======
Return on average assets                                .01%         N/M         .08%
Return on average equity                                .12          N/M        1.51

</TABLE>

<TABLE>
<CAPTION>

CONSOLIDATED AVERAGE BALANCE SHEETS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands - taxable-equivalent basis)


                                                      Year Ended December 31
                                                   -------------------------------
                                                                 1994
                                                   -------------------------------
                                                                 Interest
                                                    Average      Income/    Yield/
                                                    Balance      Expense     Cost
----------------------------------------------------------------------------------
<S>                                                <C>           <C>        <C>
Assets:             
Time deposits                                      $       60    $      2   3.43%
Securities:
  U.S. Treasury                                       273,556      12,163   4.45
  U.S. Government agencies and corporations         1,361,893      80,953   5.94
  States and political subdivisions:
    Tax-exempt                                          5,860         558   9.52
    Taxable                                                70           5   7.13
  Other                                                29,156       1,618   5.55
                                                   ----------     -------
  Total securities                                  1,670,535      95,297   5.70
Federal funds sold and securities purchased
  under resale agreements                             108,762       4,146   3.81
Loans, net of unearned discount                     1,331,793     106,706   8.01
                                                   ----------     -------
   Total Earning Assets and Average Rate Earned     3,111,150     206,151   6.62
Cash and due from banks                               341,547
Allowance for possible loan losses                    (26,142)
Banking premises and equipment                         89,430
Accrued interest and other assets                     142,202
                                                   ----------
      Total Assets                                 $3,658,187
                                                   ==========
Liabilities:
Demand deposits:
  Commercial and individual                        $  673,764
  Correspondent banks                                 124,416
  Public funds                                         38,531
                                                   ----------
      Total demand deposits                           836,711
Time deposits:
  Savings and Interest-on-Checking                    796,178      14,425   1.81
  Money market deposit accounts                       547,237      15,709   2.87
  Time accounts                                       854,601      29,364   3.44
  Public funds                                         86,132       2,498   2.90
                                                   ----------     -------
      Total time deposits                           2,284,148      61,996   2.71
                                                   ----------
       Total deposits                               3,120,859
Federal funds purchased and securities sold
 under repurchase agreements                          191,611       7,166   3.74
Long-term notes payable
Other borrowings
                                                   ----------     -------
       Total Interest-Bearing Funds and
        Average Rate Paid                           2,475,759      69,162   2.79
                                                                  -------   ----
Accrued interest and other liabilities                 58,712
                                                   ----------
       Total Liabilities                            3,371,182
Shareholders' Equity                                  287,005
                                                   ----------
       Total Liabilities and Shareholders' Equity  $3,658,187
                                                   ==========
Net interest income                                              $136,989
                                                                 ========
Net interest spread                                                         3.83%
                                                                            ====
Net interest income to total average earning assets                         4.40%
                                                                            ====
Net interest income to total average earning assets-
 with federal funds net                                                     4.56%
                                                                            ====

The above information is shown on a taxable-equivalent basis assuming a 35
percent tax rate for 1994 and 1993 and a 34 percent tax rate for 1992
through 1989.  Non-accrual loans are included in the average loan amounts
outstanding for these computations.

</TABLE>


<TABLE>
<CAPTION>

CONSOLIDATED AVERAGE BALANCE SHEETS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands - taxable-equivalent basis)
                                                      Year Ended December 31
                                                   ------------------------------
                                                                 1993
                                                   ------------------------------
                                                                 Interest
                                                    Average      Income/     Yield/
                                                    Balance      Expense      Cost
---------------------------------------------------------------------------------
<S>                                                <C>           <C>        <C>
Assets:
Time deposits                                      $      147    $      4   2.68%
Securities:
  U.S. Treasury                                       495,760      22,386   4.52
  U.S. Government agencies and corporations         1,021,083      65,155   6.38
  States and political subdivisions:
    Tax-exempt                                         11,078       1,093   9.86
    Taxable                                             1,148          95   8.25
  Other                                                54,333       2,792   5.14
                                                   ----------    --------
     Total securities                               1,583,402      91,521   5.78
Federal funds sold and securities purchased
  under resale agreements                             255,613       7,714   3.02
Loans, net of unearned discount                     1,158,057      91,263   7.88
                                                   ----------    --------
     Total Earning Assets and Average Rate Earned   2,997,219     190,502   6.35
Cash and due from banks                               315,354
Allowance for possible loan losses                    (31,127)
Banking premises and equipment                         87,085
Accrued interest and other assets                     143,632
                                                   ----------
      Total Assets                                 $3,512,163
                                                   ==========
Liabilities:
Demand deposits:
  Commercial and individual                        $  631,363
  Correspondent banks                                 143,008
  Public funds                                         42,075
                                                   ----------
      Total demand deposits                           816,446
Time deposits:
  Savings and Interest-on-Checking                    750,386      14,840   1.98
  Money market deposit accounts                       534,814      13,426   2.51
  Time accounts                                       907,125      27,693   3.05
  Public funds                                         74,979       2,120   2.83
                                                   ----------     -------
      Total time deposits                           2,267,304      58,079   2.56
                                                   ----------     -------
       Total deposits                               3,083,750
Federal funds purchased and securities sold
 under repurchase agreements                          131,096       3,304   2.52
Long-term notes payable                                 4,075         380   9.33
Other borrowings                                          508          30   5.91
                                                   ----------     -------
       Total Interest-Bearing Funds and
        Average Rate Paid                           2,402,983      61,793   2.57
                                                                  -------   ----
Accrued interest and other liabilities                 44,184
                                                   ----------
       Total Liabilities                            3,263,613
Shareholders' Equity                                  248,550
                                                   ----------
       Total Liabilities and Shareholders' Equity  $3,512,163
                                                   ==========
Net interest income                                              $128,709
                                                                 ========
Net Interest spread                                                         3.78%
                                                                            ====
Net interest income to total average earning assets                         4.29%
                                                                            ====
Net interest income to total average earning assets-
 with federal funds net                                                     4.49%
                                                                            ====


The above information is shown on a taxable-equivalent basis assuming a 35
percent tax rate for 1994 and 1993 and a 34 percent tax rate for 1992
through 1989.  Non-accrual loans are included in the average loan amounts
outstanding for these computations.

</TABLE>

PAGE 48

<PAGE>

<TABLE>
<CAPTION>


CONSOLIDATED AVERAGE BALANCE SHEETS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands - taxable-equivalent basis)
                                                      Year Ended December 31
                                                   ------------------------------
                                                                 1992
                                                   ------------------------------
                                                                 Interest
                                                    Average      Income/    Yield/
                                                    Balance      Expense     Cost
---------------------------------------------------------------------------------
<S>                                                <C>           <C>        <C>
Assets:
Time deposits                                      $      203    $      8   4.10%
Securities:
  U.S. Treasury                                       621,460      35,167   5.66
  U.S. Government agencies and corporations           669,786      56,712   8.47
  States and political subdivisions:
    Tax-exempt                                         13,126       1,228   9.43
    Taxable                                            11,600         736   6.35
  Other                                               100,839       5,756   5.71
                                                   ----------    --------
     Total securities                               1,416,811      99,599   7.03
Federal funds sold and securities purchased
  under resale agreements                             195,398       6,711   3.43
Loans, net of unearned discount                     1,024,885      84,792   8.27
                                                   ----------    -------- 
     Total Earning Assets and Average Rate Earned   2,637,297     191,110   7.25
Cash and due from banks                               262,995
Allowance for possible loan losses                    (36,793)
Banking premises and equipment                         80,794
Accrued interest and other assets                     110,951
                                                   ----------
      Total Assets                                 $3,055,244
                                                   ==========
Liabilities:
Demand deposits:
  Commercial and individual                        $  495,199
  Correspondent banks                                 136,487
  Public funds                                         33,842
                                                   ----------
      Total demand deposits                           665,528
Time deposits:
  Savings and Interest-on-Checking                    541,191      13,486   2.49
  Money market deposit accounts                       477,877      14,838   3.11
  Time accounts                                       946,480      36,775   3.89
  Public funds                                         79,621       3,708   4.66
                                                   ----------    --------
      Total time deposits                           2,045,169      68,807   3.36
                                                   ----------
       Total deposits                               2,710,697
Federal funds purchased and securities sold
 under repurchase agreements                          102,550       3,139   3.06
Long-term notes payable                                14,568       1,378   9.46
Other borrowings
                                                   ----------    --------
       Total Interest-Bearing Funds and
        Average Rate Paid                           2,162,287      73,324   3.39
Accrued interest and other liabilities                 35,398    --------   ----
                                                   ----------
       Total Liabilities                            2,863,213
Shareholders' Equity                                  192,031
                                                   ----------
       Total Liabilities and Shareholders' Equity  $3,055,244
                                                   ==========
Net interest income                                              $117,786
                                                                 ========
Net Interest spread                                                         3.86%
                                                                            ====
Net interest income to total average earning assets                         4.47%
                                                                            ====
Net interest income to total average earning assets-
 with federal funds net                                                     4.65%
                                                                            ====

     The above information is shown on a taxable-equivalent basis assuming
a 35 percent tax rate for 1994 and 1993 and a 34 percent tax rate for 1992
through 1989.  Non-accrual loans are included in the average loan amounts
outstanding for these computations.
</TABLE>

<TABLE>
<CAPTION>

                                                      Year Ended December 31
                                                   ------------------------------
                                                                 1991
                                                   ------------------------------
                                                                 Interest
                                                    Average      Income/    Yield/
                                                    Balance      Expense     Cost
---------------------------------------------------------------------------------
<S>                                                <C>           <C>        <C>
Assets:
Time deposits                                      $      212    $     13   6.30%
Securities:
  U.S. Treasury                                       352,698      25,486   7.23
  U.S. Government agencies and corporations           818,174      73,899   9.03
  States and political subdivisions:
    Tax-exempt                                         37,742       3,469   9.19
    Taxable                                            16,717       1,356   8.11
  Other                                               109,231       8,082   7.40
                                                   ----------    --------
     Total securities                               1,334,562     112,292   8.41
Federal funds sold and securities purchased
  under resale agreements                             197,467      11,478   5.81
Loans, net of unearned discount                     1,149,233     109,597   9.54
                                                   ----------    --------
     Total Earning Assets and Average Rate Earned   2,681,474     233,380   8.70
Cash and due from banks                               250,412
Allowance for possible loan losses                    (44,483)
Banking premises and equipment                         74,014
Accrued interest and other assets                     143,236
                                                   ----------
      Total Assets                                 $3,104,653
                                                   ==========
Liabilities:
Demand deposits:
  Commercial and individual                        $  457,266
  Correspondent banks                                 111,542
  Public funds                                         30,631
                                                   ----------
      Total demand deposits                           599,439
Time deposits:
  Savings and Interest-on-Checking                    473,485      19,377   4.09
  Money market deposit accounts                       431,141      20,077   4.66
  Time accounts                                     1,145,725      68,528   5.98
  Public funds                                        108,130       7,304   6.75
                                                   ----------     -------
      Total time deposits                           2,158,481     115,286   5.34
                                                   ----------
       Total deposits                               2,757,920
Federal funds purchased and securities sold
 under repurchase agreements                          116,281       5,913   5.08
Long-term notes payable                                16,064       1,502   9.35
Other borrowings                                          266          25   9.54
                                                   ----------     -------
       Total Interest-Bearing Funds and
        Average Rate Paid                           2,291,092     122,726   5.35
                                                                  -------   ----
Accrued interest and other liabilities                 38,123
                                                   ----------
       Total Liabilities                            2,928,654
Shareholders' Equity                                  175,999
                                                   ----------
       Total Liabilities and Shareholders' Equity  $3,104,653
                                                   ==========
Net interest income                                              $110,654
                                                                 ========
Net Interest spread                                                         3.35%
                                                                            ====
Net interest income to total average earning assets                         4.13%
                                                                            ====
Net interest income to total average earning assets-
 with federal funds net                                                     4.31%
                                                                            ====

The above information is shown on a taxable-equivalent basis assuming a 35
percent tax rate for 1994 and 1993 and a 34 percent tax rate for 1992
through 1989.  Non-accrual loans are included in the average loan amounts
outstanding for these computations.
</TABLE>

<TABLE>
<CAPTION>

CONSOLIDATED AVERAGE BALANCE SHEETS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands - taxable-equivalent basis)

                                                      Year Ended December 31
                                                   ------------------------------
                                                                 1990
                                                   ------------------------------
                                                                 Interest
                                                   Average      Income/     Yield/
                                                   Balance      Expense      Cost
---------------------------------------------------------------------------------
<S>                                                <C>           <C>        <C> 
Assets:
Time deposits                                      $      878    $     82   9.34%
Securities:
  U.S. Treasury                                       211,096      18,384   8.71
  U.S. Government agencies and corporations           874,229      82,118   9.39
  States and political subdivisions:
    Tax-exempt                                         54,078       4,935   9.13
    Taxable                                            17,510       1,417   8.09
  Other                                               119,022      10,243   8.61
                                                   ----------    --------
     Total securities                               1,275,935     117,097   9.18
Federal funds sold and securities purchased
  under resale agreements                             281,628      23,130   8.21
Loans, net of unearned discount                     1,314,907     135,451  10.30
                                                   ----------    --------
     Total Earning Assets and Average Rate Earned   2,873,348     275,760   9.60
Cash and due from banks                               257,929
Allowance for possible loan losses                    (42,608)
Banking premises and equipment                         71,902
Accrued interest and other assets                     128,539
                                                   ----------
      Total Assets                                 $3,289,110
                                                   ==========
Liabilities:
Demand deposits:
  Commercial and individual                        $  455,325
  Correspondent banks                                 100,542
  Public funds                                         20,481
                                                   ----------
      Total demand deposits                           576,348
Time deposits:
  Savings and Interest-on-Checking                    432,280      20,933   4.84
  Money market deposit accounts                       435,332      21,703   4.99
  Time accounts                                     1,290,617      94,986   7.36
  Public funds                                        133,138       9,777   7.34
                                                   ----------    --------
      Total time deposits                           2,291,367     147,399   6.43
                                                   ----------
       Total deposits                               2,867,715
Federal funds purchased and securities sold
 under repurchase agreements                          181,620      13,805   7.60
Long-term notes payable                                17,424       1,630   9.35
Other borrowings                                           37           3   8.28
                                                   ----------    --------
       Total Interest-Bearing Funds and
        Average Rate Paid                           2,490,448     162,837   6.54
Accrued interest and other liabilities                 44,003    --------   ----
                                                   ----------
       Total Liabilities                            3,110,799
Shareholders' Equity                                  178,311
                                                   ----------
       Total Liabilities and Shareholders' Equity  $3,289,110
                                                   ==========
Net interest income                                              $112,923
                                                                 ========
Net Interest spread                                                         3.06%
                                                                            ====
Net interest income to total average earning assets                         3.93%
                                                                            ====
Net interest income to total average earning assets-
 with federal funds net                                                     4.20%
                                                                            ====


The above information is shown on a taxable-equivalent basis assuming a 35
percent tax rate for 1994 and 1993 and a 34 percent tax rate for 1992
through 1989.  Non-accrual loans are included in the average loan amounts
outstanding for these computations.

</TABLE>

<TABLE>
<CAPTION>

CONSOLIDATED AVERAGE BALANCE SHEETS
Cullen/Frost Bankers, Inc. and Subsidiaries
(in thousands - taxable-equivalent basis)

                                                      Year Ended December 31
                                                   ------------------------------
                                                                 1989
                                                   ------------------------------
                                                                 Interest
                                                    Average      Income/    Yield/
                                                    Balance      Expense     Cost
---------------------------------------------------------------------------------
<S>                                                <C>           <C>        <C>
Assets:
Time deposits                                      $   19,407    $  1,814   9.35%
Securities:
  U.S. Treasury                                       253,326      21,058   8.31
  U.S. Government agencies and corporations           676,778      61,865   9.14
  States and political subdivisions:
    Tax-exempt                                         68,234       6,133   8.99
    Taxable                                            22,232       2,303  10.36
  Other                                               132,745      12,150   9.15
                                                   ----------    --------
     Total securities                               1,153,315     103,509   8.97
Federal funds sold and securities purchased
  under resale agreements                             491,073      45,578   9.28
Loans, net of unearned discount                     1,406,773     152,051  10.81
                                                   ----------    --------
     Total Earning Assets and Average Rate Earned   3,070,568     302,952   9.87
Cash and due from banks                               256,228
Allowance for possible loan losses                    (42,328)
Banking premises and equipment                         67,061
Accrued interest and other assets                     103,589
                                                   ----------
      Total Assets                                 $3,455,118
                                                   ==========
Liabilities:
Demand deposits:
  Commercial and individual                        $  442,697
  Correspondent banks                                  83,194
  Public funds                                         16,234
                                                   ----------
      Total demand deposits                           542,125
Time deposits:
  Savings and Interest-on-Checking                    378,739      19,015   5.02
  Money market deposit accounts                       472,333      24,215   5.13
  Time accounts                                     1,336,139     107,416   8.04
  Public funds                                        133,204       9,890   7.42
                                                   ----------    --------
      Total time deposits                           2,320,415     160,536   6.92
                                                   ----------
       Total deposits                               2,862,540
Federal funds purchased and securities sold
 under repurchase agreements                          323,854      27,892   8.61
Long-term notes payable                                18,536       1,709   9.22
Other borrowings                                       21,221       2,269  10.69
                                                   ----------    --------
       Total Interest-Bearing Funds and
        Average Rate Paid                           2,684,026     192,406   7.17
Accrued interest and other liabilities                 51,452    --------   ----
                                                   ----------
       Total Liabilities                            3,277,603
Shareholders' Equity                                  177,515
                                                   ----------
       Total Liabilities and Shareholders' Equity  $3,455,118
                                                   ==========
Net interest income                                              $110,546
                                                                 ========
Net Interest spread                                                         2.70%
                                                                            ====
Net interest income to total average earning assets                         3.60%
                                                                            ====
Net interest income to total average earning assets-
 with federal funds net                                                     4.02%
                                                                            ====


The above information is shown on a taxable-equivalent basis assuming a 35
percent tax rate for 1994 and 1993 and a 34 percent tax rate for 1992
through 1989.  Non-accrual loans are included in the average loan amounts
outstanding for these computations.

</TABLE>

PAGE 49





EXHIBIT 21

Subsidiaries of Cullen/Frost

<PAGE>

                    SUBSIDIARIES OF THE REGISTRANT
                    ------------------------------

     As of March 24, 1995, Cullen/Frost owned directly, or
indirectly through wholly owned subsidiaries, the following
subsidiaries.





                                                        PERCENTAGES OF
                                        ORGANIZED     VOTING SECURITIES
                                           UNDER           OWNED BY
                                          LAWS OF        CULLEN/FROST
                                         ----------    -----------------

The Frost National Bank of              United States        100%
   San Antonio

United States National Bank             United States        100%
   of Galveston

Main Plaza Corporation                     Texas             100%

Daltex General Agency, Inc.                Texas             100%

The New Galveston Company, Inc.           Delaware           100%



EXHIBIT 23

Consent of Independent Auditors

<PAGE>

                     CONSENT OF INDEPENDENT AUDITORS


We consent to the incorporation by reference in this Annual Report (Form 10-K)
of Cullen/Frost Bankers, Inc. of our report dated January 31, 1995,
included in the 1994 Annual Report to Shareholders of Cullen/Frost Bankers,
Inc.

We also consent to the incorporation by reference in the Registration
Statement (Form S-8 No. 33-30776) pertaining to the Cullen/Frost Bankers,
Inc. 1983 Nonqualified Stock Option Plan, the Registration Statement (Form
S-8 No. 33-30777) pertaining to the Cullen/Frost Bankers, Inc. 1988
Nonqualified Stock Option Plan, the Registration Statement (Form S-8 (No.
33-37500) pertaining to the 401(k) Stock Purchase Plan for employees of
Cullen/Frost Bankers, Inc. and its Affiliates, the Registration Statement
(Form S-8 No. 33-39478) pertaining to the 1991 Thrift Incentive Stock
Purchase Plan for Employees of Cullen/Frost Bankers, Inc. and its
Affiliates, the Registration Statement (Form S-8 No. 33-53492) pertaining
to the Cullen/Frost Bankers, Inc. Restricted Stock Plan,, and the
Registration Statement (Form S-8 No. 33-53622) pertaining to the
Cullen/Frost Bankers, Inc. 1992 Stock Plan, of our report dated January 31,
1994 with respect to the consolidated financial statements of Cullen/Frost
Bankers, Inc. incorporated by reference in this Annual Report (Form 10-K)
for the year ended December 31, 1994.


                                                      /s/ ERNST & YOUNG
                                                     -------------------
                                                          ERNST & YOUNG




San Antonio, Texas
March 30, 1995



EXHIBIT 24

Power of Attorney

<PAGE>

                           POWER OF ATTORNEY




KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints T.C. Frost, Robert S. McClane and Phillip D.
Green, and each of them, his true and lawful attorneys-in-fact and agents,
and with power of substitution and resubstitution, for him and in his name,
place and stead, and in any and all capacities, to sign the Annual Report
on Form 10-K of Cullen/Frost Bankers, Inc. for the fiscal year ended
December 31, 1994, to sign any and all amendments thereto, and to file such
Annual Report and amendments, with all exhibits thereto, and other
documents in connection therewith, with the Securities and Exchange
Commission, granting unto said attorneys-in-fact and agents, and each of
them, full power and authority to do and perform each and every act and
thing requisite or necessary to be done in and about the premises, as fully
to all intents and purposes as he might or could do in person, hereby
ratifying and confirming all that said attorneys-in-fact and agents or
either of them, or their or his substitute or substitutes, may lawfully do
or cause to be done by virtue hereof.

<PAGE>

  Signatures                         Title                      Date
--------------------------  ------------------------       ----------------

                            Chairman of the Board
                            and Director (Principal)
/s/ T.C. FROST                Executive Officer)           February 7, 1995
--------------------------                                 ----------------
(T.C. Frost)

                                President and
/s/ ROBERT S. McCLANE             Director                 February 7, 1995
--------------------------                                 ----------------
(Robert S. McClane


/s/ ISAAC ARNOLD, JR.             Director                 February 7, 1995
--------------------------                                 ----------------
(Isaac Arnold, Jr.)


/s/ ROYCE S. CALDWELL             Director                 February 7, 1995 
--------------------------                                 ----------------
(Royce S. Caldwell)                        


/s/ RUBEN R. CARDENAS             Director                 February 7, 1995
--------------------------                                 ----------------
(Ruben R. Cardenas)                                       


/s/ HENRY E. CATTO                Director                 February 7, 1995
--------------------------                                 ----------------
(Henry E. Catto)


/s/ HARRY H. CULLEN               Director                 February 7, 1995
--------------------------                                 ----------------
(Harry H. Cullen)


/s/ ROY H. CULLEN                 Director                 February 7, 1995
--------------------------                                 ----------------
(Roy H. Cullen)


/s/ RICHARD W. EVANS, JR.         Director                 February 7, 1995
--------------------------                                 ----------------
(Richard W. Evans, Jr.)


/s/ W. N. FINNEGAN, III           Director                 February 7, 1995
--------------------------                                 ----------------
(W. N. Finnegan, III)

<PAGE>

   Signatures                       Title                       Date
--------------------------   ---------------------        -----------------

                                  Director                 
--------------------------                                
(Joseph H. Frost)


                                  Director                
--------------------------                                 
(James W. Gorman, Jr.)


/s/ JAMES L.HAYNE                 Director                 February 7, 1995
--------------------------                                 ----------------
(James L. Hayne)


                                  Director                 
--------------------------                                 
(Harris L. Kempner, Jr.)


/s/ RICHARD M. KLEBERG, III        Director                February 7, 1995
--------------------------                                 ----------------
(Richard M. Kleberg, III)


/s/ QUINCY LEE                     Director                February 7, 1995
--------------------------                                 ----------------
(Quincy Lee)


/s/ J. GORDON MUIR, JR.            Director                February 7, 1995
--------------------------                                 ----------------
(J. Gordon Muir, Jr.)


/s/ W.B. OSBORN, JR.               Director                February 7, 1995
--------------------------                                 ----------------
(W.B. Osborn, Jr.)


/s/ ROBERT G. POPE                 Director                February 7, 1995
--------------------------                                 ----------------
(Robert G. Pope)


                                   Director                
--------------------------                                 
(Herman Richter)

<PAGE>

   Signature                         Title                     Date
--------------------------  ------------------------    -------------------

/s/ CURTIS VAUGHAN, JR.            Director                February 7, 1995
--------------------------                                 ----------------
(Curtis Vaughan, Jr.)


                                Executive Vice
/s/ PHILLIP D. GREEN            President and              February 7, 1995
--------------------------        Treasurer                ----------------
(Phillip D. Green)



<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                         365,792
<INT-BEARING-DEPOSITS>                              12
<FED-FUNDS-SOLD>                               167,550
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    542,797
<INVESTMENTS-CARRYING>                       1,051,245
<INVESTMENTS-MARKET>                           981,800
<LOANS>                                      1,477,969
<ALLOWANCE>                                   (25,741)
<TOTAL-ASSETS>                               3,793,720
<DEPOSITS>                                   3,087,962
<SHORT-TERM>                                   370,235
<LIABILITIES-OTHER>                             40,086
<LONG-TERM>                                          0
<COMMON>                                        55,615
                                0
                                          0
<OTHER-SE>                                     239,822
<TOTAL-LIABILITIES-AND-EQUITY>               3,793,720
<INTEREST-LOAN>                                106,252
<INTEREST-INVEST>                               95,109
<INTEREST-OTHER>                                 4,148
<INTEREST-TOTAL>                               205,509
<INTEREST-DEPOSIT>                              61,996
<INTEREST-EXPENSE>                              69,162
<INTEREST-INCOME-NET>                          136,347
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                             (4,038)
<EXPENSE-OTHER>                                155,562
<INCOME-PRETAX>                                 57,600
<INCOME-PRE-EXTRAORDINARY>                      57,600
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    37,423
<EPS-PRIMARY>                                     3.33
<EPS-DILUTED>                                     3.33
<YIELD-ACTUAL>                                    6.62
<LOANS-NON>                                     11,303
<LOANS-PAST>                                     3,644
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                  5,199
<ALLOWANCE-OPEN>                                26,298
<CHARGE-OFFS>                                  (4,022)
<RECOVERIES>                                     6,149
<ALLOWANCE-CLOSE>                               25,741
<ALLOWANCE-DOMESTIC>                            25,595
<ALLOWANCE-FOREIGN>                                146
<ALLOWANCE-UNALLOCATED>                          2,287
        

</TABLE>


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