Quarterlytics / Financial Services / Banks - Regional / First Financial Bankshares

First Financial Bankshares

ffin · NASDAQ Financial Services
Claim this profile
Ticker ffin
Exchange NASDAQ
Sector Financial Services
Industry Banks - Regional
Employees 1001-5000
← All annual reports
FY2002 Annual Report · First Financial Bankshares
Sign in to download
Loading PDF…
annual report 2002

2002 ANNUAL REPORT

2 Corporate Profile

3 Financial Highlights

4 Letter to Shareholders

6 Shareholder Values

12  Selected Financial Data

13 Trust Services

14  Subsidiary Bank Reports
Financial Summaries
Senior Officers and Directors
Market Share

25 Form 10-K

Inside Back Cover  Corporate Information

At First Financial Bankshares, we are not a complicated

company. Our value is easy to calculate because our

numbers are easy to follow. The same holds true for

our  values. We  believe  in  doing  business  the  right

way – from our boardrooms to our mailrooms. Maybe

it’s our West Texas roots, but we still appreciate the days

when a handshake was binding. The relationships we

have  developed  with  our  customers  bear  this  out.

More and more, in communities across Texas, we’re the

banks people turn to for financial services. The result

has  been  strong,  consistent,  above-sector  perform-

ance for our shareholders. How do values drive value?

Let us explain.  

First  Financial  Bankshares,  Inc.  is  a  financial  holding  company 

headquartered in Abilene, Texas, with consolidated assets of $2.0 billion

as  of  December  31,  2002.  The  corporation  has  10  affiliate  banks,

which provide services from 28 full-service locations in the Central, West

and High Plains regions of Texas. The common stock of First Financial

Bankshares, Inc. is held by more than 3,500 shareholders and is listed

on The NASDAQ Stock Market® under the symbol FFIN.

“Our 10 affiliate banks provide 
services from 28 full-service 
locations in the Central, West and
High Plains regions of Texas.”

2

IN THOUSANDS EXCEPT PER SHARE DATA 

2002

2001 

CHANGE

For the Year

Net Income

Basic Earnings per Share

Dividends Declared

Dividends per Share

Averages for the Year

Assets

Securities

Loans

Deposits

Shareholders’ Equity

At Year-End

Assets

Securities

Loans

Deposits

Shareholders’ Equity

Book Value per Share

Trust Assets

Key Ratios

Return on Average Assets

Return on Average Equity

Equity/Assets at Year-End

Efficiency

$

33,953

$

29,355

2.75

16,680

1.35

1,907,999

748,654

942,101

1,644,170

224,355

1,993,183

772,256

964,040

1,711,562

238,768

19.31

986,224

1.78%

15.13

11.98

51.96

2.38

14,365

1.16

1,811,130

676,391

897,616

1,566,360

204,517

1,929,694

721,694

940,131

1,685,163

213,654

17.32

958,952

1.62%

14.35

11.07

53.82

15.7%

15.5

16.1

16.4

5.3

10.7

5.0

5.0

9.7

3.3

0.1

2.5

1.6

11.8

11.5

2.8

3

“We promise that our dedication
to you will not waver as we 
continue to focus on the
importance of value and values.”

Dear Shareholders: The theme of this year’s annual report

Consolidated assets at year-end 2002 totaled $1.993 bil-

is Value and Values. We firmly believe that values do drive

lion, up 3.3% from $1.930 billion in 2001. Loans increased

value. We want to provide value to our shareholders through

modestly, by 2.5%, to $964.0 million. The book value of

ownership of our stock, and value to our customers through

our trust assets increased by 2.8%, reaching $986.2 mil-

banking products and services. We do this by adhering to

lion at December 31, 2002. Deposits grew by 1.6%, to

the principles that have guided this organization since the

$1.712 billion.

establishment of First National Bank of Abilene in 1890. In

particular,  we  are  committed  to  doing  business  profes-

sionally  and  ethically  and  to  making  sure  our  financial

information is presented fairly.

First  Financial’s  balance  sheet  at  year-end  was  again

marked  by  strong  asset  quality  and  capital  strength.

Classified loans (those at risk to some degree) increased

to 3.7% of total loans from 2.7% a year earlier. However,

Last year, shareholders saw the value of their stock rise as

total  nonperforming  assets  decreased  to  .44%  of  total

we achieved higher earnings for the 16th year in a row. Net

loans from .51% at the end of 2001; by comparison, the

income reached $34.0 million, a gain of 15.7% from 2001’s

peer group average was .75%. Shareholders’ equity grew

$29.4 million. Basic earnings per share totaled $2.75, up

to $238.8 million at the end of 2002, yielding an equity-to-

from $2.38 in 2001. Over the past 10 years, earnings have

assets ratio of 11.98%.

grown at a compounded annual rate of 11.9%. The primary

factors  contributing  to  2002’s  higher  earnings  were  an

increase in average earning assets and an improved net

interest margin (the percentage difference between inter-

est earned and interest paid). Also contributing was the

elimination  of  goodwill  amortization  under  a  change  in

generally  accepted  accounting  principles;  this  change

produced an increase of $.10 in basic earnings per share.

Based on our earnings performance and strong capital posi-

tion, in April 2002 the Board of Directors approved a 16.7%

increase in the quarterly cash dividend, to $.35 per share

from $.30 per share. The total cash dividend for 2002 was

$1.35 per share. The market price of our common stock at

year-end was $38.00 per share, up 26.2% from $30.10 at

the end of 2001. The combination of share price appreci-

ation  and  dividend  paid  produced  a  total  return  to

Key profitability ratios also improved in 2002. Our return on

shareholders of 31% for 2002.

average assets increased to 1.78% from 1.62% in 2001.

This result was well above the average of 1.19% achieved

by  our  peer  group  (bank  holding  companies  of  similar

size). Return on average equity improved to 15.13% from

14.35% in 2001. Our operating efficiency ratio (the share

of revenues consumed by operating expenses) improved

to 51.96% in 2002 from 53.82% in 2001. Again, our ratio

compared favorably to our peer group’s average of 59.17%.

On January 2, 2002, First Financial Bank, N. A., Southlake,

opened a new branch in Keller. We are encouraged by the

growth of this branch, and are looking for additional oppor-

tunities  in  the  same  northeast  Tarrant  County  area.  On

October  15,  2002,  First  National  Bank,  Sweetwater,

acquired the Trent branch of State National Bank of West

Texas. This branch, with total assets of $6.5 million, is a

4

good addition to the Sweetwater bank, and we are pleased

In 2003, we will continue to pursue opportunities to grow

to have a location in the Trent community.

and enhance shareholder value. We plan to actively seek

We are honored that Johnny Trotter, President and Chief

Executive Officer of Livestock Investors, Ltd., has accepted

nomination for election as a new director of the Company

at  our  annual  shareholder  meeting  in  April  2003.  He  is

presently  a  director  of  the  Hereford  State  Bank  and  a

prominent business, community and cattle industry leader.

Craig  Smith,  President  and  Chief  Executive  Officer  of

Hereford State Bank, retired at the end of 2002, after 31

years of service to the bank. Craig also served as a direc-

tor on our Company board. Mike Mauldin, a well-known

Texas  Panhandle  banker  with  over  23  years  of  banking

experience, has been elected President and Chief Executive

strategic acquisitions; look for additional branch locations

in higher-growth areas to expand our existing banks; and

increase our mortgage and brokerage operations. We cur-

rently are in the process of forming a trust company that

will  consolidate  our  present  trust  operations,  provide

greater expertise to our clients and allow us to expand trust

services to additional markets.

This year’s annual report features a few of the many peo-

ple  that  we  work  for  every  day  –  our  shareholders  and

customers. As we grow the Company, we promise that our

dedication to you will not waver, and that we will continue

to focus on the importance of value and values.

Officer of the Hereford State Bank to succeed Craig.

Thank  you  for  your  investment  in  and  support  for  First

Financial Bankshares.

F. Scott  Dueser
President and Chief Executive Officer

After  12  years  of  service,  Curtis  Harvey,  Executive  Vice

President and Chief Financial Officer, will be leaving the

Company on March 31, 2003, to manage his new business

interest  in  Fort  Worth. J.  Bruce  Hildebrand  has  been

elected to succeed Curtis. Bruce, a CPA, was a financial

services audit partner at KPMG LLP, where he worked for

24  years.  He  is  well-qualified  for  the  Executive  Vice

President/Chief Financial Officer position due to his expe-

rience  with  publicly  held  companies  and  financial

institutions. The Board has also elected Gary L. Webb  as

Executive  Vice  President/Operations.  Gary  has  over  15

years of experience in the banking and consulting indus-

tries,  and  will  be  managing  our  technology,  operations,

training and product development. Over the next several

years, we plan to make additional investments in technol-

ogy in order to expand our services and gain operating

efficiencies for the Company.

We thank Craig and Curtis for their outstanding service and

dedication to the Company, and we welcome the newest

members of our management team. We are very honored

to  have  these  experienced  professionals  join  the

Company. We also are pleased that Kenneth T. Murphy

will continue as Chairman of the Board and in that role will

focus on acquisitions. With this experienced management

team,  which  includes  our  10  bank  presidents,  we  are

poised  for  growth  and  continued  strong  results.  We

greatly  appreciate  both  their  efforts  and  those  of  our

directors and employees.

5

First Financial Bankshares customers and shareholders also know a thing
or two about Value and Values – and we learn from them every day. We’re
proud to share in their success. Here are just a few of their stories.

George Marti believes in doing things. Good things. 

Born to humble roots on his parents’ farm in 1920, Marti has accomplished much, including found-
ing three radio stations (and investing in 10 more) and developing a remote pickup device that
became standard equipment in 80 percent of all radio stations worldwide. He still has part own-
ership of KCLE in Cleburne, Texas (the town where he was once mayor for 12 years).

Marti’s dedication to his hometown is part of the reason why he bought Cleburne State Bank in
1992. His business skills (and success in the broadcasting industry) gave him the resources to
turn the bank into yet another winning venture. Five years later, he sold it to First Financial, which
merged it with their existing First Financial Bank, Cleburne. 

The proceeds from the sale helped Marti complete the funding for his proudest achievement: the
Marti Foundation, which he created in the 1970s to help send students from Johnson County to
college. “We help over 100 students a year … most are the first from their family ever to attend
college,” says Marti. “I know what education did for me, so it’s a great thing to help these young
people.” Marti says that when he dies, the Foundation will live on, $20 million strong. 

Marti still serves on the board of First Financial Bank, Cleburne. “First Financial’s merger of the
banks was positive for the community. They have a good customer base. They are friendly, help-
ful and creative. They are growing, and the branches in Alvarado and Burleson are both doing well.
Those are all good things.”

“They are friendly, helpful 
and creative. 
Those are all
good things.”

6

George Marti
Founder
Marti Enterprises
Cleburne, Texas

S.L. Garrison knows how to grow things.

In fact, two of his businesses specialize in growth.
As  founder/partner  of  Bar-G  Feedyard  and  the
Garrison  and  Townsend  Inc.  hybrid  seed  com-
pany, Garrison has a keen perspective on what it
takes  to  build  successful  companies.  His  other
interests include Backyard Adventures, a fast-ris-
ing maker of high-quality playground equipment.

“I've  been  a  customer  of  Hereford  State  Bank
since 1966, when we were first starting out,” says
Garrison. “As our company grew, the bank was
always willing to grow with us to meet our loan
needs. Of course, we tried to be good customers
and pay them back!

“I've owned First Financial Bankshares stock since
the  early  ’80s  ...  they  are  a  strong  company.
They’ve paid good dividends, the value has grown,
and  their  strategy  of  acquiring  solid  banks  has
been good for shareholders.

“When  they  acquire  a  bank,  they  keep  a  local
board of directors for that bank – that’s important
for  strong  support  of  the  community.  They 
are  leaders  who  help  grow  the  communities 
they serve.

“As with all businesses, it’s people that make the
difference, and First Financial Bankshares’ empha-
sis  on  making  sure  they  have  quality,  informed
people from top to bottom is obvious. They under-
stand business, and they are active and involved
in community affairs. No matter what the need,
they always step in to help.”

S.L. Garrison
Founder/Partner
Bar-G Feedyard
Garrison and Townsend Inc.
Hereford, Texas

“As with all businesses,
it’s people that make 
the difference.”.

7

Leigh Taliaferro, M.D.
General Surgeon
Abilene, Texas

Leigh Taliaferro, M.D., values consistency.

The Abilene native started his practice 17 years ago
and  has  developed  a  flourishing  business  as  a
general surgeon. He estimates that 90 percent of
his practice is for abdominal surgery. With such a
busy practice, he finds comfort in having a reliable
banking partner. “I have almost every type of busi-
ness, trust and personal account with First National
Bank of Abilene,” says Dr. Taliaferro. 

“First National is immersed in this city – everywhere
you go, they are involved with helping people with
their  business.  It’s  because  of  the  people  who
work there – they are leaders … generous people
who  make  their  mark  on  the  bank  and  on  the
community. While they may be the biggest bank
in town, they sure don’t act like it. It’s like bank-
ing with friends.”

Dr.  Taliaferro  has  invested  in  First  Financial
Bankshares for more than a decade. “My stock has
done nothing but go up in value. They are solid,
sound businesspeople. I sleep well at night know-
ing that my investments are in good hands.”

“While they may be the biggest 
bank in town, they sure 
don’t act like it. 
It’s like banking 
with friends.”

8

“They stuck 
with me and were 
always team players.”

Bob Housley appreciates loyalty.

His company, Housley Communications, is a thriv-
ing business with a staff of 225 and contracting
relationships with over 700 firms. The company
provides  engineering  and  implementation  of
advanced telecommunications systems. “We pro-
vide everything a company needs to go from zero
to 100 percent.”

Success hasn’t necessarily been easy. “We had
some difficult times when we were starting out in
the  ’80s,”  says  Housley.  “San  Angelo  National
Bank worked very diligently to help me get where
I am today. They stuck with me and were always
team players.”

Housley  is  a  demanding  customer  –  a  trait  to
which he credits much of his success. “I am very
customer service-oriented. It’s how I built my busi-
ness. I appreciate that I can get that same type of
dedication from San Angelo National Bank, and I
see  it  reflected  throughout  the  First  Financial
Bankshares organization.”

Housley the shareholder is no less demanding, but
he’s  had  good  reason  to  be  pleased  with  his
returns  from  First  Financial  Bankshares.  “First
Financial’s expansion strategy is excellent – they
do their research and find banks with good oppor-
tunity. Their operations are sound, and their growth
is  well-managed.  I  believe  they  are  one  of  the
best mid-size banking organizations around.”

Bob Housley
President
Housley Communications
San Angelo, Texas

9

Terry Wilkinson has vision. Show him an empty tract of land, and
the wheels start turning.

Wilkinson’s various enterprises have created some of the most prof-
itable  developments  in  Southlake,  Texas,  a  once-sleepy  town
whose name has become synonymous with upscale living and com-
merce in the Dallas-Fort Worth Metroplex.

“I’ve been in business on my own since the early ’90s, and a cus-
tomer of First Financial Bank in Southlake for about six years,” says
Wilkinson. He works with the bank to finance numerous projects,
such as residential developments, office buildings and large-scale
shopping centers. “Naturally, I work with several banks, but I con-
sider First Financial the easiest to work with.”

Wilkinson  believes  the  bank’s  local  perspective  gives  it  better
vision for what can succeed in the community. That translates into
better  performance.  “I  prefer  dealing  with  banks  where  things
don’t have to be sent off to people you’ve never met for a decision.
With First Financial, they’ve gotten to know me, and they under-
stand my business.

“First Financial doesn’t seem like a bank that’s owned by an out-
of-town company. That’s why they’re my preferred lender.”

“First Financial doesn’t seem like 
a bank that’s owned by an out-of-
town company.”

Terry Wilkinson
Commercial/Residential Developer
Southlake, Texas

10

Trust is important to Maggy Morford.

Known all over Abilene for her devotion to good
causes, Morford is one of the community’s most
benevolent trustees – a generous contributor of
money, time and hard work. Her style of leadership
is to be active, get things done and set a positive
example for the city she loves.

Morford does business with First National Bank of
Abilene,  in  part  because  she  appreciates  the
example they set, too. “My husband was in the cat-
tle business. He depended upon loans from First
National,” says Morford. “After he died, I knew that
I did not want to stay in the cattle business, so I
sold it. That gave me money to invest.”

Morford chose to work with First National Bank of
Abilene’s  Trust  Department.  “I  created  a  family
limited partnership. During a time when there was
a lot of hysteria in the markets, they were con-
servative. They kept an even keel and have done
well despite the difficult market.

“They are a good bunch of folks, and they make
it a point to serve the community by joining boards
and lending a hand where help is needed. They are
very careful in the people they hire. They nurture
them and bring them along, and they don’t hesi-
tate to recruit from other areas when necessary.
They keep the interests of the shareholders and
customers close to heart.

“With  First  Financial  Bankshares,  you  know  the
people that you work with, and they are friends.
People that you trust.”

Maggy Morford
Civic Leader
Investor
Abilene, Texas

“You know the people you work 
with, and they are friends. People
that you trust.”

11

IN THOUSANDS EXCEPT PER SHARE DATA 

Year-End

Total Assets(1)

Shareholders’
Equity(1)

Net
Income(1)

Basic
Earnings
per Share(2)

Cash
Dividends
per Share(2)

Stock
Dividends
and Splits

Year-End
Book Value
per Share(2)

Year-End
Market Value
per Share(2)

2002

2001

2000

1999

1998

1997

1996

1995

1994

1993

Ten-Year
Compound
Growth Rate

$1,993,183

$238,768

$33,953

$2.75

$1.35

–

$19.31

$38.00

1,929,694

213,654

29,355

1,753,814

196,121

28,316

1,723,369

178,663

25,690

1,686,647

169,449

23,254

1,573,509

148,226

20,063

1,262,041

131,161

18,122

1,062,325

114,917

16,355

1,001,906

103,908

13,112

924,630

90,443

11,978

2.38

2.28

2.06

1.87

1.70

1.58

1.52

1.22

1.31

1.16

1.03

0.90

0.80

0.70

0.63

0.56

0.51

0.45

5/4 split

–

–

10% dividend

5/4 split

5/4 split

–

5/4 split

10% dividend

17.32

15.92

14.33

13.62

12.46

11.36

10.66

9.67

8.99

30.10

25.15

24.60

28.00

31.18

23.27

15.59

12.44

15.46

9.03%

11.36%

11.94%

9.60%

14.45%

–

9.02%

11.15%

(1) As originally reported at the close of each year and prior to restatements for pooling-of-interests.
(2) Adjusted for stock dividends and splits.

“The value of our stock rose as we
achieved higher earnings for the
16th year in a row.”

12

Curtis R. Harvey
Executive Vice President
and Chief Financial Officer

Assets managed by the Trust Departments at First National

Bank of Abilene, San Angelo National Bank, Stephenville

Bank  &  Trust  Co.  and  First  National  Bank,  Sweetwater,

increased  $27.3  million  during  the  past  year  to  a 

December 31, 2002 book value of $986.2 million. However,

due to depressed stock market values and volumes, trust

department  revenue  declined  in  2002.  Trust  combined

revenues for the year were down slightly from $5.89 mil-

lion in 2001 to $5.83 million for 2002. In 2003, we anticipate

a return to improved income growth. 

The performance of the stock market the past three years

has  been  a  challenge  that  our  trust  investment  profes-

sionals  have  managed  well.  Not  since  1939-1941  have

we seen the S&P 500 drop 35% in a three-year period. Our

portfolio  managers  outperformed  their  indices  in  Large

Cap stocks by 83 basis points and Fixed Income securi-

ties by 168 basis points. This performance bodes well for

the present and future of our client accounts.

During  2002,  we  saw  a  successful  conversion  of

Stephenville Bank & Trust to the SEI Corporation account-

ing  system.  In  March  2003,  we  will  be  converting  First

National Bank, Sweetwater, to this system as well. This will

provide all First Financial Bankshares trust clients with the

strength and advantages of a uniform accounting system.

Other operational systems have been examined and con-

$1000

sistent practices and procedures have been implemented. 

To further enhance our risk management assessments in

2003, we will be introducing an Operational Peer Review

Team similar to the successful peer review teams used in

the Personal Trust areas of our four locations.

J. Bruce Hildebrand
Executive Vice President

$900

$800

$700

$600

$500

$400

$300

$200

$100

$0

Robert S. Patterson
First National Bank 
of Abilene

David Byrd
San Angelo 
National Bank

Perry Elliott
Stephenville Bank 
& Trust Co.

Janis McDowell
First National Bank, 
Sweetwater

Plans  for  the  formation  of  a  First  Financial  Bankshares

trust company are moving forward with regulatory approval

anticipated in late Spring or early Summer. This will permit

your  Company  to  provide  quality,  locally  delivered  trust

services to additional markets.

With skilled trust professionals offering a complete range

of financial products and services, the future of our trust

departments look bright. Through dedication to individu-

alized portfolio design and personalized service, our trust

departments stand ready to meet the needs of our pres-

ent and future clients.

Robert S. Patterson
Senior Vice President, Trust Services

TRUST ASSETS in millions

TRUST FEES in millions

6
8
9
$

9
5
9
$

1
1
9
$

5
4
8
$

4
7
7
$

9
8
.
5
$

3
8
.
5
$

0
5
.
5
$

0
1
.
5
$

5
7
.
4
$

$6

$5

$4

$3

$2

$1

$0

98

99

00

01

02

98

99

00

01

02

13

First National Bank of Abilene

Main Office
400 Pine Street 
Abilene, Texas 79601
Chartered 1890 
Branches
4400 Buffalo Gap Road
Abilene, Texas 79606
4350 Southwest Drive
Abilene, Texas 79606
920 N. Willis
Abilene, Texas 79603
3300 S. 14th Street
Abilene, Texas 79605
1010 N. Judge Ely Blvd.
Abilene, Texas 79601
701 Pine Street
Abilene, Texas 79601
1345 Barrow Street
Abilene, Texas 79605

Senior Officers
F. Scott Dueser
Chairman of the Board
Chuck A. Cowell
President and Chief Executive Officer
Ron Fogle
Executive Vice President, Commercial Loans
Robert S. Patterson
Executive Vice President and 
Senior Trust Officer
John Prince
Executive Vice President, Personal Loans

Mario A. Luppino
Executive Vice President, Marketing and Retail
Gary Tucker, CDP
Executive Vice President and 
Chief Information Officer
Leo Dennis
Executive Vice President, Chief Financial
Officer and Cashier

Directors
Chuck A. Cowell
President and Chief Executive Officer
J. Michael Alexander
President, James M. Alexander & Co.
Tucker S. Bridwell
President and Chief Executive Officer,
Mansefeldt Investments, Inc.
Joseph E. Canon
Executive Director, Dodge Jones Foundation
David Copeland
President, Shelton Family Foundation
Joe Crawford
President, Abilene Aero, Inc.
F. Scott Dueser
First Financial Bankshares, Inc.
Charles Ezzell
Investments
Allan D. Frizzell
Executive Vice President,
Enrich Oil Corporation
Raymond A. McDaniel, Jr.
Investments 

Bynum Miers
Rancher
William D. Minter
Vice President, CameraMouse
Stanley Morris, Jr.
Investments 
Kenneth T. Murphy
First Financial Bankshares, Inc.
James Parker
President, Parker Properties, Inc.
Jack D. Ramsey, M.D.
Physician
Dian Graves Stai
Investments
Michael C. Waters, F.A.C.H.E.
President, Hendrick Health System

Advisory
Bob J. Surovik
McMahon, Surovik, Suttle, Buhrmann, 
Hicks and Gill, P.C.
Steve Suttle
McMahon, Surovik, Suttle, Buhrmann, 
Hicks and Gill, P.C.

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Trust Assets

Return on Average Assets

Return on Average Equity

Chuck A. Cowell
President and 
Chief Executive Officer

$705,468

353,564

624,262

68,670

14,277

740,745

2.12%

21.05

Taylor County Deposit Market Share

Abilene

14

$670,959

344,341

598,310

63,276

13,051

722,504

1.98%

20.19

46%

First Financial Bank,
National Association, Cleburne

Main Office
403 N. Main 
Cleburne, Texas 76033
Chartered 1927 
Branches
200 N. Ridgeway
Cleburne, Texas 76033
1900 S.W. Wilshire
Burleson, Texas 76028
201 E. Highway 67
Alvarado, Texas 76009

Senior Officers
Ronald E. Schneider
Chairman of the Board, President and 
Chief Executive Officer
Perry Ginn
Executive Vice President

Homer S. Pittman, Jr.
Senior Vice President and Cashier
Craig Beskow
Senior Vice President
Derek Schmidt
Senior Vice President

Directors
Ronald E. Schneider
Chairman of the Board, President and 
Chief Executive Officer
Albert A. Archer
Chairman of the Board, Walls Industries, Inc.
Gary Bennett
Bennett Printing & Office Supply
Robert T. Childress
Investments
F. Scott Dueser
First Financial Bankshares, Inc.

Jim Easdon
Investments 
Curtis R. Harvey
First Financial Bankshares, Inc.
Hollis E. (Gene) Joslin
Investments 
Brent D. Magers
Chief  Executive  Officer  and  Administrator,
Walls Regional Hospital
George Marti
Marti Enterprises

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Return on Average Assets

Return on Average Equity

$205,591

106,755

182,715

20,364

3,451

1.72%

17.66

$209,159

108,607

189,597

18,040

3,120

1.62%

17.08

Ronald E. Schneider
Chairman of the Board, President and 
Chief Executive Officer

Johnson County Deposit Market Share

22%
Cleburne

15

Eastland National Bank

Office
201 E. Main 
Eastland, Texas 76448
Chartered 1934 
Senior Officers
Tommy J. Barrow
Chairman of the Board, President and 
Chief Executive Officer
Clint S. Ferguson
Executive Vice President
Jim Davidson
Senior Vice President and Cashier

Directors
Tommy J. Barrow
Chairman of the Board, President and 
Chief Executive Officer
F. Scott Dueser
First Financial Bankshares, Inc.
Clint S. Ferguson
Executive Vice President
Curtis R. Harvey
First Financial Bankshares, Inc.

Jim Keffer
President, EBAA Iron Sales, Inc.
Mike T. Perry
President, Kinnaird, Rossander & Perry 
Agency, Inc.
Dale Squiers, R.Ph.
Owner, Eastland Drug Company
Tommy Warford
Turner, Seaberry and Warford, Attorneys
M.D. White, Jr.
President and Owner, Ace Hardware Store
Eastland/Cisco

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Return on Average Assets

Return on Average Equity

$59,090

31,931

50,109

6,113

1,016

1.70%

16.90

Tommy J. Barrow
Chairman of the Board, President and 
Chief Executive Officer

$57,412

29,904

51,577

5,737

894

1.58%

15.91

Eastland County Deposit Market Share

28%

Eastland

16

Hereford State Bank

Office
212 E. Third Street 
Hereford, Texas 79045
Chartered 1947 

Senior Officers
Craig Smith
Chairman of the Board
Mike Mauldin
President and Chief Executive Officer
Terry Bromlow
Executive Vice President
Steve Gilbert
Senior Vice President and Cashier
Jeff Brown
Senior Vice President

Directors
Craig Smith
Chairman of the Board
Joe Artho
Retired General Manager, Hereford Grain Corp.
Terry Bromlow
Executive Vice President
F. Scott Dueser
First Financial Bankshares, Inc.
Terry Langehennig
Cowsert, Line and Langehennig, Attorneys
Steve Lewis, D.V.M.
Manager and Senior Partner,
Hereford Veterinary Clinic
Mike Mauldin
President and Chief Executive Officer

Garth Merrick
President and Chief Executive Officer,
Merrick Petfoods, Inc.
Allen Parson
Restaurateur and Investments
Jerry Stevens
Vice President and General Manager, 
Stevens 5-Star Car and Truck Center
Johnny Trotter
Ranching, Farming and Cattle Feeding
Roger Williams
Farming

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Return on Average Assets

Return on Average Equity

Mike Mauldin
President and 
Chief Executive Officer

$80,976

38,383

71,926

8,529

1,205

1.48%

14.41

$84,246

46,261

70,546

8,120

1,277

1.57%

15.64

Deaf Smith County Deposit Market Share

48%
Hereford

17

City National Bank, Mineral Wells

Office
1800 E. Hubbard 
Mineral Wells, Texas 76068
Chartered 1925

Senior Officers
Ken A. Williamson
Chairman of the Board, President and 
Chief Executive Officer
Brad Seay
Executive Vice President, Lending
Eddie Gregory
Vice President
Kay Hudspeth
Cashier
Mike Mearse
Vice President

Directors
Ken A. Williamson
Chairman of the Board, President and 
Chief Executive Officer
F. Scott Dueser
First Financial Bankshares, Inc.
Terry L. Murphy
President and Chief Executive Officer,
Murphy and Murphy, Inc.
Don O’Neal
Don O’Neal Distributing Company, Inc.,
O’Neal Enterprises, Inc.
David Ramsey, M.D.
Family Practice Center

Brad Seay
Executive Vice President
Jimmy Seay
Investments and Ranching
Walter Joe Thomas, D.D.S.
Dentist

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Return on Average Assets

Return on Average Equity

$93,969

51,224

84,043

9,538

1,659

1.79%

18.02

Ken A. Williamson
Chairman of the Board, President and 
Chief Executive Officer

$91,252

48,838

82,339

8,433

574

1.25%

13.22

Palo Pinto County Deposit Market Share

Mineral Wells

18

26%

San Angelo National Bank

Main Office
301 W. Beauregard
San Angelo, Texas 76903
Chartered 1997 
Branch
3471 Knickerbocker
San Angelo, Texas 76904 

Senior Officers
Michael L. Boyd
President and Chief Executive Officer
David Byrd
Executive Vice President and Trust Officer
Robert Pate
Executive Vice President
Katherine Reeves
Executive Vice President and Cashier

Directors
Dal DeWees
Chairman of the Board
George Alexander
Partner, Alexander Construction Company
Michael L. Boyd
President and Chief Executive Officer
W. Dan Cravy, M.D.
Physician
David B. Drake
Investment Advisor
F. Scott Dueser
First Financial Bankshares, Inc.
Doug Eakman
Owner, Pecos Street Pharmacy
Joe Henderson
President, Porter Henderson Implement 
Company, Inc.

Robert D. Housley
President and Owner,
Housley Communications
Jim Johnson
Shannon, Porter, Johnson, Pfluger, 
Davis & Joynton, LLP
David F. Lupton
President, Angelo Glass & Mirror 
Company, Inc.
Kenneth T. Murphy
First Financial Bankshares, Inc.
Bill Pfluger
Rancher
Richard W. Salmon
Investments
John E. Schwartz, Sr.
Farmer/Rancher
F.L. (Steve) Stephens
Retired Chairman and Chief Executive Officer,
Town & Country Food Stores, Inc.

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Trust Assets

Return on Average Assets

Return on Average Equity

Michael L. Boyd
President and 
Chief Executive Officer

$303,124

115,450

251,931

30,634

4,917

144,047

1.70%

16.48

$299,808

110,685

257,212

27,986

4,167

129,471

1.46%

15.13

Tom Green County Deposit Market Share

24%
San Angelo

19

First Financial Bank,
National Association, Southlake

Main Office
3205 E. Highway 114 
Southlake, Texas  76092 
Chartered 1985 
Branches
95 Trophy Club Drive
Trophy Club, Texas 76262
891 E. Keller Parkway
Suite 100
Keller, Texas 76248

Senior Officers
Perry D. Elliott
Chairman of the Board
Mark L. Jones
President and Chief Executive Officer
F. Mills Shallene
Senior Vice President
J. Sean Shope
Senior Vice President
Michele P. Stevens
Senior Vice President and Cashier

Directors
Perry D. Elliott
Chairman of the Board
James E. Burger
Burger Construction

Jack Dortch
Jack Dortch Insurance Agency
F. Scott Dueser
First Financial Bankshares, Inc.
Derrell Johnson
President, American Council of Engineering
Companies Life Health Trust
Mark L. Jones
President and Chief Executive Officer
K. Wayne Lee
President, DDFW Properties
Robert S. Mundlin
Owner, Lifetime Benefits Insurance
Jim Ridenour
President, Sunbelt Station Service

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Return on Average Assets

Return on Average Equity

Mark L. Jones
President and Chief
Executive Officer

$67,750

45,132

61,532

6,295

412

0.62%

6.74

Cities of Southlake, Keller and Roanoke
Deposit Market Share

Southlake

20

$65,554

42,366

59,672

5,845

652

1.07%

10.97

9%

Stephenville Bank & Trust Co.

Main Office
2201 W. South Loop
Stephenville, Texas 76401
Chartered 1923 
Branches
1875 Lingleville Road
Stephenville, Texas 76401
199 N. Columbia
Stephenville, Texas 76401

Senior Officers
Ron Butler
President and Chief Executive Officer
Perry D. Elliott
Vice Chairman
Ken Luker
Executive Vice President
Monty Bedwell
Senior Vice President
Dereece Howell
Senior Vice President and Cashier

Terry McCoy
Senior Vice President
Robert Reeves
Senior Vice President

Directors
James C. Terrell, Jr., M.D.
Chairman of the Board
Perry D. Elliott
Vice Chairman
Ron Butler
President and Chief Executive Officer
William L. Corbin
Investments
F. Scott Dueser
First Financial Bankshares, Inc.
Charles P. Gillespie, Jr.
Engineer
Curtis R. Harvey
First Financial Bankshares, Inc.
William H. Oxford
Attorney

Bill Parham
Parham & Parham, CPAs
Jerry Parham
Investments
Jack Parks
Farmer 
Ronald E. Schneider
First Financial Bank, Cleburne
Frank Terrell, M.D.
Ophthalmologist
John Terrill
Attorney

Advisory
W.L. Nix
Investments

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Trust Assets

Return on Average Assets

Return on Average Equity

Ron Butler
President and Chief
Executive Officer

$138,260

75,454

125,226

12,755

2,313

36,578

1.75%

19.06

$130,186

71,367

118,903

10,954

2,151

40,859

1.79%

19.88

Erath County Deposit Market Share

31%
Stephenville

21

First National Bank, Sweetwater

Main Office
201 Elm Street 
Sweetwater, Texas 79556
Chartered 1948 
Branches
123 N. Concho
Roby, Texas 79543
117 N. Main
Trent, Texas 79561

Senior Officers
J.V. Martin
Chairman of the Board, President and 
Chief Executive Officer
Kirby Andrews
Senior Vice President, Lending

Rodney Foster
Senior Vice President, Lending
Janis McDowell
Senior Vice President, Trust Officer
Donnie Ruppert
Senior Vice President and Controller

Directors
J.V. Martin
Chairman of the Board, President and 
Chief Executive Officer
Glenn D. Bennett
Bennett & Associates
Louis Brooks, Jr.
Ranching, Brooks-Maberry, Inc.

Bill W. Burns
President, Bill Burns Oil Co., Inc.
Ronnie Cox
Owner, Cox Jewelry
F. Scott Dueser
First Financial Bankshares, Inc.
Cecil J. King
Retired President, Citizens State Bank, Roby
Thomas L. Rees, Sr.
Rees and Rees, Attorneys

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Trust Assets

Return on Average Assets

Return on Average Equity

$112,079

49,487

100,306

11,114

2,078

64,854

1.99%

19.15

J.V. Martin
Chairman of the Board, President and 
Chief Executive Officer

Nolan and Fisher Counties 
Deposit Market Share

Sweetwater

22

$104,968

46,666

90,100

10,204

1,605

66,118

1.53%

15.82

38%

Weatherford National Bank

Main Office
101 N. Main Street
Weatherford, Texas 76086
Chartered 1984 
Branches
101 College Park Drive
Weatherford, Texas 76086
1214 N. Main Street 
Weatherford, Texas 76086
505 Farm Road 1187
Aledo, Texas 76008

Senior Officers
Doyle Lee
Chairman of the Board, President and
Chief Executive Officer
Bob Bradberry
Executive Vice President
Jay Gibbs
Executive Vice President
Paul Baker
Senior Vice President
Jean Bryan
Senior Vice President
Larry Mangrem
Senior Vice President and Cashier
Louis Sneed
Senior Vice President

Directors
Doyle Lee
Chairman of the Board, President and
Chief Executive Officer
Stephen G. Brogdon, D.D.S.
General and Cosmetic Dentistry
Mac A. Coalson
Real Estate and Ranching
F. Scott Dueser
First Financial Bankshares, Inc.
Bob Kingsley
Host and Producer, American Country
Countdown
Dave Lang
President, Dralco, Inc.
Kenneth T. Murphy
First Financial Bankshares, Inc.

IN THOUSANDS

December 31, 2002

December 31, 2001

Assets

Loans

Deposits

Equity

Net Income

Return on Average Assets

Return on Average Equity

$211,235

96,660

189,630

20,526

3,862

1.97%

19.43

$201,768

91,096

182,696

18,595

3,721

1.99%

20.83

Doyle Lee
Chairman of the Board, President and
Chief Executive Officer

Parker County Deposit Market Share

26%
Weatherford

23

“We will continue to pursue
opportunities to grow and
enhance shareholder value.
We plan to actively seek strategic
acquisitions; look for additional
branch locations in higher-
growth areas to expand our
existing banks; and increase 
our mortgage and 
.brokerage operations.”

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

(Mark One)

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

For the fiscal year ended December 31, 2002

OR

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

For the transition period from _______ to ________

Commission file number 0-7674

First Financial Bankshares, Inc.
(Exact Name of Registrant as Specified in Its Charter)

Texas
(State or Other Jurisdiction of
Incorporation or Organization)

400 Pine Street
Abilene, Texas
(Address of Principal Executive Offices)

Registrant’s telephone number, including area code:

75-0944023
(I.R.S. Employer
Identification No.)

79601
(Zip Code)

(915) 627-7155

Securities registered pursuant to Section 12(b) of the Act:

Title of Class
None

Name of Exchange on Which Registered
N/A

Securities registered pursuant to Section 12(g) of the Act:
Common Stock, par value $10.00 per share

Indicate by check mark whether the registrant:  (1) has filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes 

  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 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.   

Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).

Yes 

  No 

As of June 30, 2002, the last business day of the registrant’s most recently completed second fiscal quarter, the

aggregate market value of voting stock held by non-affiliates was $458,357,747.

As of February 25, 2003, there were 12,364,642 shares of Common Stock outstanding.

Certain  information  called  for  by  Part  III  is  incorporated  by  reference  to  the  Proxy  Statement  for  the  2003
Annual  Meeting  of  our  shareholders,  which  will  be  filed  with  the  Securities  and  Exchange  Commission  not  later
than 120 days after December 31, 2002.

Documents Incorporated by Reference

TABLE OF CONTENTS

Page

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS .............................................1

PART I

ITEM 1.
ITEM 2.
ITEM 3.
ITEM 4.

PART II

ITEM 5.
ITEM 6.
ITEM 7.

   ITEM 7A.
ITEM 8.
ITEM 9.

PART III

ITEM 10.
ITEM 11.
ITEM 12.

ITEM 13.
ITEM 14.
ITEM 15.

Business ...................................................................................................................................................1
Properties ...............................................................................................................................................11
Legal Proceedings .................................................................................................................................11
Submission of Matters to a Vote of Security Holders .........................................................................11

Market for Registrant’s Common Equity and Related Stockholder Matters ......................................12
Selected Financial Data.........................................................................................................................14
Management’s Discussion and Analysis of Financial Condition and Results of

Operations.......................................................................................................................................15
Quantitative and Qualitative Disclosures about Market Risk..............................................................28
Financial Statements and Supplementary Data....................................................................................29
Changes in and Disagreements with Accountants on Accounting and Financial

Disclosure .......................................................................................................................................30

Directors and Executive Officers of the Registrant .............................................................................30
Executive Compensation.......................................................................................................................30
Security Ownership of Certain Beneficial Owners and Management and Related

Stockholder Matters .......................................................................................................................30
Certain Relationships and Related Transactions..................................................................................30
Controls and Procedures .......................................................................................................................31
Exhibits, Financial Statement Schedules and Reports on Form 8-K ..................................................31

SIGNATURES.....................................................................................................................................................................33
CERTIFICATIONS.............................................................................................................................................................35

i

CAUTIONARY STATEMENT REGARDING
FORWARD-LOOKING STATEMENTS

This  Form  10-K  contains  certain  forward-looking  statements  within  the  meaning  of  Section  27A  of  the
Securities  Act  of  1933  and  Section  21E  of  the  Securities  Exchange  Act  of  1934.    When  used  in  this  Form  10-K,
words such as “anticipate,” “believe,” “estimate,” “expect,” “intend,” “predict,” “project,” and similar expressions,
as they relate to us or our management, identify forward-looking statements.  These forward-looking statements are
based  on  information  currently  available  to  our  management.  Actual  results  could  differ  materially  from  those
contemplated by the forward-looking statements as a result of certain factors, including but not limited to:

• 

• 

• 

• 

• 

• 

• 

• 

• 

general economic conditions;

legislative and regulatory actions and reforms;

competition from other financial institutions and financial holding companies;

the effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of
the Federal Reserve Board;

changes in the demand for loans;

fluctuations in value of collateral and loan reserves;

inflation, interest rate, market and monetary fluctuations;

changes in consumer spending, borrowing and savings habits;

acquisitions and integration of acquired businesses; and

•   other  factors  described  in  “PART  II,  Item  7  —  Management’s  Discussion  and  Analysis  of  Financial

Condition and Results of Operations.”

Such statements reflect the current views of our management with respect to future events and are subject to these
and other risks, uncertainties and assumptions relating to our operations, results of operations, growth strategy and
liquidity.    All  subsequent  written  and  oral  forward-looking  statements  attributable  to  us  or  persons  acting  on  our
behalf are expressly qualified in their entirety by this paragraph.

PART I

ITEM 1.

BUSINESS

General

First Financial Bankshares, Inc., a Texas corporation, is a financial holding company registered under the Bank
Holding Company Act of 1956, or BHCA. As such, we are supervised by the Board of Governors of the Federal
Reserve System, or Federal Reserve Board, as well as several other state and federal regulators.  We were formed as
a bank holding company in 1956 under the original name F & M Operating Company, but our banking operations
date back to 1890, when Farmers and Merchants National Bank opened for business in Abilene, Texas.  By virtue of
a series of reorganizations, mergers, and acquisitions since 1956, we now own, through our wholly-owned Delaware
subsidiary, First Financial Bankshares of Delaware, Inc., ten banks organized and located in Texas. These ten banks
are:

•  First National Bank of Abilene, Abilene, Texas;
•  Hereford State Bank, Hereford, Texas;
•  First National Bank, Sweetwater, Texas;

1

•  Eastland National Bank, Eastland, Texas;
•  First Financial Bank, National Association, Cleburne, Texas;
•  Stephenville Bank and Trust Co., Stephenville, Texas;
•  San Angelo National Bank, San Angelo, Texas;
•  Weatherford National Bank, Weatherford, Texas;
•  First Financial Bank, National Association, Southlake, Texas; and
•  City National Bank, Mineral Wells, Texas.

As described in more detail below, we elected to be treated as a financial holding company in September 2001.

Our  service  centers  are  located  primarily  in  North  Central  and  West  Texas.  Considering  the  branches  and
locations of all our subsidiary banks, as of December 31, 2002, we had 28 financial centers across Texas, with seven
locations in Abilene, two locations in Cleburne, two locations in Stephenville, two locations in San Angelo, three
locations  in  Weatherford,  and  one  location  each  in  Mineral  Wells,  Hereford,  Sweetwater,  Eastland,  Southlake,
Aledo, Alvarado, Burleson, Keller, Trophy Club, Roby, and Trent.

Information  on  our  revenues,  profits  and  losses  and  total  assets  appears  in  the  discussion  of  our  Results  of

Operations contained in Item 7 hereof.

First Financial Bankshares, Inc.

We provide management and technical resources and policy direction to our subsidiary banks, which enables
them  to  improve  or  expand  their  banking  services  while  continuing  their  local  activity  and  identity.    Each  of  our
subsidiary  banks  operates  under  the  day-to-day  management  of  its  own  board  of  directors  and  officers,  with
substantial authority in making decisions concerning their own investments, loan policies, interest rates, and service
charges. We provide resources and policy direction in, among other things, the following areas:

• 
• 
• 
• 

asset and liability management;

accounting, budgeting, planning and insurance;

capitalization; and

regulatory compliance.

In  particular,  we  assist  our  subsidiary  banks  with,  among  other  things,  decisions  concerning  major  capital
expenditures,  employee  fringe  benefits,  including  pension  plans  and  group  insurance,  dividend  policies,  and
appointment of officers and directors and their compensation.  We also perform, through corporate staff groups or
by  outsourcing  to  third  parties,  internal  audits  and  loan  reviews  of  our  subsidiary  banks.    Through  First  National
Bank of Abilene, we provide advice and specialized services for our banks related to lending, investing, purchasing,
advertising, public relations, and computer services.

While we have no specific acquisition agreements in place or commitments to expand our branch network, we
periodically evaluate various potential financial institution acquisition opportunities and also periodically evaluate
potential locations for new branch offices.  We anticipate that funding for any acquisitions or expansions would be
provided from our existing cash balances, available dividends from subsidiary banks, utilization of available lines of
credit and future debt or equity offerings.

Services Offered by Our Subsidiary Banks

Each of our subsidiary banks is a separate legal entity that operates under the day-to-day management of its own
board of directors and officers.  Each of our subsidiary banks provides general commercial banking services, which
include accepting and holding checking, savings and time deposits, making loans, automated teller machines, drive-
in and night deposit services, safe deposit facilities, transmitting funds, and performing other customary commercial
banking  services.  Certain  of  our  subsidiary  banks  also  administer  pension  plans,  profit  sharing  plans  and  other
employee  benefit  plans.  First  National  Bank  of  Abilene,  First  National  Bank,  Sweetwater,  Stephenville  Bank  and
Trust  Co.  and  San  Angelo  National  Bank  have  active  trust  departments.  The  trust  departments  offer  a  complete

2

range  of  services  to  individuals,  associations,  and  corporations.    These  services  include  administering  estates,
testamentary trusts, various types of living trusts, and agency accounts. In addition, First National Bank of Abilene,
First  Financial  Bank,  Cleburne,  San  Angelo  National  Bank  and  First  Financial  Bank,  National  Association,
Southlake, Texas provide securities brokerage services through arrangements with various third parties.

We  have  filed  an  application  with  the  office  of  the  Comptroller  of  the  Currency  to  form  a  limited  purpose
national bank under which we will consolidate the management of our current trust departments.  The new entity
will operate as a subsidiary of our subsidiary holding company, First Financial Bankshares of Delaware, Inc.  We
believe  that  with  this  structure  we  can  more  effectively  manage  our  current  trust  operations  and  provide  trust
services to customers of our banks that do not currently have trust departments.  We anticipate that the new trust
company will begin operations in the latter part of 2003.

Competition

Commercial banking in Texas is highly competitive, and because we hold less than 1% of the state’s deposits,
we represent only a minor segment of the industry. To succeed in this industry, our management believes that our
banks must have the capability to compete in the areas of (1) interest rates paid or charged; (2) scope of services
offered;  and  (3)  prices  charged  for  such  services.  Our  subsidiary  banks  compete  in  their  respective  service  areas
against  highly  competitive  banks,  thrifts,  savings  and  loan  associations,  small  loan  companies,  credit  unions,
mortgage companies, and brokerage firms, all of which are engaged in providing financial products and services and
some of which are larger than our subsidiary banks in terms of capital, resources and personnel.

Our business does not depend on any single customer or any few customers, the loss of any one of which would
have a materially adverse effect upon our business.  Although we have a broad base of customers that are not related
to us, our customers also occasionally include our officers and directors, as well as other entities with which we are
affiliated.  With our subsidiary banks we may make loans to officers and directors, and entities with which we are
affiliated,  in  the  ordinary  course  of  business.    We  make  these  loans  on  substantially  the  same  terms,  including
interest rates and collateral, as those prevailing at the time for comparable transactions with other persons. Loans to
directors, officers and their affiliates are also subject to numerous restrictions under federal and state banking laws
which we describe in greater detail below.

Employees

With our subsidiary banks we employed approximately 750 full-time equivalent employees at February 1, 2003.

Our management believes that our employee relations have been and will continue to be good.

Supervision and Regulation

Both  federal  and  state  laws  extensively  regulate  bank  holding  companies,  financial  holding  companies  and
banks.  These laws (and the regulations promulgated thereunder) are primarily intended to protect depositors and the
deposit  insurance  fund  of  the  Federal  Deposit  Insurance  Corporation,  or  FDIC,  although  shareholders  may  also
benefit. The following information describes particular laws and regulatory provisions relating to financial holding
companies and banks. This discussion is qualified in its entirety by reference to the particular laws and regulatory
provisions.    A  change  in  any  of  these  laws  or  regulations  may  have  a  material  effect  on  our  business  and  the
business of our subsidiary banks.

Bank Holding Companies and Financial Holding Companies

Traditionally, the activities of bank holding companies were limited to the business of banking and activities
closely related or incidental to banking.  Bank holding companies were generally prohibited from acquiring control
of  any  company  which  was  not  a  bank  and  from  engaging  in  any  business  other  than  the  business  of  banking  or
managing and controlling banks.  The Gramm-Leach-Bliley Act, which took effect on March 12, 2000, dismantled
many Depression-era restrictions against affiliation between banking, securities and insurance firms by permitting
bank  holding  companies  to  engage  in  a  broader  range  of  financial  activities,  so  long  as  certain  safeguards  are
observed.  Specifically,  bank  holding  companies  may  elect  to  become  “financial  holding  companies”  that  may
affiliate with securities firms and insurance companies and engage in other activities that are financial in nature or

3

incidental to a financial activity. Thus, with the enactment of the Gramm-Leach-Bliley Act, banks, securities firms
and insurance companies find it easier to acquire or affiliate with each other and cross-sell financial products.  The
act permits a single financial services organization to offer a more complete array of financial products and services
than historically was permitted.

A financial holding company is essentially a bank holding company with significantly expanded powers.  Under
the Gramm-Leach-Bliley Act, among the activities that will be deemed “financial in nature” for financial holding
companies are, in addition to traditional lending activities, securities underwriting, dealing in or making a market in
securities,  sponsoring  mutual  funds  and  investment  companies,  insurance  underwriting  and  agency  activities,
activities  which  the  Federal  Reserve  Board  determines  to  be  closely  related  to  banking,  and  certain  merchant
banking activities. The Federal Reserve Board has proposed permitting a number of additional financial activities,
but we cannot predict whether any of these additional proposals will be adopted or the form any final rule will take.

We elected to become a financial holding company in September 2001.  As a financial holding company, we
have  very  broad  discretion  to  affiliate  with  securities  firms  and  insurance  companies,  make  merchant  banking
investments, and engage in other activities that the Federal Reserve Board has deemed financial in nature.  In order
to continue as a financial holding company, we must continue to be well-capitalized, well-managed and maintain
compliance  with  the  Community  Reinvestment  Act.    Depending  on  the  types  of  financial  activities  that  we  may
engage  in  in  the  future,  under  Gramm-Leach-Bliley’s  fractional  regulation  principles,  we  may  become  subject  to
supervision by additional government agencies.  The election to be treated as a financial holding company increases
our ability to offer financial products and services that historically we were either unable to provide or were only
able  to  provide  on  a  limited  basis.    As  a  result,  we  will  face  increased  competition  in  the  markets  for  any  new
financial products and services that we may offer.  Likewise, an increased amount of consolidation among banks and
securities firms or banks and insurance firms could result in a growing number of large financial institutions that
could compete aggressively with us.

Mergers and Acquisitions

We  generally  must  obtain  approval  from  the  banking  regulators  before  we  can  acquire  other  financial
institutions.    We  must  not  engage  in  certain  acquisitions  if  we  are  undercapitalized.    Furthermore,  the  BHCA
provides  that  the  Federal  Reserve  Board  cannot  approve  any  acquisition,  merger  or  consolidation  that  may
substantially lessen competition in the banking industry, create a monopoly in any section of the country, or be a
restraint  of  trade.    However,  the  Federal  Reserve  Board  may  approve  such  a  transaction  if  the  convenience  and
needs  of  the  community  clearly  outweigh  any  anti-competitive  effects.  Specifically,  the  Federal  Reserve  Board
would  consider,  among  other  factors,  the  expected  benefits  to  the  public  (greater  convenience,  increased
competition, greater efficiency, etc.) against the risks of possible adverse effects (undue concentration of resources,
decreased or unfair competition, conflicts of interest, unsound banking practices, etc.).

Banks

Federal and state laws and regulations that govern banks have the effect of, among other things, regulating the
scope of business, investments, cash reserves, the purpose and nature of loans, the maximum interest rate chargeable
on loans, the amount of dividends declared, and required capitalization ratios.

National Banking Associations.  Banks that are organized as national banking associations under the National
Bank Act are subject to regulation and examination by the Office of the Comptroller of the Currency, or OCC. The
OCC  supervises,  regulates  and  regularly  examines  the  First  National  Bank  of  Abilene,  First  National  Bank,
Sweetwater,  First  Financial  Bank,  National  Association,  Cleburne,  Eastland  National  Bank,  San  Angelo  National
Bank, Weatherford National Bank, First Financial Bank, National Association, Southlake and City National Bank,
Mineral  Wells.  The  OCC’s  supervision  and  regulation  of  banks  is  primarily  intended  to  protect  the  interests  of
depositors. The National Bank Act:

• 
• 
• 

requires each national banking association to maintain reserves against deposits,

restricts the nature and amount of loans that may be made and the interest that may be charged, and

restricts investments and other activities.

4

State Banks.  Banks that are organized as state banks under Texas law are subject to regulation and examination
by  the  Banking  Commissioner  of  the  State  of  Texas.  The  Commissioner  regulates  and  supervises,  and  the  Texas
Banking  Department  regularly  examines,  Hereford  State  Bank  and  Stephenville  Bank  and  Trust  Co.    The
Commissioner’s  supervision  and  regulation  of  banks  is  primarily  designed  to  protect  the  interests  of  depositors.
Texas law

• 
• 
• 

requires each state bank to maintain reserves against deposits,

restricts the nature and amount of loans that may be made and the interest that may be charged, and

restricts investments and other activities.

Because our Texas-chartered banks are members of the FDIC, they are also subject to regulation at the federal

level by the FDIC, and are subject to most of the federal laws described below.

Deposit Insurance

Each of our subsidiary banks is a member of the FDIC. The FDIC provides deposit insurance protection that
covers  all  deposit  accounts  in  FDIC-insured  depository  institutions  and  generally  does  not  exceed  $100,000  per
depositor. Our subsidiary banks must pay assessments to the FDIC under a risk-based assessment system for federal
deposit insurance protection. FDIC-insured depository institutions that are members of the Bank Insurance Fund pay
insurance premiums at rates based on their risk classification. Institutions assigned to higher risk classifications (i.e.,
institutions that pose a greater risk of loss to their respective deposit insurance funds) pay assessments at higher rates
than institutions that pose a lower risk. An institution’s risk classification is assigned based on its capital levels and
the level of supervisory concern the institution poses to bank regulators. In addition, the FDIC can impose special
assessments  to  cover  the  costs  of  borrowings  from  the  U.S.  Treasury,  the  Federal  Financing  Bank  and  the  Bank
Insurance Fund member banks.  As of December 31, 2002, the assessment rate for each of our subsidiary banks is at
the lowest level risk-based premium available.

Under  the  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act  of  1989,  or  FIRREA,  an  FDIC-
insured  depository  institution  can  be  held  liable  for  any  losses  incurred  by  the  FDIC  in  connection  with  (1)  the
“default” of one of its FDIC-insured subsidiaries or (2) any assistance provided by the FDIC to one of its FDIC-
insured subsidiaries “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.

The Federal Deposit Insurance Act, or FDIA requires that the FDIC review (1) any merger or consolidation by
or with an insured bank, or (2) any establishment of branches by an insured bank.  The FDIC is also empowered to
regulate interest rates paid by insured banks. Approval of the FDIC is also required before an insured bank retires
any part of its common or preferred stock, or any capital notes or debentures. Insured banks that are also members of
the Federal Reserve System, however, are regulated with respect to the foregoing matters by the Federal Reserve
System.

Payment of Dividends

We are a legal entity separate and distinct from our banking and other subsidiaries.  We receive most of our
revenue from dividends paid to us by our Delaware holding company subsidiary. Similarly, the Delaware holding
company  subsidiary  receives  dividends  from  our  bank  subsidiaries.  Described  below  are  some  of  the  laws  and
regulations that apply when either we or our subsidiary banks pay dividends.

Each  state  bank  that  is  a  member  of  the  Federal  Reserve  System  and  each  national  banking  association  is
required  by  federal  law  to  obtain  the  prior  approval  of  the  Federal  Reserve  Board  and  the  OCC,  respectively,  to
declare and pay dividends if the total of all dividends declared in any calendar year would exceed the total of (1)
such bank’s net profits (as defined and interpreted by regulation) for that year plus (2) its retained net profits (as
defined and interpreted by regulation) for the preceding two calendar years, less any required transfers to surplus. In
addition, these banks may only pay dividends to the extent that retained net profits (including the portion transferred
to surplus) exceed bad debts (as defined by regulation).

5

Our subsidiary banks paid aggregate dividends of approximately $26.6 million in 2002 and approximately $25.5
million in 2001. Under the dividend restrictions discussed above, as of December 31, 2002, our subsidiary banks,
without  obtaining  governmental  approvals,  could  have  declared  in  the  aggregate  additional  dividends  of
approximately $20.7 million from retained net profits.

To pay dividends, we and our subsidiary banks must maintain adequate capital above regulatory guidelines. In
addition, if the applicable regulatory authority believes that a bank under its jurisdiction is engaged in or is about to
engage in an unsafe or unsound practice (which, depending on the financial condition of the bank, could include the
payment of dividends), the authority may require, after notice and hearing, that such bank cease and desist from the
unsafe practice. The Federal Reserve Board and the OCC have each indicated that paying dividends that deplete a
bank’s capital base to an inadequate level would be an unsafe and unsound banking practice. The Federal Reserve
Board,  the  OCC  and  the  FDIC  have  issued  policy  statements  that  recommend  that  bank  holding  companies  and
insured  banks  should  generally  only  pay  dividends  to  the  extent  that  net  income  is  sufficient  to  cover  both  cash
dividends and rate of earnings retention consistent with capital needs, asset quality and overall financial condition.
No undercapitalized institution may pay a dividend.

Affiliate Transactions

The Federal Reserve Act, the FDIA and the rules adopted under these statutes restrict the extent to which we
can borrow or otherwise obtain credit from, or engage in certain other transactions with, our depository subsidiaries.
These laws regulate “covered transactions” between insured depository institutions and their subsidiaries, on the one
hand, and their nondepository affiliates, on the other hand.  “Covered transactions” include a loan or extension of
credit to a nondepository affiliate, a purchase of securities issued by such an affiliate, a purchase of assets from such
an affiliate (unless otherwise exempted by the Federal Reserve Board), an acceptance of securities issued by such an
affiliate as collateral for a loan, and an issuance of a guarantee, acceptance, or letter of credit for the benefit of such
an affiliate.  The “covered transactions” that an insured depository institution and its subsidiaries are permitted to
engage in with their nondepository affiliates are limited to the following amounts: (1) in the case of any one such
affiliate,  the  aggregate  amount  of  “covered  transactions”  cannot  exceed  ten  percent  of  the  capital  stock  and  the
surplus of the insured depository institution; and (2) in the case of all affiliates, the aggregate amount of “covered
transactions” cannot exceed twenty percent of the capital stock and surplus of the insured depository institution. In
addition,  extensions  of  credit  that  constitute  “covered  transactions”  must  be  collateralized  in  prescribed  amounts.
Further, a bank holding company and its subsidiaries are prohibited from engaging in certain tie-in arrangements in
connection with any extension of credit, lease or sale of property or furnishing of services.  Finally, when we and
our subsidiary banks conduct transactions internally among us, we are required to do so at arm’s length.

Loans to Directors, Executive Officers and Principal Shareholders

The  authority  of  our  subsidiary  banks  to  extend  credit  to  our  directors,  executive  officers  and  principal
shareholders,  including  their  immediate  family  members  and  corporations  and  other  entities  that  they  control,  is
subject to substantial restrictions and requirements under Sections 22(g) and 22(h) of the Federal Reserve Act and
Regulation O promulgated thereunder.  These statutes and regulations impose specific limits on the amount of loans
our subsidiary banks may make to directors and other insiders, and specified approval procedures must be followed
in making loans that exceed certain amounts.  In addition, all loans our subsidiary banks make to directors and other
insiders must satisfy the following requirements:

•   The  loans  must  be  made  on  substantially  the  same  terms,  including  interest  rates  and  collateral,  as
prevailing  at  the  time  for  comparable  transactions  with  persons  not  affiliated  with  us  or  the  subsidiary
banks;

•  The subsidiary banks must follow credit underwriting procedures at least as stringent as those applicable to

comparable transactions with persons who are not affiliated with us or the subsidiary banks; and

•  The loans must not involve a greater than normal risk of repayment or other unfavorable features.

6

Furthermore, each subsidiary bank must periodically report all loans made to directors and other insiders to the
bank  regulators,  and  these  loans  are  closely  scrutinized  by  the  regulators  for  compliance  with  Sections  22(g)  and
22(h) of the Federal Reserve Ace and Regulation O.

Capital

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

In  addition,  the  Federal  Reserve  Board  has  established  minimum  leverage  ratio  guidelines  for  bank  holding
companies and financial holding companies.  Bank holding companies and financial holding companies that meet
certain specified criteria, including having the highest regulatory rating, must maintain a minimum Tier 1 Capital
leverage ratio (Tier 1 Capital to average assets for the current quarter, less goodwill) of three percent.  Bank holding
companies and financial holding companies that do not have the highest regulatory rating will generally be required
to  maintain  a  higher  Tier  1  Capital  leverage  ratio  of  three  percent  plus  an  additional  cushion  of  100  to  200  basis
points. The Federal Reserve Board has not advised us of any specific minimum leverage ratio applicable to us. The
guidelines also provide that bank holding companies and financial holding companies experiencing internal growth
or making acquisitions will be expected to maintain strong capital positions. Such strong capital positions must be
kept  substantially  above  the  minimum  supervisory  levels  without  significant  reliance  on  intangible  assets  (e.g.,
goodwill, core deposit intangibles and purchased mortgage servicing rights). As of December 31, 2002, our capital
ratios  were  as  follows:  (1)  Tier  1  Capital  to  Risk-Weighted  Assets  Ratio,  18.50%;  (2)  Total  Capital  to  Risk-
Weighted Assets Ratio, 19.52%; and (3) Tier 1 Capital Leverage Ratio, 10.51%.

Banks.    The  Federal  Deposit  Insurance  Corporation  Improvement  Act  of  1991,  or  FDICIA  established  five
capital tiers with respect to depository institutions: “well-capitalized,” “adequately capitalized,” “undercapitalized,”
“significantly undercapitalized,” and “critically undercapitalized.” A depository institution’s capital tier will depend
upon  where  its  capital  levels  are  in  relation  to  various  relevant  capital  measures,  including  (1)  risk-based  capital
measures,  (2)  a  leverage  ratio  capital  measure  and  (3)  certain  other  factors.  Regulations  establishing  the  specific
capital tiers provide that a “well-capitalized” institution will have a total risk-based capital ratio of ten percent or
greater,  a  Tier  1  risk-based  capital  ratio  of  six  percent  or  greater,  and  a  Tier  1  leverage  ratio  of  five  percent  or
greater,  and  not  be  subject  to  any  written  regulatory  enforcement  agreement,  order,  capital  directive  or  prompt
corrective action derivative. For an institution to be “adequately capitalized,” it will have a total risk-based capital
ratio of eight percent or greater, a Tier 1 risk-based capital ratio of four percent or greater, and a Tier 1 leverage ratio
of four percent or greater (in some cases three percent). For an institution to be “undercapitalized,” it will have a
total risk-based capital ratio that is less than eight percent, a Tier 1 risk-based capital ratio less than four percent or a
Tier  1  leverage  ratio  less  than  four  percent  (or  a  leverage  ratio  less  than  three  percent  if  the  institution  is  rated
composite 1 in its most recent report of examination, subject to appropriate federal banking agency guidelines). For
an institution to be “significantly undercapitalized,” it will have a total risk-based capital ratio less than six percent,
a  Tier  1  risk-based  capital  ratio  less  than  three  percent,  or  a  Tier  1  leverage  ratio  less  than  three  percent.  For  an
institution to be “critically undercapitalized,” it will have a ratio of tangible equity to total assets equal to or less than
two  percent.  FDICIA  requires  federal  banking  agencies  to  take  “prompt  corrective  action”  against  depository
institutions that do not meet minimum capital requirements. Under current regulations, we were “well capitalized”
as of December 31, 2002.

FDICIA generally prohibits a depository institution from making any capital distribution (including payment of
a dividend) or paying any management fee to its holding company if the depository institution would thereafter be
“undercapitalized.” An “undercapitalized” institution must develop a capital restoration plan and its parent holding
company must guarantee that institution’s compliance with such plan. The liability of the parent holding company
under  any  such  guarantee  is  limited  to  the  lesser  of  five  percent  of  the  institution’s  assets  at  the  time  it  became
“undercapitalized”  or  the  amount  needed  to  bring  the  institution  into  compliance  with  all  capital  standards.
Furthermore, in the event of the bankruptcy of the parent holding company, such guarantee would take priority over

7

the parent’s general unsecured creditors. If a depository institution fails to submit an acceptable capital restoration
plan,  it  shall  be  treated  as  if  it  is  significantly  undercapitalized.  “Significantly  undercapitalized”  depository
institutions may be subject to a number of requirements and restrictions, including orders to sell sufficient voting
stock to become “adequately capitalized,” requirements to reduce total assets, and cessation of receipt of deposits
from correspondent banks. “Critically undercapitalized” institutions are subject to the appointment of a receiver or
conservator. Finally, FDICIA requires the various regulatory agencies to set forth certain standards that do not relate
to capital.  Such standards relate to the safety and soundness of operations and management and to asset quality and
executive  compensation,  and  permit  regulatory  action  against  a  financial  institution  that  does  not  meet  such
standards.

If  an  insured  bank  fails  to  meet  its  capital  guidelines,  it  may  be  subject  to  a  variety  of  other  enforcement
remedies, including a prohibition on the taking of brokered deposits and the termination of deposit insurance by the
FDIC.  Bank regulators continue to indicate their desire to raise capital requirements beyond their current levels.

In addition to FDICIA capital standards, Texas-chartered banks must also comply with the capital requirements
imposed  by  the  Texas  Banking  Department.    Neither  the  Texas  Finance  Code  nor  its  regulations  specify  any
minimum  capital-to-assets  ratio  that  must  be  maintained  by  a  Texas-chartered  bank.    Instead,  the  Texas  Banking
Department  determines  the  appropriate  ratio  on  a  bank  by  bank  basis,  considering  factors  such  as  the  nature  of  a
bank’s business, its total revenue, and the bank’s total assets. As of December 31, 2002, all of our Texas-chartered
banks exceeded the minimum ratios applied to them.

Our Support of Our Subsidiary Banks

Under  Federal  Reserve  Board  policy,  we  are  expected  to  commit  resources  to  act  as  a  source  of  strength  to
support  each  of  our  subsidiary  banks.  This  support  may  be  required  at  times  when,  absent  such  Federal  Reserve
Board policy, we would not otherwise be required to provide it.  In addition, any loans we make to our subsidiary
banks would be subordinate in right of payment to deposits and to other indebtedness of our banks. In the event of a
bank holding company’s bankruptcy, any commitment by the bank holding company to a federal bank regulatory
agency to maintain the capital of a subsidiary bank will be assumed by the bankruptcy trustee and be subject to a
priority of payment.

Under the National Bank Act, if the capital stock of a national bank is impaired by losses or otherwise, the OCC
is authorized to require the bank’s shareholders to pay the deficiency on a pro-rata basis.  If any shareholder refuses
to pay the pro-rata assessment after three months notice, then the bank’s board of directors must sell an appropriate
amount  of  the  shareholder’s  stock  at  a  public  auction  to  make  up  the  deficiency.  To  the  extent  necessary,  if  a
deficiency in capital still exists and the bank refuses to go into liquidation, then a receiver may be appointed to wind
up  the  bank’s  affairs.  Additionally,  under  the  Federal  Deposit  Insurance  Act,  in  the  event  of  a  loss  suffered  or
anticipated  by  the  FDIC  (either  as  a  result  of  the  default  of  a  banking  subsidiary  or  related  to  FDIC  assistance
provided to a subsidiary in danger of default) our other banking subsidiaries may be assessed for the FDIC’s loss.

Interstate Banking and Branching Act

Pursuant  to  the  Riegle-Neal  Interstate  Banking  and  Branching  Efficiency  Act  of  1994,  or  Riegle-Neal  Act,  a
bank holding company or financial holding company is able to acquire banks in states other than its home state. The
Riegle-Neal Act also authorized banks to merge across state lines, thereby creating interstate branches, beginning
June 1, 1997.  Furthermore, under this act, a bank is now able to open new branches in a state in which it does not
already have banking operations, if the laws of such state permit it to do so.  Accordingly, both the OCC and the
Texas Banking Department accept applications for interstate merger and branching transactions, subject to certain
limitations on ages of the banks to be acquired and the total amount of deposits within the state a bank or financial
holding company may control. Since our primary service area is Texas, we do not expect that the ability to operate
in other states will have any material impact on our growth strategy.  We may, however, face increased competition
from out-of-state banks that branch or make acquisitions in our primary markets in Texas.

8

Community Reinvestment Act of 1977

The Community Reinvestment Act of 1977, or CRA subjects a bank to regulatory assessment to determine if
the institution meets the credit needs of its entire community, including low- and moderate-income neighborhoods
served by the bank, and to take that determination into account in its evaluation of any application made by such
bank for, among other things, approval of the acquisition or establishment of a branch or other deposit facility, an
office  relocation,  a  merger,  or  the  acquisition  of  shares  of  capital  stock  of  another  financial  institution.  The
regulatory authority prepares a written evaluation of an institution’s record of meeting the credit needs of its entire
community and assigns a rating. We believe our subsidiary banks have taken significant actions to comply with the
CRA, and each has received at least a “satisfactory” commendation in its most recent review by federal regulators
with respect to its compliance with the CRA.

Monitoring and Reporting Suspicious Activity

Under the Bank Secrecy Act, IRS rules and other regulations, we are required to monitor and report unusual or
suspicious  account  activity  as  well  as  transactions  involving  the  transfer  or  withdrawal  of  amounts  in  excess  of
prescribed limits.  In the wake of the tragic events of September 11th, on October 26, 2001, the President signed the
Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism,
or  USA  PATRIOT  Act,  of  2001.  Under  the  USA  PATRIOT  Act,  financial  institutions  are  subject  to  prohibitions
against specified financial transactions and account relationships as well as enhanced due diligence and “know your
customer”  standards  in  their  dealings  with  foreign  financial  institutions  and  foreign  customers.  For  example,  the
enhanced due diligence policies, procedures, and controls generally require financial institutions to take reasonable
steps to:

•  

• 

• 

• 

to  conduct  enhanced  scrutiny  of  account  relationships  to  guard  against  money  laundering  and  report  any
suspicious transaction;

to ascertain the identity of the nominal and beneficial owners of, and the source of funds deposited into,
each account as needed to guard against money laundering and report any suspicious transactions;

to ascertain for any foreign bank, the shares of which are not publicly traded, the identity of the owners of
the foreign bank, and the nature and extent of the ownership interest of each such owner; and

to ascertain whether any foreign bank provides correspondent accounts to other foreign banks and, if so, the
identity of those foreign banks and related due diligence information.

Under  the  USA  PATRIOT  Act,  financial  institutions  are  also  required  to  establish  anti-money  laundering

programs. The USA PATRIOT Act sets forth minimum standards for these programs, including:

• 

• 

• 

• 

the development of internal policies, procedures, and controls;

the designation of a compliance officer;

an ongoing employee training program; and

an independent audit function to test the programs.

In  addition,  the  USA  PATRIOT  Act  also  requires  the  Secretary  of  the  Treasury  to  adopt  rules  addressing  a
number  of  related  issues,  including  increasing  the  cooperation  and  information  sharing  between  financial
institutions, regulators, and law enforcement authorities regarding individuals, entities and organizations engaged in,
or reasonably suspected based on credible evidence of engaging in, terrorist acts or money laundering activities. Any
financial institution complying with these rules will not be deemed to violate the privacy provisions of the Gramm-
Leach-Bliley Act that are discussed below.  Finally, under the regulations of the Office of Foreign Asset Control, we
are  required  to  monitor  and  block  transactions  with  certain  “specially  designated  nationals”  who  OFAC  has
determined pose a risk to U.S. national security.

9

Consumer Laws and Regulations

We  are  also  subject  to  certain  consumer  laws  and  regulations  that  are  designed  to  protect  consumers  in
transactions with banks. While the following list is not exhaustive, these laws and regulations include the Truth in
Lending Act, the Truth in Savings Act, the Electronic Funds Transfer Act, the Expedited Funds Availability Act, the
Equal  Credit  Opportunity  Act,  and  the  Fair  Housing  Act,  among  others.  These  laws  and  regulations  among  other
things prohibit discrimination on the basis of race, gender or other designated characteristics and mandate various
disclosure  requirements  and  regulate  the  manner  in  which  financial  institutions  must  deal  with  customers  when
taking deposits or making loans to such customers. These and other laws also limit finance charges or other fees or
charges earned in our activities.  We must comply with the applicable provisions of these consumer protection laws
and regulations as part of our ongoing customer relations.

Technology Risk Management and Consumer Privacy

State  and  federal  banking  regulators  have  issued  various  policy  statements  emphasizing  the  importance  of
technology risk management and supervision in evaluating the safety and soundness of depository institutions with
respect to banks that contract with outside vendors to provide data processing and core banking functions.  The use
of technology-related products, services, delivery channels and processes expose a bank to various risks, particularly
operational, privacy, security, strategic, reputation and compliance risk.  Banks are generally expected to prudently
manage technology-related risks as part of their comprehensive risk management policies by identifying, measuring,
monitoring and controlling risks associated with the use of technology.

Under Section 501 of the Gramm-Leach-Bliley Act, the federal banking agencies have established appropriate
standards  for  financial  institutions  regarding  the  implementation  of  safeguards  to  ensure  the  security  and
confidentiality  of  customer  records  and  information,  protection  against  any  anticipated  threats  or  hazards  to  the
security  or  integrity  of  such  records  and  protection  against  unauthorized  access  to  or  use  of  such  records  or
information in a way that could result in substantial harm or inconvenience to a customer.  Among other matters, the
rules  require  each  bank  to  implement  a  comprehensive  written  information  security  program  that  includes
administrative, technical and physical safeguards relating to customer information.

Under  the  Gramm-Leach-Bliley  Act,  a  financial  institution  must  also  provide  its  customers  with  a  notice  of
privacy  policies  and  practices.  Section  502  prohibits  a  financial  institution  from  disclosing  nonpublic  personal
information about a consumer to nonaffiliated third parties unless the institution satisfies various notice and opt-out
requirements  and  the  customer  has  not  elected  to  opt  out  of  the  disclosure.  Under  Section  504,  the  agencies  are
authorized  to  issue  regulations  as  necessary  to  implement  notice  requirements  and  restrictions  on  a  financial
institution’s  ability  to  disclose  nonpublic  personal  information  about  consumers  to  nonaffiliated  third  parties.
Under the final rule the regulators adopted, all banks must develop initial and annual privacy notices which describe
in  general  terms  the  bank’s  information  sharing  practices.  Banks  that  share  nonpublic  personal  information  about
customers  with  nonaffiliated  third  parties  must  also  provide  customers  with  an  opt-out  notice  and  a  reasonable
period of time for the customer to opt out of any such disclosure (with certain exceptions). Limitations are placed on
the  extent  to  which  a  bank  can  disclose  an  account  number  or  access  code  for  credit  card,  deposit,  or  transaction
accounts to any nonaffiliated third party for use in marketing.

Monetary Policy

Banks  are  affected  by  the  credit  policies  of  other  monetary  authorities,  including  the  Federal  Reserve  Board,
that  affect  the  national  supply  of  credit.  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 financial institutions and their subsidiaries.  The
monetary policies of the Federal Reserve Board have had a significant effect on the operating results of banks in the
past and are expected to continue to do so in the future.

10

Pending and Proposed Legislation

New  regulations  and  statutes  are  regularly  proposed  containing  wide-ranging  proposals  for  altering  the
structures,  regulations  and  competitive  relationships  of  financial  institutions  operating  in  the  United  States.    We
cannot predict whether or in what form any proposed regulation or statute will be adopted or the extent to which our
business may be affected by any new regulation or statute.

Enforcement Powers of Federal Banking Agencies

The  Federal  Reserve  and  other  state  and  federal  banking  agencies  and  regulators  have  broad  enforcement
powers, including the power to terminate deposit insurance, issue cease-and-desist orders, impose substantial fees
and other civil and criminal penalties and appoint a conservator or receiver.  Our failure to comply with applicable
laws,  regulations  and  other  regulatory  pronouncements  could  subject  us,  as  well  as  our  officers  and  directors,  to
administrative sanctions and potentially substantial civil penalties.

Available Information

We file annual, quarterly and special reports, proxy statements and other information with the Securities and
Exchange  Commission.    You  may  read  and  copy  any  document  we  file  at  the  Securities  and  Exchange
Commission’s  Public  Reference  Room  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549.    Please  call  the
Securities and Exchange Commission at 1-800-SEC-0330 for further information on the public reference room. Our
SEC  filings  are  also  available  to  the  public  at  the  Securities  and  Exchange  Commission’s  web  site  at
http://www.sec.gov.    No  information  from  this  web  page  is  incorporated  by  reference  herein.    Our  web  site  is
http://www.ffin.com.  You may also obtain copies of our annual, quarterly and special reports, proxy statements and
certain  other  information  filed  with  the  SEC,  as  well  as  amendments  thereto,  free  of  charge  from  our  web  site.
These documents are posted to our web site as soon as reasonably practicable after we have filed them with the SEC.

ITEM 2.

PROPERTIES

Our  principal  office  is  located  in  the  First  National  Bank  Building  at  400  Pine  Street  in  downtown  Abilene,
Texas. We lease two spaces in a building owned by First National Bank of Abilene. The lease for approximately
2,300  square  feet  of  space  expires  December  31,  2004.  The  lease  for  approximately  1,100  square  feet  of  space
expires  May  31,  2006.  Our  subsidiary  banks  collectively  own  22  banking  facilities,  some  of  which  are  detached
drive-ins, and they also lease six banking facilities.  Our management considers all of our existing locations to be
well-suited for conducting the business of banking.  We believe that our existing facilities are adequate to meet our
requirements and our subsidiary banks’ requirements for the foreseeable future.

ITEM 3.

LEGAL PROCEEDINGS

From  time  to  time  we  and  our  subsidiary  banks  are  parties  to  lawsuits  arising  in  the  ordinary  course  of  our
banking business. However, there are no material pending legal proceedings to which we, our subsidiary banks or
our other direct and indirect subsidiaries, or any of their properties, are currently subject.  Other than regular, routine
examinations  by  state  and  federal  banking  authorities,  there  are  no  proceedings  pending  or  known  to  be
contemplated by any governmental authorities.

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

No matters were submitted to a vote of our security holders during the fourth quarter of our fiscal year ended

December 31, 2002.

11

PART II

ITEM 5. MARKET  FOR  REGISTRANT’S  COMMON  EQUITY  AND  RELATED  STOCKHOLDER

MATTERS

Market Information

Our common stock, par value $10.00 per share, is traded on the Nasdaq Stock Market under the trading symbol
FFIN.  See  “Item  8—Financial  Statements  and  Supplementary  Data—Quarterly  Financial  Data”  for  the  high,  low
and closing sales prices as reported by the Nasdaq Stock Market for our common stock for the periods indicated.

Holders

As of February 13, 2003, we had 1,604 shareholders of record.

Dividends

See  “Item  8—Financial  Statements  and  Supplementary  Data—Quarterly  Results  of  Operations”  for  the
frequency and amount of cash dividends paid by us. Also, see “Item 1 – Business – Supervision and Regulation –
Payment  of  Dividends”  and  “Item  7  –  Management’s  Discussion  and  Analysis  of  the  Financial  Condition  and
Results  of  Operations  –  Liquidity  –  Dividends”  for  restrictions  on  our  present  or  future  ability  to  pay  dividends,
particularly those restrictions arising under federal and state banking laws.

12

Recent Sales of Unregistered Securities

         During the year ended December 31, 2002, the following sales of unregistered shares of common stock were
made to employees in connection with their exercise of stock options:

Date

01-25-02
02-04-02
02-22-02
02-27-02
02-27-02
04-11-02
04-15-02
04-19-02
05-20-02
05-21-02
06-05-02
06-05-02
06-05-02
06-06-02
06-06-02
06-07-02
06-11-02
06-13-02
06-28-02
07-02-02
07-16-02
08-26-02
08-26-02
09-11-02
09-12-02
11-05-02
12-05-02
12-06-02
12-06-02
12-12-02
12-16-02
12-20-02
12-20-02

Totals

Number of
Common Shares

Price Per Share

Aggregate Sales
Price

3,702
4,830
2,147
1,073
220
309
75
110
400
1,073
353
150
1,514
2,343
860
450
673
247
330
330
1,341
330
2,414
75
309
257
350
200
1,815
50
2,344
75
     200

30,949

$

14.90
14.90
14.90
14.90
29.27
29.27
20.80
29.27
14.90
14.90
14.90
20.80
29.27
20.80
14.90
14.90
14.90
29.27
29.27
29.27
14.90
29.27
14.90
20.80
29.27
14.90
14.90
14.90
29.27
14.90
20.80
20.80
  29.27

$

55,159.80
71,967.00
31,990.30
15,987.70
6,439.40
9,044.43
1,560.00
3,219.70
5,960.00
15,987.70
5,259.70
3,120.00
44,314.78
48,734.40
12,814.00
6,705.00
10,027.70
7,229.69
9,659.10
9,659.10
19,980.90
9,659.10
35,968.60
1,560.00
9,044.43
3,829.30
5,215.00
2,980.00
53,125.05
745.00
48,755.20
1,560.00
    5,854.00

$ 18.52

$   573,116.08

Each of the foregoing sales were made in reliance upon the exemption provided by Section 4(2) of the

Securities Act of 1933, as amended.

13

ITEM 6.

SELECTED FINANCIAL DATA

The  selected  financial  data  presented  below  as  of  and  for  the  years  ended  December  31,  2002,  2001,  2000,
1999, and 1998, have been derived from our audited consolidated financial statements. The selected financial data
should  be  read  in  conjunction  with  “Item  7—Management’s  Discussion  and  Analysis  of  Financial  Condition  and
Results of Operations” and our consolidated financial statements. The results of operations presented below are not
necessarily indicative of the results of operations that may be achieved in the future. The amounts related to shares
of  our  common  stock  have  been  adjusted  to  give  effect  to  all  stock  dividends  and  stock  splits.    Management’s
Discussion and Analysis of Financial Condition and Results of Operations incorporated information required to be
disclosed by the Securities and Exchange Commissions’ Industry Guide 3, “Statistical Disclosure by Bank Holding
Companies.”

Summary Income Statement Information:

Interest income
Interest expense
Net interest income
Provision for loan losses
Noninterest income
Noninterest expense
Earnings before income taxes
Income tax expense
Net earnings
Per Share Data:

Net earnings per share, basic
Net earnings per share, assuming dilution
Cash dividends declared
Book value at period-end
Earnings performance ratios:
Return on average assets
Return on average equity

Summary Balance Sheet Data (Period-end):

Investment securities
Loans
Total assets
Deposits
Total liabilities
Total shareholders’ equity

Asset quality ratios:

2002

$ 104,862
        24,380
80,482
2,370
29,553
        59,082
48,583
        14,630
$      33,953

$

2.75
2.74
1.35
19.31

Year Ended December 31,
2000
(dollars in thousands, except per share data)

1999

2001

$ 116,473
        44,834
71,639
1,964
27,579
        55,072
42,182
        12,827
$      29,355

$

2.38
2.37
1.16
17.32

$ 117,951
        48,829
69,122
2,398
25,947
        51,692
40,979
        12,663
$      28,316

$

2.28
2.27
1.03
15.92

$ 110,013
        43,338
66,675
2,031
24,484
        51,934
37,194
        11,504
$      25,690

$

2.06
2.05
.90
14.33

1.78%
15.13

1.62%
14.35

1.67%
15.39

1.53%
14.84

1998

$ 111,868
        46,292
65,576
1,140
22,351
        52,422
34,365
        11,111
$      23,254

$

1.87
1.86
.80
13.62

1.44%
14.51

$ 772,256
964,040
1,993,183
1,711,562
1,754,415
238,768

$ 721,694
940,131
1,929,694
1,685,163
1,716,040
213,654

$ 654,253
859,271
1,753,814
1,519,874
1,557,693
196,121

$ 656,218
797,275
1,723,369
1,524,704
1,544,706
178,663

$ 625,891
779,544
1,686,647
1,504,856
1,517,198
169,449

Allowance for loan losses/period-end loans
Nonperforming assets/period-end loans plus

foreclosed assets

Net charge offs/average loans

Capital ratios:

Average shareholders’ equity/average assets
Leverage ratio (1)
Tier 1 risk-based capital (2)
Total risk-based capital (3)
Dividend payout ratio

1.16%

1.13%

1.15%

1.12%

1.15%

0.44
0.19

11.76%
10.51
18.50
19.52
49.13

0.51
0.18

11.29%
9.92
17.10
18.08
48.94

0.48
0.18

10.86%
10.40
17.75
18.74
45.23

0.26
0.27

10.30%
9.62
17.19
18.13
43.64

0.41
0.36

9.89%
9.02
16.03
17.01
41.66

(1) Calculated by dividing, at period-end, shareholders’ equity (before unrealized gain/loss on securities available-for-sale) less

intangible assets by fourth quarter average assets less intangible assets.

(2) Calculated by dividing, at period-end, shareholders’ equity (before unrealized gain/loss on securities available-for-sale) less

intangible assets by risk-adjusted assets.

(3) Calculated by dividing, at period-end, shareholders’ equity (before unrealized gain/loss on securities available for sale) less
intangible assets plus allowance for loan losses to the extent allowed under regulatory guidelines by risk-adjusted assets.

14

ITEM 7. MANAGEMENT’S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND

RESULTS OF OPERATIONS

Introduction

Management’s discussion and analysis of the major elements of our consolidated balance sheets as of December
31, 2002 and 2001, and consolidated statements of earnings for the years 2000 through 2002 should be reviewed in
conjunction with our consolidated financial statements, accompanying notes, and selected financial data presented
elsewhere  in  this  Form  10-K.    All  amounts,  prices  and  per  share  data  related  to  our  common  stock  have  been
adjusted to give effect to all stock splits and stock dividends.

On July 3, 2001, we acquired City Bancshares, Inc. and its subsidiary City National Bank, Mineral Wells, Texas
for $16.5 million in cash. The results of City National Bank are included in our consolidated financial statements
beginning  July  1,  2001  and  may  to  some  extent  affect  the  comparisons  to  the  prior  period  amounts  and  2002
operating results which include a full year of City National Bank’s operations.

Critical Accounting Policies

The  preparation  of  the  Company’s  consolidated  financial  statements  is  based  on  the  selection  of  certain
accounting  policies,  based  on  generally  accepted  accounting  principles  and  customary  practices  in  the  banking
industry.  These policies, in certain areas, require management to make significant estimates and assumptions.  The
following  discussion  addresses  the  Company’s  allowance  for  loan  loss  and  its  provision  for  loan  losses  which  is
deemed  by  management  to  be  its  most  critical  accounting  policy.    We  have  other  key  accounting  policies  and
continue  to  evaluate  the  materiality  of  their  impact  on  our  consolidated  financial  statements,  but  we  believe  that
these  other  policies  either  do  not  generally  require  us  to  make  estimates  and  judgments  that  are  difficult  or
subjective, or it is less likely that they would have a material impact on our reported results for a given period.

A  policy  is  deemed  critical  if  (i)  the  accounting  estimate  required  the  Company  to  make  assumptions  about
matters  that  are  highly  uncertain  at  the  time  the  accounting  estimate  was  made;  and  (ii)  different  estimates  that
reasonably  could  have  been  used  in  the  current  period,  or  changes  in  the  accounting  estimate  that  are  reasonably
likely to occur from period to period, would have a material impact on the financial statements.

The  allowance  for  loan  losses  is  an  amount  that  management  believes  will  be  adequate  to  absorb  inherent
estimated  losses  on  existing  loans  in  which  collectibility  is  unlikely  based  upon  management’s  review  and
evaluation  of  the  loan  portfolio,  including  letters  of  credit,  lines  of  credit  and  unused  commitments  to  provide
financing.    The allowance for loan losses is increased  by  charges  to income and decreased by charge-offs (net of
recoveries).

Management’s periodic evaluation of the adequacy of the allowance is based on general economic conditions,
the financial condition of the borrower, the value and liquidity of collateral, delinquency, prior loan loss experience,
and  the  results  of  periodic  reviews  of  the  portfolio  by  our  loan  review  department  and  regulatory  examiners.    A
consistent,  well  documented  loan  review  methodology  has  been  developed  that  includes  allowances  assigned  to
specific loans and nonspecific allowances that are based on the factors noted in the prior sentence.  Our independent
loan  review  department  is  responsible  for  performing  this  evaluation  for  all  of  our  subsidiary  banks  to  ensure
consistent methodology.

Although  we  believe  that  we  use  the  best  information  available  to  make  loan  loss  allowance  determinations,
future  adjustments  could  be  necessary  if  circumstances  or  economic  conditions  differ  substantially  from  the
assumptions used in making our initial determinations. A downturn in the economy and employment could result in
increased levels of non-performing assets and charge-offs, increased loan loss provisions and reductions in income.
Additionally,  as  an  integral  part  of  their  examination  process,  bank  regulatory  agencies  periodically  review  our
allowance for loan losses. The banking agencies could require the recognition of additions to the loan loss allowance
based on their judgment of information available to them at the time of their examination.

Accrual  of  interest  is  discontinued  on  a  loan  when  management  believes,  after  considering  economic  and
business conditions and collection efforts, that the borrower’s financial condition is such that collection of interest is
doubtful.

15

The Company’s policy requires measurement of the allowance for an impaired collateral dependent loan based
on  the  fair  value  of  the  collateral.    Other  loan  impairments  are  measured  based  on  the  present  value  of  expected
future cash flows or the loan’s observable market price.

Results of Operations

Performance Summary.  Net earnings for 2002 were $34.0 million, an increase of $4.6 million, or 15.7%, over
net earnings for 2001 of $29.4 million.  Net earnings for 2000 were $28.3 million.  The increase in net earnings for
2002 over 2001 was primarily attributable to an increase in net interest income resulting primarily from growth in
average earning assets and an improved net interest margin. The increase in net earnings for 2001 over 2000 was
primarily attributable to an increase in net interest income resulting primarily from the growth in average earning
assets and an increase in noninterest income resulting primarily from increases in service fees on deposit accounts
and real estate mortgage fees.

On a basic net earnings per share basis, net earnings were $2.75 for 2002 as compared to $2.38 for 2001 and
$2.28 for 2000.   Return on average assets was 1.78% for 2002 as compared to 1.62% for 2001 and 1.67% for 2000.
Return on average equity was 15.13% for 2002 as compared to 14.35% for 2001 and 15.39% for 2000.

Affecting our 2002 net earnings and basic and diluted earnings per share is the implementation of Statement of
Financial Accounting Standards No. 141, "Business Combinations" ("SFAS No. 141") and Statement of Financial
Accounting Standards No. 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142").  SFAS No. 141 requires
that  all  business  combinations  initiated  after  June  30,  2001  be  accounted  for  under  the  purchase  method  and
addresses  the  initial  recognition  and  measurement  of  goodwill  and  other  intangible  assets  acquired  in  a  business
combination.  SFAS No. 142 addresses the initial recognition and measurement of intangible assets acquired outside
of  a  business  combination  and  the  accounting  for  goodwill  and  other  intangible  assets  subsequent  to  their
acquisition.  SFAS No. 142 provides that intangible assets with finite useful lives be amortized and that goodwill
and  intangible  assets  with  indefinite  lives  not  be  amortized,  but  rather  be  tested  at  least  annually  for  impairment.
SFAS  No.  142  was  effective  January  1,  2002  for  calendar  year  companies;  however,  acquired  goodwill  and
intangible  assets  recorded  in  the  acquisition  of  City  Bancshares,  Inc.  closed  subsequent  to  June  30,  2001  were
subject immediately to its provisions.

On January 1, 2002, goodwill amounting to $23,765,896 was not subject to further amortization as a result of
SFAS No. 142.  The Company conducted its initial impairment test in 2002, with no reduction of recorded goodwill
resulting  from  the  test.    A  reconciliation  adjusting  comparative  net  earnings  and  earnings  per  share  for  the  years
ended December 31, 2001 and 2000, to show the effect of no longer amortizing the Company’s goodwill, follows:

Reported net earnings
Add back: goodwill amortization

Goodwill amortization, before income tax
Income tax benefit
Adjusted net earnings

Basic earnings per share:
Reported net earnings
Goodwill amortization, net of income tax benefit

Adjusted net earnings

Earnings per share, assuming dilution:

Reported net earnings
Goodwill amortization, net of income tax benefit

Adjusted net earnings

     2001      

     2000      

$ 29,354,505

$ 28,316,047

1,641,367
1,641,367
      (420,000)
      (420,000)
 $ 30,575,872  $ 29,537,414

$           2.38
               .10
 $           2.48

$           2.28
               .10
$           2.38

$           2.37
               .10
 $           2.47

$          2.27
              .10
 $          2.37

Net  Interest  Income.    Net  interest  income  is  the  difference  between  interest  income  on  earning  assets  and
interest  expense  on  liabilities  incurred  to  fund  those  assets.    Our  earning  assets  consist  primarily  of  loans  and
investment  securities.    Our  liabilities  to  fund  those  assets  consist  primarily  of  noninterest-bearing  and  interest-
bearing  deposits.    Tax-equivalent  net  interest  income  was  $84.2  million  in  2002  as  compared  to  $74.8  million  in
16

    
2001 and $71.9 million in 2000. These increases were primarily due to growth in the volume of earning assets, and
for  2002,  an  improved  net  interest  margin.    Average  earning  assets  were  $1.748  billion  in  2002,  as  compared  to
$1.653  billion  in  2001  and  $1.538  billion  in  2000.    The  2002  increase  in  average  earning  assets  is  attributable  to
higher  average  investment  securities  we  held,  which  increased  $72.3  million,  and  higher  average  loans  we  made,
which  increased  $44.5  million.    These  increases  were  partially  offset  by  a  $22.4  million  decrease  in  the  2002
average  of  short-term  investments,  which  consist  of  primarily  Federal  funds  sold.  The  2001  increase  in  average
earning assets was due primarily to an increase in average short-term investments, which increased $28.9 million,
and  higher  average  loans,  which  increased  $80.0  million.  Table  1  allocates  the  increases  in  tax-equivalent  net
interest income for 2002 and 2001 between the amount of increase attributable to volume and rate.

Table 1 — Changes in Interest Income and Interest Expense (in thousands):

2002 Compared to 2001

2001 Compared to 2000

Change Attributable to
Rate
Volume

Total
Change

Change Attributable to
Volume

Rate

Total
Change

Short-term investments ............................
Taxable investment securities..................
Tax-exempt investment securities (1) .....
Loans (1)...................................................
Interest income ..................................

Interest-bearing deposits ..........................
Short-term borrowings .............................
Interest expense .................................
Net interest income ...........................

$

(905)
3,394
1,032
            3,720
7,241

1,169
                (26)
            1,143
$          6,098

$

(1,359)
(3,300)
241
        (13,911)
(18,329)

(21,052)
              (545)
        (21,597)
$          3,268

$

(2,264)
94
1,273
        (10,191)
(11,088)

(19,883)
              (571)
        (20,454)
$          9,366

$

1,799
(233)
707
         7,404
9,678

2,688
            481
         3,169
$       6,508

$

(1,736)
(1,154)
106
        (7,993)
(10,778)

(6,455)
           (709)
        (7,164)
$      (3,613)

$

63
(1,387)
813
            (589)
(1,100)

(3,767)
            (228)
         (3,995)
$        2,895

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

The net interest margin, which measures tax-equivalent net interest income as a percentage of average earning
assets, is illustrated below in Table 2 for the years 2000 through 2002. As the prime rate declined from 9.50% to
4.75% in 2001, our earning assets re-priced in advance of interest bearing deposits, which resulted in a lower net
interest margin. As we re-priced our interest bearing deposits in 2002, the net interest margin improved to 4.82% as
compared to 4.52% for 2001.

17

Table 2 — Average Balances and Average Yields and Rates (in thousands, except percentages):

Assets

Short-term investments ...........................
Taxable investment securities.................
Tax-exempt investment securities (1) ....
Loans (1)(2) .............................................
Total earning assets ..............................
Cash and due from banks........................
Bank premises and equipment................
Other assets..............................................
Goodwill, net ...........................................
Allowance for loan losses.......................
Total assets............................................

Liabilities and Shareholders’ Equity

Interest-bearing deposits .........................
Short-term borrowings ............................
Total interest-bearing liabilities...........
Noninterest-bearing deposits ..................
Other liabilities........................................
Total liabilities......................................
Shareholders’ equity ..................................

Total liabilities and shareholders’

equity.....................................................
Net interest income ....................................
Rate Analysis:

Interest income/earning assets................
Interest expense/earning assets...............
Net yield on earning assets...................

Average
Balance

$    57,030
597,830
150,824
    942,101
1,747,785
81,016
41,195
24,458
24,644
    (11,099)
$1,907,999

$1,259,158
    24,628
1,283,786
385,012
    14,846
1,683,644
   224,355

$1,907,999

2002
Income/
Expense

Yield/
Rate

Average
Balance

2001
Income/
Expense

Yield/
Rate

Average
Balance

$      947
32,264
10,475
    64,872
108,558

1.66%
5.40
6.95
6.89
6.21

$  24,088
        292
   24,380

1.91%
1.19
1.90

$    3,211
32,170
9,202
    75,063
119,646

4.04%
5.95
6.79
8.36
7.24

$  43,971
        863
   44,834

3.58%
3.40
3.58

$    79,424
540,771
135,620
    897,616
1,653,431
80,032
40,903
17,693
29,178
    (10,107)
$1,811,130

$1,226,560
    25,392
1,251,952
339,800
    14,861
1,606,613
   204,517

$1,811,130

$    50,538
544,546
125,072
817,603
1,537,759
77,727
40,400
28,212
19,335
    (9,420)
$1,694,013

$1,161,175
     17,621
1,178,796
317,659
    13,529
1,509,984
   184,029

$1,694,013

2000
Income/
Expense

$    3,148
33,557
8,389
    75,652
120,746

Yield/
Rate

6.23%
6.16
6.71
9.25
7.85

$  47,738
     1,091
   48,829

4.11%
6.19
4.14

$  84,178

$  74,812

$  71,917

6.21%
1.39
4.82%

7.24%
2.71
4.52%

7.85%
3.18
4.68%

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

Noninterest  Income.  Noninterest income for 2002 was $29.6 million, an increase of  $2.0 million, or 7.2%, as
compared to 2001.  The increase resulted primarily from (i) an increase in service fees on deposit accounts of  $692
thousand  which  reflects  growth  in  number  of  accounts  and  transactions  processed;  (ii)  an  increase  in  real  estate
mortgage fees of $248 thousand which reflects a continued high volume of mortgage originations and refinancing
transactions  generated  by  low  mortgage  rates;  (iii)  an  increase  of    $429  thousand  in  ATM  transaction  fees  which
reflects the Company’s focus to increase the cardholder base and the usage of check cards; and (iv) $735 thousand in
check printing fees that, in periods prior to 2002, were recorded as a reduction in printing and supplies expense.  The
change  in  classification  for  check  printing  fees  was  made  in  response  to  a  change  in  bank  regulatory  financial
reporting guidelines.

 Noninterest income for 2001 was $27.6 million, an increase of $1.6 million, or 6.3%, as compared to 2000.
This increase was primarily a result of; (i) an increase in trust fees of $397 thousand; (ii) an increase in service fees
on deposit accounts of $669 thousand; and (iii) an increase of $588 thousand in real estate mortgage fees. Table 3
provides comparisons for other categories of noninterest income.

18

Table 3 — Noninterest Income (in thousands):

2002

Increase
(Decrease)

2001

Increase
(Decrease)

2000

5,836
Trust fees ...................................................................
15,435
Service fees on deposit accounts ..............................
1,858
Real estate mortgage fees..........................................
Net securities gains (losses)......................................
16
ATM fees…………………………………………            2,370
Other:

$

Mastercard fees......................................................
Check printing fees................................................
Miscellaneous income ...........................................
Safe deposit rental fees..........................................
Exchange fees ........................................................
Credit life fees .......................................................
Data processing fees..............................................
Brokerage commissions………………………..
Interest on loan recoveries ....................................
Total other..........................................................
Total Noninterest Income......................................

980
735
708
403
196
200
245
340
             230
          4,037
$      29,552

$

(55)
692
248
(52)
              429

$

5,891
14,743
1,610
68
          1,941

$

397
669
588
(462)
              387

$

5,494
14,074
1,022
530
          1,554

26
735
(95)
9
11
(16)
(16)
46
               12
             712
$        1,974

954
-
803
394
185
216
261
294
             218
          3,325
$      27,578

124
-
(114)
(1)
(39)
(21)
113
42
              (52)
               52
$        1,631

830
-
917
395
224
237
148
252
             270
          3,273
$      25,947

Noninterest  Expense.    Total  noninterest  expense  for  2002  was  $59.1  million,  an  increase  of  $4.0  million,  or
7.3%, as compared to 2001. Noninterest expense for 2001 amounted to $55.1 million, an increase of $3.4 million or
6.3% as compared to 2000.  An important measure in determining whether a banking company effectively managed
noninterest expenses is the efficiency ratio, which is calculated by dividing noninterest expense by the sum of net
interest income on a tax-equivalent basis and noninterest income.  Our efficiency ratio for 2002 was 51.96% which
represented improvement when compared to 53.82% for 2001, and 53.11% for 2000.

Salaries  and  employee  benefits  for  2002  totaled  $32.0  million,  an  increase  of  $3.3  million,  or  11.5%,  as
compared to 2001. Salaries for 2002 were up $1.6 million with the increase attributable to normal pay increases, a
higher  number  of  full  time  equivalent  employees,  and  higher  performance  incentive  payments.  Profit  sharing  and
pension expenses for 2002 increased $823 thousand and $549 thousand, respectively, as compared to the prior year.
The higher profit sharing expense related to the Company’s 2002 increase in net earnings. In 2002, the Company
lowered the expected long-term rate of return on pension plan assets from 8.5% to 6.5%; this change is the primary
factor  contributing  to  higher  pension  expense  in  the  current  year  as  compared  to  the  prior  year.  Net  occupancy
expense for 2002 was virtually unchanged from the prior year and equipment expense was up $343 thousand over
the 2001 amount.  The higher equipment expense resulted primarily from higher depreciation and higher repairs and
maintenance  expense  as  compared  to  2001.    Intangible  asset  amortization  for  2002  decreased  $1.5  million  and
resulted  primarily  from  the  change  in  accounting  principle  that  became  effective  January  1,  2002  and  which
eliminated the amortization of goodwill. Printing, stationery and supplies expense for 2002 increased $391 thousand
over the prior year amount.  The increase for 2002 was due to $735 thousand in check printing fees being included
in noninterest income for 2002 versus a reduction in printing expense in prior years.  ATM expense for 2002 was
$266 thousand higher than the 2001 amount and reflects increased customer usage in 2002.

Salaries and employee benefits for 2001 totaled $28.7 million, an increase of $1.6 million as compared to 2000.
The  increase  resulted  primarily  from  normal  salary  increases  and  the  addition  of  employees  from  our  acquisition
finalized in July 2001. Net occupancy and equipment expense in the aggregate for 2001 increased by $710 thousand
and resulted primarily from higher utilities and repair and maintenance expense. Other professional fees for 2001
increased $302 thousand as compared to the prior year.  The increase resulted primarily from; (i) executive search
fees;  (ii)  leasehold  improvement  design  fees;  and  (iii)  technology  systems  conversions.  Printing,  stationery,  and
supplies expense for 2001 increased $202 thousand as compared to 2000 and reflects expense related to the printing
of  additional  customer  disclosures  and  supplies  related  to  implementation  of  check  imaging  at  a  number  of  our
subsidiary banks.

19

Table 4 — Noninterest Expense (in thousands):

Salaries.......................................................................
Medical and other benefits........................................
Profit sharing .............................................................
Pension.......................................................................
Payroll taxes ..............................................................
Total salaries and employee benefits....................

2002

$

23,984
2,297
2,681
1,173
          1,858
31,993

Increase
(Decrease)

$

1,604
180
823
549
             152
3,308

2001

$

22,380
2,117
1,858
624
          1,706
28,685

Increase
(Decrease)

$

1,417
133
(16)
(56)
             130
1,608

Net occupancy expense.............................................
Equipment expense ...................................................
Intangible amortization .............................................

3,909
4,801
135

(87)
343
(1,506)

3,996
4,458
1,641

433
277
-

Other:

Data processing and operation fees ......................
Postage ...................................................................
Printing, stationery and supplies...........................
Advertising ............................................................
Correspondent bank service charges ....................
ATM expense ........................................................
Credit card fees......................................................
Telephone...............................................................
Public relations and business development ..........
Directors’ fees........................................................
Audit and accounting fees.....................................
Legal fees...............................................................
Other professional and service fees ......................
Regulatory exam fees ............................................
Travel .....................................................................
Courier expense .....................................................
Operational and other losses .................................
Other miscellaneous expense................................
Total other..........................................................
Total Noninterest Expense........................................

1,078
1,094
1,475
1,169
1,491
1,361
696
870
758
516
785
383
796
526
311
676
743
          3,516
        18,244
$      59,082

(38)
(80)
391
64
162
266
27
(8)
43
30
39
50
(37)
83
7
127
203
             623
          1,952
$        4,010

1,116
1,174
1,084
1,105
1,329
1,095
669
878
715
486
746
333
833
443
304
549
540
          2,893
        16,292
$      55,072

(147)
128
202
51
67
145
65
124
12
33
80
54
302
19
54
101
(205)
              (23)
          1,062
$        3,380

2000

$

20,963
1,984
1,874
680
          1,576
27,077

3,563
4,181
1,641

1,263
1,046
882
1,054
1,262
950
604
754
703
453
666
279
531
424
250
448
745
          2,916
       15,230
$     51,692

Income Taxes.    Income  tax  expense  was  $14.6  million  for  2002  as  compared  to  $12.8  million  for  2001  and
$12.7 million for 2000.  Our effective tax rates on pretax income were 30.1%, 30.4% and 30.9%, respectively, for
the years 2002, 2001 and 2000.

Balance Sheet Review

Loans.  The loan portfolio is comprised of loans made to businesses, individuals, and farm and ranch operations
located in the primary trade areas served by our subsidiary banks.  Real estate loans represent loans primarily for
new  home  construction  and  owner-occupied  real  estate.    The  structure  of  loans  in  the  real  estate  mortgage
classification generally provides repricing intervals to minimize the interest rate risk inherent in long-term fixed rate
mortgage  loans.    As  of  December  31,  2002,  total  loans  were  $964.0  million,  an  increase  of  $23.9  million,  as
compared  to  December  31,  2001.  As  compared  to  year-end  2001,  real  estate  loans  increased  $28.6  million  and
consumer  loans  decreased  $4.4  million.  Commercial,  financial  and  agricultural  loans  as  of  year-end  2002  were
virtually unchanged from one year ago. Loans averaged $942.1 million during 2002, an increase of $44.5 million
over the prior year average.

20

Table 5 — Composition of Loans (in thousands):

2002

2001

December 31,
2000

1999

1998

Commercial, financial and agricultural................
Real estate — construction ...................................
Real estate — mortgage........................................
Consumer, net of unearned income......................

$ 311,743
50,911
375,256
   226,130
$ 964,040

$ 312,053
47,173
350,382
   230,523
$ 940,131

$ 295,032
40,610
290,920
   232,709
$ 859,271

$ 297,966
43,039
208,895
   247,375
$ 797,275

$ 278,647
36,721
198,447
   265,729
$ 779,544

Table 6 — Maturity Distribution and Interest Sensitivity of Loans at December 31, 2002 (in thousands):

The following tables summarize maturity and yield information for the commercial, financial, and agricultural

and the real estate-construction portion of the loan portfolio as of December 31, 2002:

Commercial, financial, and agricultural.....
Real estate — construction .........................

One Year
or less

$
216,797
            35,292
$        252,089

Loans with fixed interest rates ............................................
Loans with floating or adjustable interest rates..................

After One
Year
Through
Five Years
$
76,860
            15,619
$          92,479

Maturities
After One Year
$
55,354
          55,211
$      110,565

After Five
Years

$
18,086
                    -
$        18,086

Total

$
311,743
            50,911
$        362,654

Asset  Quality.    Loan  portfolios  of  each  of  our  subsidiary  banks  are  subject  to  periodic  reviews  by  our
centralized  independent  loan  review  group  as  well  as  periodic  examinations  by  state  and  federal  bank  regulatory
agencies.    Loans  are  placed  on  nonaccrual  status  when,  in  the  judgment  of  management,  the  collectibility  of
principal  or  interest  under  the  original  terms  becomes  doubtful.    Nonperforming  assets,  which  consist  of
nonperforming loans and foreclosed assets, were $4.3 million at December 31, 2002, as compared to $4.8 million at
December  31,  2001  and  $4.1  million  at  December  31,  2000.    As  a  percent  of  loans  and  foreclosed  assets,
nonperforming assets were 0.44% at December 31, 2002, as compared to 0.51% at December 31, 2001 and 0.48% at
December 31, 2000.  Management considers the level of nonperforming assets to be manageable and is not aware of
any material classified credit not properly disclosed as nonperforming at December 31, 2002.

Table 7 — Nonperforming Assets (in thousands, except percentages):

2002

2001

At December 31,
2000

1999

1998

Nonaccrual loans .......................................................
Loans still accruing and past due 90 days or more ..
Restructured loans.....................................................
Nonperforming loans ........................................
Foreclosed assets .......................................................
Total nonperforming assets...............................
As a % of loans and foreclosed assets......................

$

3,716
14
                  -
3,730
             536
$        4,266
0.44%

$

3,727
66
                  -
3,793
          1,031
$        4,824
0.51%

$

3,512
34
                  -
3,546
             546
$        4,092
0.48%

$

1,389
63
                -
1,452
           637
$      2,089
0.26%

$

2,717
67
                -
2,784
           385
$      3,169
0.41%

Provision and Allowance for Loan Losses.  The allowance for loan losses is the amount deemed by management
as  of  a  specific  date  to  be  adequate  to  provide  for  losses  on  loans  that  are  deemed  uncollectible.    Management
determines  the  allowance  and  the  required  provision  expense  by  reviewing  general  loss  experiences  and  the
performances  of  specific  credits.    The  provision  for  loan  losses  was  $2.4  million  for  2002  as  compared  to  $2.0
million for 2001 and $2.4 million for 2000.  As a percent of average loans, net loan charge-offs were 0.19% during
2002,  and  0.18%  during  2001  and  2000.    The  allowance  for  loan  losses  as  a  percent  of  loans  was  1.16%  as  of

21

December  31,  2002,  as  compared  to  1.13%  as  of  December  31,  2001.  A  key  indicator  of  the  adequacy  of  the
allowance for loan losses is the ratio of the allowance to nonperforming loans, which consist of nonaccrual loans,
loans past due 90 days, and restructured loans.  This ratio for the past five years is disclosed in Table 8.  Table 9
provides an allocation of the allowance for loan losses based on loan type and the percent of total loans that each
major  loan  type  represents.  Other  than  the  loan  types  presented  in  Table  9,  we  had  no  loan  concentration  at
December 31, 2002 that represented more than 10% of total loans.

Although  we  believe  that  we  use  the  best  information  available  to  make  loan  loss  allowance  determinations,
future  adjustments  could  be  necessary  if  circumstances  or  economic  conditions  differ  substantially  from  the
assumptions used in making our initial determinations. A downturn in the economy and employment could result in
increased levels of non-performing assets and charge-offs, increased loan loss provisions and reductions in income.
Additionally,  as  an  integral  part  of  their  examination  process,  bank  regulatory  agencies  periodically  review  our
allowance for loan losses. The banking agencies could require the recognition of additions to the loan loss allowance
based on their judgment of information available to them at the time of their examination.

Table 8 — Loan Loss Experience and Allowance for Loan Losses (in thousands, except percentages):

2002

2001

2000

1999

1998

Balance at January 1,..........................................................
Allowance established from purchase acquisitions ..........

$ 10,602
               -
10,602

Charge-offs:

Commercial, financial and agricultural .........................
Consumer ........................................................................
All other ..........................................................................
Total loans charged off ......................................................

1,116
1,471
               -
2,587

Recoveries:

Commercial, financial and agricultural .........................
Consumer ........................................................................
All other ..........................................................................
Total recoveries ..................................................................

288
535
             11
          834

Net charge-offs ...................................................................
Provision for loan losses ....................................................
Balance at December 31, ...................................................

1,753
       2,370
$   11,219

$
9,888
          407
10,295

1,094
1,498
             33
2,625

269
688
             11
          968

1,657
       1,964
$   10,602

$
8,938
               -
8,938

950
1,998
             45
2,993

391
855
          299
       1,545

1,448
       2,398
$     9,888

$
8,988
               -
8,988

1,038
2,747
             36
3,821

632
936
          172
       1,740

2,081
       2,031
$     8,938

$ 10,632
               -
10,632

      1,267
2,786
          106
4,159

532
811
             32
       1,375

2,784
       1,140
$     8,988

Loans at year-end ...............................................................
Average loans .....................................................................

$964,040
942,101

$940,131
897,616

$ 859,271
817,603

$ 797,275
779,283

$ 779,544
770,183

Net charge-offs/average loans ...........................................
Allowance for loan losses/year-end loans.........................
Allowance for loan losses/nonperforming loans...............

0.19%
1.16
300.78

0.18%
1.13
279.51

0.18%
1.15
278.85

0.27%
1.12
615.55

0.36%
1.15
322.84

Table 9 — Allocation of Allowance for Loan Losses (in thousands):

Commercial, financial and agricultural.......................
Real estate — construction ..........................................
Real estate — mortgage ...............................................
Consumer......................................................................
Total ........................................................................

2002
Allocation
Amount
3,628
$
592
4,368
       2,631
$   11,219

2001
Allocation
Amount
4,966
$
415
2,710
       2,511
$   10,602

$

2000
Allocation
Amount
3,394
468
3,348
       2,678
$     9,888

1999
Allocation
Amount

$

3,340
483
2,342
          2,773
$        8,938

1998
Allocation
Amount
$

3,213
423
2,288
          3,064
$        8,988

22

Percent of Total Loans:

Commercial, financial and agricultural.....................................
Real estate — construction ........................................................
Real estate — mortgage .............................................................
Consumer, net of unearned income ...........................................

2002
32.34%
5.28
38.93
23.45

2001
33.19%
5.02
37.27
24.52

2000
34.33%
4.73
33.86
27.08

1999
37.37%
5.40
26.20
31.03

1998
35.74%
4.71
25.46
34.09

Certain loans classified for regulatory purposes as doubtful, substandard, or special mention are included in the
nonperforming asset table.  Also included in classified loans are certain other loans that are deemed to be potential
problems.  Potential problem loans are those loans that are currently performing but where known information about
trends or uncertainties or possible credit problems of the borrowers causes management to have serious doubts as to
the ability of such borrowers to comply with present repayment terms, possibly resulting in the transfer of such loans
to nonperforming status.  These potential problem loans totaled $12.0 million as of December 31, 2002.

Investment Securities.  Investment securities totaled $772.3 million as of December 31, 2002, as compared to
$721.7 million at December 31, 2001 and $654.3 million at December 31, 2000. At December 31, 2002, securities
with an amortized cost of $200.4 million were classified as securities held-to-maturity and securities with a market
value  of  $571.8  million  were  classified  as  securities  available-for-sale.    As  compared  to  December  31,  2001,  the
portfolio at December 31, 2002, reflected (i) an increase of $14.8 million in U.S. Treasury; (ii) an increase of $12.8
million in tax-exempt obligations of states and political subdivisions; (iii) a $4.2 million decrease in corporate bonds
and other securities; and (iv) a $27.2 million increase in mortgage-backed securities.  As compared to December 31,
2000,  the  portfolio  at  December  31,  2001  reflected  (i)  a  decrease  of  $86.9  million  in  U.S.  Treasury  and  U.S.
Government corporations and agency securities; (ii) an increase of $16.8 million in tax-exempt obligations of states
and  political  subdivisions;  (iii)  an  $6.6  million  increase  in  other  securities,  primarily  corporate  bonds;  and  (iv)  a
$130.9 million increase in mortgage-backed securities. The overall portfolio yield of 5.62% at the end of 2002 was
down  from  the  prior  year-end  yield  of  6.06%  due  to  lower  average  interest  rates.  We  did  not  hold  collateralized
mortgage  obligations  that  entail  higher  risks  than  other  mortgage-backed  securities  without  complex  payment
features nor did we hold any structured notes.  See Note 2 to the Consolidated Financial Statements for additional
disclosures relating to the maturities and fair values of the investment portfolio at December 31, 2002 and 2001.

Table 10 — Composition of Investment Securities (dollars in thousands):

2002

At December 31,
2001

2000

Amortized
Cost

Fair Value

Amortized
Cost

Fair Value

Amortized
Cost

Fair Value

$ 110,939

$ 117,808

$ 172,880

$ 177,872

$ 251,418

$ 251,922

60,836
499

64,050
540

75,959
498

77,495
512

82,344
4,615

83,067
4,597

Held-to-Maturity:
U.S. Treasury securities

and obligations of U.S.
Government
corporations and
agencies.............................

Obligations of states and

political subdivisions.........
Corporate bonds ....................
Mortgage-backed

securities ...........................

  28,176
Other securities......................                       -
 200,450

  29,464
                      -
 211,862

  41,333
                     4
 290,674

  42,687
                     4
 298,570

  53,541
                      -
 391,918

  54,005
                    -     
 393,591

23

Available-for-Sale:
U.S. Treasury securities

and obligations of U.S.
Government
corporations and
agencies.............................

Obligations of states and

political subdivisions.........
Corporate bonds ....................
Mortgage-backed

securities ...........................
Other securities......................

2002

At December 31,
2001

2000

Amortized
Cost

Fair Value

Amortized
Cost

Fair Value

Amortized
Cost

Fair Value

$ 164,090

$ 171,619

$  93,151

$  94,919

$ 102,872

$ 103,321

104,800
49,234

  228,490
      5,453
  552,067

110,741
51,812

  232,106
      5,529
  571,807

82,546
56,553

  189,421
      3,007
  424,678

82,851
58,522

  191,720
      3,007
  431,019

58,544
47,326

  47,963
      3,137
  259,842

59,610
47,715

  48,551
      3,137
  262,334

$ 752,517

$ 783,669

$ 715,352

$ 729,589

$ 651,760

$ 655,925

Table  11  —  Maturities  and  Yields  of  Investment  Securities  Held  at  December  31,  2002  (in  thousands,

except percentages):

One Year
or Less

After One Year
Through
Five Years

Maturing
After Five Years
Through
Ten Years

After
Ten Years

Total

Amount
$  1,002

Yield
5.38%

Amount
$         -

Yield
       -%

Amount
$        -

Yield
      -%

Amount
$          -

Yield
      -%

Amount
$   1,002

Yield
5.38%

Held-to-Maturity:
U.S. Treasury obligations ....................
Obligations of U.S.

Government corporations and

agencies......................................

31,627

5.33

78,310

5.70

-

        -

-

        -

109,937

5.59

Obligations of states and political

subdivisions ....................................
Corporate bonds and other securities..
Mortgage-backed securities.................
Total ................................................

18,476
-
  4,855
$55,960

6.12
     -
6.91
5.73%

19,953
499
  22,290
$121,052

6.57
6.17
6.72
6.01%

8,275
-
1,031
$9,306

7.44
     -
5.44
7.22%

14,132
-
           -
$14,132

7.76
     -
     -
7.76%

60,836
499
  28,176
$200,450

6.83
6.17
6.71
6.12%

One Year
or Less

After One Year
Through
Five Years

Maturing
After Five Years
Through
Ten Years

After
Ten Years

Total

Amount
$          -

Yield
Amount
      - %  $   1,005 

Yield
 1.89%

Amount
$          -

Yield
       -%

Amount
$         -

Yield
      -%

Amount
$   1,005

Yield
1.89%

Available-for-Sale:
U.S. Treasury obligations ....................
Obligations of U.S.

Government corporations and

agencies......................................

12,418

5.12

158,196

4.32

-

      -

-

      -

170,614

4.38

Obligations of states and political

subdivisions ....................................
Corporate bonds and other securities..
Mortgage-backed securities.................
Total ................................................

4,211
12,586
 17,910
$47,125

6.38
5.94
5.49
5.59%

8,133
40,647
 182,752
$390,733

5.71
6.01
5.40
5.02%

34,469
-
 31,444
$65,913

 7.26
      -
4.93
6.06%

63,928
4,108
           -
$68,036

7.24
6.00
     -
7.17%

110,741
57,341
 232,106
$571,807

7.10
5.99
5.34
5.44%

24

One Year
or Less

After One Year
Through
Five Years

Maturing
After Five Years
Through
Ten Years

After
Ten Years

Total

Amount
$  1,002

Yield
5.38%

Amount
$    1,005

Yield
1.89%

Amount
$         -

Yield
      -%

Amount
$          -

Yield
     -%

Amount
$   2,007

Yield
3.63%

Total Investment Securities:
U.S. Treasury obligations ....................
Obligations of U.S.

Government corporations and

agencies......................................

44,045

5.27

236,506

4.78

-

       -

-

      -

280,551

4.85

Obligations of states and political

subdivisions ....................................
Corporate bonds and other securities..
Mortgage-backed securities.................
Total ................................................

22,687
12,586
  22,765
$103,085

6.17
5.94
5.79
5.67%

28,086
41,146
 205,042
$511,785

6.32
6.01
5.54
5.26%

42,744
-
 32,475
$75,219

7.30
  -
4.95
6.20%

78,060
4,108
           -
$82,168

7.33
6.00
     -
7.27%

171,577
57,840
 260,282
$772,257

7.00
5.99
5.48
5.62%

Deposits.    Deposits  held  by  subsidiary  banks  represent  our  primary  source  of  funding.    Total  deposits  were
$1.712 billion as of December 31, 2002, as compared to $1.685 billion as of December 31, 2001 and $1.520 billion
as of December 31, 2000.    Table 12 provides a breakdown of average deposits and rates paid over the past three
years and the remaining maturity of time deposits of $100 thousand or more.

Table 12 — Composition of Average Deposits and Remaining Maturity of Time Deposits of $100,000 or

More (in thousands, except percentages):

2002

2001

2000

Average
Balance

Average
Rate

Average
Balance

Average
Rate

Average
Balance

Average
Rate

Noninterest-bearing deposits ...................
Interest-bearing deposits

Interest-bearing checking....................
Savings and money market accounts..
Time deposits under $100,000............
Time deposits of $100,000 or more....
Total interest-bearing deposits............
Total average deposits..............................

$

385,012

-

$

339,800

-

$

317,659

-

315,688
389,337
371,970
        182,163
     1,259,158
$  1,644,170

0.71%
1.18
3.11
3.13
1.91%

279,585
366,412
384,576
        195,987
     1,226,560
$  1,566,360

1.43%
2.58
5.30
5.19
3.58%

252,281
374,396
370,093
        164,405
     1,161,175
$  1,478,834

1.59%
3.93
5.29
5.74
4.11%

Three months or less............................................................
Over three through six months ............................................
Over six through twelve months .........................................
Over twelve months.............................................................
Total time deposits of $100,000 or more ........................

$

75,477
39,710
57,785
          22,782
$      195,754

December 31, 2002

Capital Resources

Total shareholders’ equity was $238.8 million, or 11.98% of total assets, at December 31, 2002, as compared to
$213.6 million, or 11.07% of total assets, at December 31, 2001. During 2002, total shareholders’ equity averaged
$224.4 million, or 11.76% of average assets, as compared to $204.5 million, or 11.29% of average assets, during
2001.

Banking regulators measure capital adequacy by means of the risk-based capital ratio and leverage ratio.  The
risk-based  capital  rules  provide  for  the  weighting  of  assets  and  off-balance-sheet  commitments  and  contingencies
according  to  prescribed  risk  categories  ranging  from  0%  to  100%.    Regulatory  capital  is  then  divided  by  risk-
weighted  assets  to  determine  the  risk-adjusted  capital  ratios.    The  leverage  ratio  is  computed  by  dividing
shareholders’  equity  less  intangible  assets  by  quarter-to-date  average  assets  less  intangible  assets.    Regulatory
minimums  for  risk-based  and  leverage  ratios  are  8.00%  and  3.00%,  respectively.    As  of  December  31,  2002,  our
total  risk-based  and  leverage  ratios  were  19.52%  and  10.51%,  respectively,  as  compared  to  total  risk-based  and
leverage ratios of 18.08% and 9.92% as of December 31, 2001.  We believe by all measurements our capital ratios
remain above regulatory minimums.

Interest  Rate  Risk. Interest rate risk results when the maturity or repricing intervals of interest-earning assets
and  interest-bearing  liabilities  are  different.    Our  exposure  to  interest  rate  risk  is  managed  primarily  through  our
strategy  of  selecting  the  types  and  terms  of  interest-earning  assets  and  interest-bearing  liabilities  that  generate

25

favorable earnings while limiting the potential negative effects of changes in market interest rates.  We use no off-
balance-sheet financial instruments to manage interest rate risk.

Each  of  our  subsidiary  banks  has  an  asset/liability  committee  that  monitors  interest  rate  risk  and  compliance
with investment policies.  Each subsidiary bank tracks interest rate risk by, among other things, interest-sensitivity
gap and simulation analysis.  Table 13 sets forth the interest rate sensitivity of our consolidated assets and liabilities
as of December 31, 2002, and sets forth the repricing dates of our consolidated interest-earning assets and interest-
bearing liabilities as of that date, as well as our projected consolidated interest rate sensitivity gap percentages for
the  periods  presented.    The  table  is  based  upon  assumptions  as  to  when  assets  and  liabilities  will  reprice  in  a
changing interest rate environment.  These assumptions are estimates made by management.  Assets and liabilities
indicated as maturing or otherwise repricing within a stated period may, in fact, mature or reprice at different times
and at different volumes than those estimated.  Also, the renewal or repricing of certain assets and liabilities can be
discretionary  and  subject  to  competitive  and  other  pressures.    Therefore,  the  following  table  does  not  and  cannot
necessarily  indicate  the  actual  future  impact  of  general  interest  rate  movements  on  our  consolidated  net  interest
income.

Table 13 — Interest Sensitivity Analysis (in thousands, except percentages):

Loans

Fixed rate loans .......................
Average interest rate.............
Adjustable rate loans...............
Average interest rate.............

Investment securities

Fixed rate securities ................
Average interest rate.............
Adjustable rate securities........
Average interest rate.............

Other earning assets

Adjustable rate other ...............
Average interest rate.............
Total interest sensitive assets ....
Average interest rate.............

Deposits

Fixed rate deposits...................
Average interest rate.............
Adjustable rate deposits ..........
Average interest rate.............

Other interest-bearing

liabilities
Adjustable rate other ...............
Average interest rate.............

Total interest sensitive

$

95,936
7.00%
451,626
4.87

102,770
5.65

           4,255

4.81

72,325
1.23
726,912
4.76%

$

466,285
2.41%
750,041
0.79

26,709
0.67

2002

2003

2004

2005

2006

Beyond

Total

$

65,864
8.42%
5,725
—

163,451
5.62

—
—

$

82,400
8.02%
3,552
—

$

79,104
7.23%
10,087
—

$

70,057
7.17%
9,898
—

$

89,516
7.80%
275
—

$ 482,877
7.58%
481,163
4.57

185,336
5.22

—
—

149,146
4.86

—
—

9,990
5.61

—
—

157,308
6.75

—
—

December 31,
2002
Estimated
Fair Value

$

492,042

481,163

779,414

4,255

72,325

768,001
5.61
4,255
4.81

72,325
1.23

—
—
$ 235,040
6.43%

—
—
$ 271,288
6.08%

—
—
$ 238,337
5.68%

—
—
89,945
6.98%

$

—
—
$ 247,099
7.13%

$1,808,621
5.73%

$ 1,828,364

42,008
3.31%
2,421
—

—
—

12,232
5.28%
—
—

—
—

2,223
4.40%
—
—

—
—

10,879
4.25%
—
—

—
—

—
—
—
—

—
—

—
—

533,627
2.59%
752,462
0.79

26,709
0.67

1,312,798
1.52%

537,171

752,462

26,709

1,316,342

liabilities ..................................
Average interest rate.............

1,243,035
1.39%

44,429
3.13%

12,232
5.28%

2,223
4.40%

10,879
4.25%

Interest sensitivity gap ...............
Cumulative interest sensitivity

gap............................................

Ratio of interest sensitive

assets to interest sensitive
liabilities ..................................

Cumulative ratio of interest
sensitive assets to interest
sensitive liabilities...................

Cumulative interest sensitivity
gap as a percent of earning
assets ........................................

$ (516,123)

$ 190,611

$ 259,056

$ 236,114

$

79,066

$ 247,099

$ 495,823

$

512,022

(516,123)

(325,512)

(66,456)

169,658

248,724

495,823

58.48%

58.48%

74.72%

94.89%

113.03%

118.95%

137.77%

(28.54)%

(18.00)%

(3.67)%

9.38%

13.75%

27.41%

As of December 31, 2001, our 2002 interest-sensitivity gap was ($518.8) million and our 2002 ratio of interest

sensitive assets to interest sensitive liabilities was 58.73%.

Management  estimates  that,  as  of  December  31,  2002,  an  upward  shift  of  interest  rates  by  150  basis  points
would result in a 4.5% increase in projected net interest income over the next twelve months, and a downward shift
of interest rates by 150 basis points would result in a 7.1% reduction in projected net interest income over the next
twelve months.  These are good faith estimates and assume that the composition of our interest sensitive assets and

26

liabilities  existing  at  each  year-end  will  remain  constant  over  the  relevant  twelve  month  measurement  period  and
that changes in market interest rates are instantaneous and sustained across the yield curve regardless of duration of
pricing characteristics of specific assets or liabilities.  Also, this analysis does not contemplate any actions that we
might  undertake  in  response  to  changes  in  market  interest  rates.    In  management’s  belief,  these  estimates  are  not
necessarily indicative of what actually could occur in the event of immediate interest rate increases or decreases of
this magnitude.  Management believes that it is unlikely that such changes would occur in a short time period.  As
interest-bearing  assets  and  liabilities  reprice  at  different  time  frames  and  proportions  to  market  interest  rate
movements, various assumptions must be made based on historical relationships of these variables in reaching any
conclusion.  Since these correlations are based on competitive and market conditions, our future results would, in
management’s belief, be different from the foregoing estimates, and such differences could be material.

Liquidity   

Liquidity is our ability to meet cash demands as they arise.  Such needs can develop from loan demand, deposit
withdrawals  or  acquisition  opportunities.    Potential  obligations  resulting  from  the  issuance  of  standby  letters  of
credit  and  commitments  to  fund  future  borrowings  to  our  loan  customers  are  other  factors  affecting  our  liquidity
needs.  Many of these obligations and commitments are expected to expire without being drawn upon; therefore the
total commitment amounts do not necessarily represents future cash requirements affecting our liquidity position.
The potential need for liquidity arising from these types of financial instruments is represented by the contractual
notional amount of the instrument, as detailed in Table 14.  Asset liquidity is provided by cash and assets, which are
readily marketable or which will mature in the near future.  Liquid assets include cash, federal funds sold, and short-
term investments in time deposits in banks.  Liquidity is also provided by access to funding sources, which include
core depositors and correspondent banks that maintain accounts with and sell federal funds to our subsidiary banks.
Other sources of funds include our ability to sell securities under agreement to repurchase, which amounted to $26.7
million at December 31, 2002, and an unfunded $25.0 million line of credit established with a nonaffiliated bank
which matures on June 30, 2003.   We believe the line of credit will be renewed upon maturity.  Given the strong
core deposit base and relatively low loan to deposit ratios maintained at the subsidiary banks, management considers
the current liquidity position to be adequate to meet short- and long-term liquidity needs.

In addition, we anticipate that any future acquisition of financial institutions and expansion of branch locations
could also place a demand on our cash resources.  Available cash at our parent company which totaled $23.1 million
at  December  31,  2002,  available  dividends  from  subsidiary  banks  which  totaled  $20.7  million  at  December  31,
2002,  utilization  of  available  lines  of  credit,  and  future  debt  or  equity  offerings  are  expected  to  be  the  source  of
funding for these potential acquisitions or expansions.

Table 14 — Commercial Commitments As of December 31, 2002 (in thousands):

Total Amounts
Committed

Less than 1
year

1 - 3 years

4 - 5 years

Over  5
years

Commitments to extend credit ....................
Standby letters of credit...............................
Total Commercial Commitments ...............

185,895
$
              6,068
$        191,963

$       176,758
             5,253 
$       182,011

$      4,779
            806
$       5,585

2,491
$
                 9
$        2,500

$       1,867
                  -
$        1,867

        The Company has no other off-balance sheet arrangements or transactions with unconsolidated, special purpose
entities that would expose the Company to liability that is not reflected on the face of the financial statements.

Parent  Company  Funding.  Our ability to fund various operating expenses, dividends, and cash acquisitions is
generally dependent solely on our own earnings (without giving effect to our subsidiaries), cash reserves and funds
derived  from  our  subsidiary  banks.    These  funds  historically  have  been  produced  by  intercompany  dividends  and
management  fees  that  are  limited  to  reimbursement  of  actual  expenses.    We  anticipate  that  our  recurring  cash
sources will continue to include dividends and management fees from our subsidiary banks.  At December 31, 2002,
approximately  $20.7  million  was  available  for  the  payment  of  intercompany  dividends  by  the  subsidiary  banks
without the prior approval of regulatory agencies.  Our subsidiary banks paid aggregate dividends of $26.6 million
in 2002 and $25.5 million in 2001.  Also at December 31, 2002, we had $25.0 million available under a line of credit
with an unaffiliated financial institution.

Dividends.  Our long-term dividend policy is to pay cash dividends to our shareholders of between 40% and
50% of net earnings while maintaining adequate capital to support growth.  The cash dividend payout ratios have

27

amounted  to  49.1%,  48.9%  and  45.2%  of  net  earnings,  respectively,  in  2002,  2001  and  2000.    Given  our  current
strong capital position and projected earnings and asset growth rates, we do not anticipate any change in our current
dividend policy.

Each  state  bank  that  is  a  member  of  the  Federal  Reserve  System  and  each  national  banking  association  is
required  by  federal  law  to  obtain  the  prior  approval  of  the  Federal  Reserve  Board  and  the  OCC,  respectively,  to
declare and pay dividends if the total of all dividends declared in any calendar year would exceed the total of (1)
such bank’s net profits (as defined and interpreted by regulation) for that year plus (2) its retained net profits (as
defined and interpreted by regulation) for the preceding two calendar years, less any required transfers to surplus. In
addition, these banks may only pay dividends to the extent that retained net profits (including the portion transferred
to surplus) exceed bad debts (as defined by regulation).

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

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our management considers interest rate risk to be a significant market risk for us. See “Item 7—Management’s
Discussion and Analysis of Financial Condition and Results of Operations—Balance Sheet Review—Interest Rate
Risk” for disclosure regarding this market risk.

28

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Our consolidated financial statements begin on page F-1.

Quarterly Results of Operations (in thousands, except per share and common stock data):

The  following  tables  set  forth  certain  unaudited  historical  quarterly  financial  data  for  each  of  the  eight
consecutive  quarters  in  fiscal  2002  and  2001.    This  information  is  derived  from  unaudited  consolidated  financial
statements that include, in our opinion, all adjustments (consisting of normal recurring adjustments) necessary for a
fair  presentation  when  read  in  conjunction  with  our  consolidated  financial  statements  and  notes  thereto  included
elsewhere in this Form 10-K.

Summary Income Statement Information:

Interest income
Interest expense
Net interest income
Provision for loan losses
Net interest income after provision for loan losses
Noninterest income
Net gain (loss) on securities transactions
Noninterest expense
Earnings before income taxes
Income tax expense
Net earnings
Per Share Data:

Net earnings per share, basic
Net earnings per share, assuming dilution
Cash dividends declared
Book value at period-end
Common stock sales price: (1)

High
Low
Close

Summary Income Statement Information:

Interest income
Interest expense
Net interest income
Provision for loan losses
Net interest income after provision for loan losses
Noninterest income
Net gain on securities transactions
Noninterest expense
Earnings before income taxes
Income tax expense
Net earnings
Per Share Data:

Net earnings per share, basic
Net earnings per share, assuming dilution
Cash dividends declared
Book value at period-end
Common stock sales price: (1)

High
Low
Close

4th

3rd

2nd

1st

2002

$
25,687
          5,244
20,443
             809
19,634
7,858
                -
        15,247
12,245
          3,694
$        8,551

$

$

0.69
0.69
0.35
19.31

42.00
34.65
38.00

$ 26,316
        5,818
20,498
           652
19,846
7,527
(3)
      14,902
12,468
        3,768
$      8,700

$

$

0.70
0.70
0.35
19.25

41.73
34.85
36.44

$
26,414
          6,246
20,168
             510
19,658
7,177
19
        14,677
12,177
          3,655
$        8,522

$

$

0.69
0.69
0.35
18.43

43.00
33.00
41.84

$ 26,445
        7,072
19,373
           399
18,974
6,975
-
      14,256
11,693
        3,513
$      8,180

$

$

0.66
0.66
0.30
17.60

34.30
29.30
33.21

4th

3rd

2nd

1st

2001

$
27,814
          9,071
18,743
             562
18,181
6,972
                -
        14,364
10,789
          3,258
$        7,531

$

$

0.61
0.61
0.30
17.32

31.88
27.20
30.10

$ 29,500
      10,958
18,542
           539
18,003
6,847
-
      14,047
10,803
        3,270
$      7,533

$

$

0.61
0.61
0.30
17.31

32.91
27.00
29.03

$
29,213
        11,779
17,434
             497
16,937
7,046
14
        13,507
10,490
          3,203
$        7,287

$

$

0.59
0.59
0.30
16.77

31.44
25.00
31.00

$ 29,946
      13,026
16,920
           366
16,554
6,646
54
      13,154
10,100
        3,096
$      7,004

$

0.57
0.56
      0.264
16.40

$

27.15
23.40
26.60

(1)  These  quotations  reflect  inter-dealer  prices  without  retail  mark-up,  mark-down  or  commission,  and  may  not

necessarily represent actual transactions.

29

ITEM 9.

CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

On  March  25,  2002,  we  determined  not  to  renew  the  engagement  of  our  independent  accountants,  Arthur
Andersen LLP.  Arthur Andersen had served as our independent auditors since 1990.  The decision not to renew the
engagement  of  Arthur  Andersen  was  made  by  the  executive  committee  of  our  board  of  directors  following  the
recommendation of our audit committee.  Arthur Andersen’s report on our 2001 financial statements was filed with
the Securities and Exchange Commission on March 20, 2002 in conjunction with the filing of our Annual Report on
Form 10-K for the year ended December 31, 2001.

During  the  two  fiscal  years  ended  December  31,  2001,  and  through  the  subsequent  interim  period  through
March  25,  2002,  there  were  no  disagreements  between  Arthur  Andersen  and  us  on  any  matter  of  accounting
principles  or  practices,  financial  statement  disclosure,  or  auditing  scope  or  procedure,  which  disagreements  if  not
resolved to Arthur Andersen’s satisfaction would have caused them to make reference to the subject matter of the
disagreement in connection with their reports.

None of the reportable events defined under Item 304(a)(1)(v) of Regulation S-K occurred within our two fiscal
years  ended  December  31,  2001  and  through  the  subsequent  interim  period  through  March  25,  2002.    The  audit
reports of Arthur Andersen on our consolidated financial statements as of and for the fiscal years ended December
31, 2001 and 2000 did not contain any adverse opinion or disclaimer of opinion, nor were they qualified or modified
as to uncertainty, audit scope, or accounting principles.  We provided Arthur Andersen with a copy of the foregoing
disclosure, and a copy of its letter stating its agreement with these statements was filed as an exhibit to our Form
8-K dated March 25, 2002.

The executive committee of our board of directors, upon the recommendation of our audit committee, elected to
appoint Ernst & Young LLP as our independent auditors, effective May 16, 2002. During our two fiscal years ended
December  31,  2001,  and  through  the  subsequent  interim  periods  through  May  16,  2002,  we  did  not  consult  with
Ernst & Young regarding any of the matters or events set forth in Items 304(a)(2)(i) and (ii) of Regulation S-K.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by Item 10 is hereby incorporated by reference from our proxy statement for our 2003
annual  meeting  of  shareholders  or  our  2003  proxy  statement,  under  the  captions  “Proposal  1  —  Election  of
Directors” and “Section 16(a) Beneficial Ownership Reporting Compliance.”

ITEM 11. EXECUTIVE COMPENSATION

The information required by Item 11 is hereby incorporated by reference from our 2003 proxy statement under

the caption “Management.”

ITEM 12.

SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT
AND RELATED STOCKHOLDER MATTERS

The information required by Item 12 is hereby incorporated by reference from our 2003 proxy statement under
the  captions  “Proposal  1  —  Election  of  Directors”  and  “Security  Ownership  of  Certain  Beneficial  Owners  and
Management.”

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by Item 13 is hereby incorporated by reference from our 2003 proxy statement under

the caption “Interest in Certain Transactions.”

30

ITEM 14. CONTROLS AND PROCEDURES

Within the 90 days prior to the filing date of this report, we carried out an evaluation, under the supervision and
with the participation of our management, including our principal executive officer and principal financial officer, of
the  effectiveness  of  the  design  and  operation  of  our  disclosure  controls  and  procedures  pursuant  to  Securities
Exchange  Act  Rule  15d-15.  Our  management,  including  the  principal  executive  officer  and  principal  financial
officer, does not expect that our disclosure controls and procedures will prevent all errors and all fraud. A control
system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the
objectives of the control system are met. Further, the design of a control system must reflect the fact that there are
resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent
limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and
instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities
that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake.
Additionally,  controls  can  be  circumvented  by  the  individual  acts  of  some  persons,  by  collusion  of  two  or  more
people, or by management override of the control. The design of any system of controls also is based in part upon
certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed
in  achieving  its  stated  goals  under  all  potential  future  conditions;  over  time,  controls  may  become  inadequate
because  of  changes  in  conditions,  or  the  degree  of  compliance  with  the  policies  or  procedures  may  deteriorate.
Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur
and  not  be  detected.  Our  principal  executive  officer  and  principal  financial  officer  have  concluded,  based  on  our
evaluation of our disclosure controls and procedures, that our disclosure controls and procedures under Rule 13a-
14(c) and Rule 15d-14(c) of the Securities Exchange Act of 1934 are effective.

Subsequent to our evaluation, there were no significant changes in internal controls or other factors that could

significantly affect these internal controls.

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

A.

The following documents are filed as part of this report:

(1)

Financial Statements

Report of Independent Auditors
Report of Independent Public Accountants
Management’s Report on Responsibility for the Financial Statements
Consolidated Balance Sheets as of December 31, 2002 and 2001
Consolidated Statements of Earnings for the years ended December 31, 2002, 2001 and 2000
Consolidated  Statements  of  Comprehensive  Earnings  for  the  years  ended  December  31,  2002,

2001 and 2000

Consolidated  Statements  of  Shareholders’  Equity  for  the  years  ended  December  31,  2002,  2001

and 2000

Consolidated Statements of Cash Flows for the years ended December 31, 2002, 2001 and 2000
Notes to the Consolidated Financial Statements

(2)

Financial Statement Schedules

These schedules have been omitted because they are not required, are not applicable or have been
included in our consolidated financial statements.

(3)

Exhibits

The  information  required  by  this  Item  15(a)(3)  is  set  forth  in  the  Exhibit  Index  immediately
following  our  financial  statements.    The  exhibits  listed  herein  will  be  furnished  upon  written
request  to  J.  Bruce  Hildebrand,  Executive  Vice  President,  First  Financial  Bankshares,  Inc.,  400
Pine  Street,  Abilene,  Texas  79601,  and  payment  of  a  reasonable  fee  that  will  be  limited  to  our
reasonable expense in furnishing such exhibits.

31

B.

Reports on Form 8-K.

On October 1, 2002, we filed a Form 8-K announcing the hiring of J. Bruce Hildebrand as our next chief
financial officer replacing Curtis R. Harvey during the first quarter of 2003.  No financial statements were
reported as part of this Form 8-K.

32

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the

Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

FIRST FINANCIAL BANKSHARES, INC.

Date:  March 10, 2003

By:  /s/ F. SCOTT DUESER                                            

F. SCOTT DUESER
President, Chief Executive Officer and Director

The undersigned directors and officers of First Financial Bankshares, Inc. hereby constitute and appoint Curtis
R. Harvey, with full power to act and with full power of substitution and resubstitution, our true and lawful attorney-
in-fact with full power to execute in our name and behalf in the capacities indicated below any and all amendments
to this report and to file the same, with all exhibits thereto and other documents in connection therewith with the
Securities and Exchange Commission and hereby ratify and confirm all that such attorney-in-fact or his substitute
shall lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed

below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Name

Title

Date

/s/ KENNETH T. MURPHY                                  
Kenneth T. Murphy

Chairman of the Board and Director

March 10, 2003

/s/ F. SCOTT DUESER                                          
F. Scott Dueser

President, Chief Executive Officer
and Director
(Principal Executive Officer)

March 10, 2003

/s/ CURTIS  R.  HARVEY                                     
Curtis R. Harvey

/s/ JOSEPH E. CANON                                         
Joseph E. Canon

Executive Vice President and Chief
Financial Officer
(Principal Financial Officer and
Principal Accounting Officer)

March 10, 2003

Director

March 18, 2003

/s/ MAC A. COALSON                                         
Mac A. Coalson

Director

March 25, 2003

/s/ DAVID COPELAND                                        
David Copeland

Director

March 18, 2003

33

Name

Title

Date

/s/ DERRELL E. JOHNSON                                  
Derrell E. Johnson

Director

March 13, 2003

/s/ KADE L. MATTHEWS                                    
Kade L. Matthews

Director

March 25, 2003

/s/ RAYMOND A. MCDANIEL, JR.                    
Raymond A. McDaniel, Jr.

Director

March 18, 2003

/s/ BYNUM MIERS                                               
Bynum Miers

Director

March 18, 2003

/s/ JAMES M. PARKER                                        
James M. Parker

Director

March 18, 2003

/s/ JACK D. RAMSEY                                           
Jack D. Ramsey

Director

March 18, 2003

Craig Smith

Director

March __, 2003

/s/ DIAN GRAVES STAI                                      
Dian Graves Stai

Director

March 18, 2003

/s/ F. L. STEPHENS                                               
F. L. Stephens

Director

March 25, 2003

34

                                                                               
I, F. Scott Dueser, certify that:

CERTIFICATIONS

1.

I have reviewed this annual report on Form 10-K of First Financial Bankshares, Inc.;

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

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

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure

controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have;

a. Designed  such  disclosure  controls  and  procedures  to  ensure  that  material  information  relating  to  the
registrant,  including  its  consolidated  subsidiaries,  is  made  known  to  us  by  others  within  those  entities,
particularly during the period in which this annual report is being prepared;

b. Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90

days prior to the filing date of this annual report (the “Evaluation Date”); and

c.

Presented in this annual report our conclusions about the effectiveness of this disclosure controls and

procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the
registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent
functions):

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

b. Any  fraud,  whether  or  not  material,  that  involves  management  or  other  employees  who  have  a

significant role in the registrant’s internal controls; and

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

Date: March 10, 2003

By:

/s/ F. SCOTT DUESER                                    
F. Scott Dueser
President, Chief Executive Officer and Director

35

I, Curtis R. Harvey, certify that:

1.

I have reviewed this annual report on Form 10-K of First Financial Bankshares, Inc.;

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

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

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure

controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have;

a. Designed  such  disclosure  controls  and  procedures  to  ensure  that  material  information  relating  to  the
registrant,  including  its  consolidated  subsidiaries,  is  made  known  to  us  by  others  within  those  entities,
particularly during the period in which this annual report is being prepared;

b. Evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90

days prior to the filing date of this annual report (the “Evaluation Date”); and

c.

Presented in this annual report our conclusions about the effectiveness of the disclosure controls and

procedures based on our evaluation as of the Evaluation Date;

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the
registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent
functions):

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

b. Any  fraud,  whether  or  not  material,  that  involves  management  or  other  employees  who  have  a

significant role in the registrant’s internal controls; and

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

Date: March 10, 2003

By:

/s/ Curtis R. Harvey                            
Curtis R. Harvey
Executive Vice President and Chief Financial Officer

36

REPORT OF INDEPENDENT AUDITORS

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

We  have  audited  the  accompanying  consolidated  balance  sheet  of  First  Financial  Bankshares,  Inc.  (a  Texas
corporation)  and  subsidiaries  as  of  December  31,  2002,  and  the  related  consolidated  statements  of  earnings,
comprehensive earnings, shareholders’ equity, and cash flows for the year then ended.  These financial statements
are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial
statements  based  on  our  audit.    The  consolidated  financial  statements  of  First  Financial  Bankshares,  Inc.  and
subsidiaries as of December 31, 2001 and for each of the two years then ended, were audited by other auditors who
have  ceased  operations  and  whose  report  dated  January  11,  2002,  expressed  an  unqualified  opinion  on  those
statements.

We  conducted  our  audit  in  accordance  with  auditing  standards  generally  accepted  in  the  United  States.    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 audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position
of  First  Financial  Bankshares,  Inc.  and  subsidiaries  at  December  31,  2002,  and  the  consolidated  results  of  their
operations and their cash flows for the year then ended in conformity with accounting principles generally accepted
in the United States.

As discussed above, the financial statements of First Financial Bankshares, Inc. as of December 31, 2001 and the
two  years  then  ended  were  audited  by  other  auditors  who  have  ceased  operations.    As  described  in  Note  1,  these
financial  statements  have  been  revised  to  include  the  transitional  disclosures  required  by  Statement  of  Financial
Accounting  Standards  No.  142,  Goodwill  and  Other  Intangible  Assets, which was adopted by the Company as of
January  1,  2002.    Our  audit  procedures  with  respect  to  the  disclosures  in  Note  1  with  respect  to  2001  and  2000
included  (a)  agreeing  the  previously  reported  net  income  to  the  previously  issued  financial  statements  and  the
adjustments  to  reported  net  income  representing  amortization  expense  including  related  tax  effects  recognized  in
those periods related to goodwill to the Company’s underlying records obtained from management, and (b) testing
the  mathematical  accuracy  of  the  reconciliation  of  adjusted  net  income  to  reported  net  income,  and  the  related
earnings per share amounts.  In our opinion, the disclosures for 2001 and 2000 are appropriate.  However, we were
not engaged to audit, review, or apply any procedures to the 2001 and 2000 financial statements of the Company
other  than  with  respect  to  such  disclosures  and,  accordingly,  we  do  not  express  an  opinion  or  any  other  form  of
assurance on the 2001 and 2000 financial statements taken as a whole.

Dallas, Texas
January 14, 2003

Ernst & Young LLP

F-1

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

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

We  have  audited  the  accompanying  consolidated  balance  sheets  of  First  Financial  Bankshares,  Inc.  (a  Texas
corporation)  and  subsidiaries  as  of  December  31,  2001  and  2000,  and  the  related  consolidated  statements  of
earnings,  comprehensive  earnings,  shareholders’  equity,  and  cash  flows  for  each  of  the  three  years  in  the  period
ended December 31, 2001.  These financial statements are the responsibility of the Company’s management.  Our
responsibility is to express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  auditing  standards  generally  accepted  in  the  United  States.    Those
standards  require  that  we  plan  and  perform  the  audit  to  obtain  reasonable  assurance  about  whether  the  financial
statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position
of  First  Financial  Bankshares,  Inc.  and  subsidiaries  as  of  December  31,  2001  and  2000,  and  the  results  of  their
operations and their cash flows for each of the three years in the period ended December 31, 2001, in conformity
with accounting principles generally accepted in the United States.

Arthur Andersen  LLP

Dallas, Texas,
January 11, 2002

NOTE:

THIS  IS  A  COPY  OF  A  REPORT  PREVIOUSLY  ISSUED  BY  ARTHUR

ANDERSEN  LLP  WHICH  CEASED  OPERATIONS.    THIS  REPORT

ADDRESSES  CERTAIN  FINANCIAL  STATEMENTS  FOR  PERIODS

THAT ARE NOT OTHERWISE REQUIRED TO BE INCLUDED IN THIS

FORM 10-K.

F-2

MANAGEMENT’S REPORT ON RESPONSIBILITY FOR THE FINANCIAL STATEMENTS

The Management of First Financial Bankshares, Inc. and subsidiaries is responsible for the preparation, integrity,
and fair presentation of its annual consolidated financial statements as of December 31, 2002 and 2001, and for each
of  the  three  years  in  the  period  ended  December  31,  2002.    The  financial  statements  have  been  prepared  in
accordance with accounting principles generally accepted in the United States and, as such, include amounts based
on judgments and estimates made by Management.  Management has also prepared the other information included
in this Annual Report and is responsible for its accuracy and consistency with the consolidated financial statements.

The annual consolidated financial statements as of and for the year ended December 31, 2002 have been audited by
Ernst  &  Young  LLP,  who  have  been  given  unrestricted  access  to  all  financial  records  and  related  data,  including
minutes of all meetings of shareholders and the Board of Directors.  Management believes that all representations
made to Ernst & Young LLP during the audit were valid and appropriate.

The annual consolidated financial statements as of December 31, 2001, and for the years ended December 31, 2001
and 2000,  were  audited  by  Arthur  Andersen  LLP,  who  were given unrestricted access to all financial records and
related data, including minutes of all meetings of shareholders and the Board of Directors.  Management believes
that  all  representations  made  to  Arthur  Andersen  LLP  during  the  audits  were  valid  and  appropriate.    Arthur
Andersen LLP subsequently ceased operations.

F. Scott Dueser
President and Chief Executive Officer

Curtis R. Harvey
Executive Vice President
and Chief Financial Officer

F-3

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
December 31, 2002 and 2001

ASSETS

CASH AND DUE FROM BANKS

FEDERAL FUNDS SOLD

Total cash and cash equivalents

INTEREST-BEARING DEPOSITS IN BANKS

INVESTMENT SECURITIES:

Securities held-to-maturity (fair value of $211,862,151 in
     2002 and $298,569,794 in 2001)
Securities available-for-sale, at fair value

Total investment securities

LOANS

Less- allowance for loan losses

Net loans

BANK PREMISES AND EQUIPMENT, net

INTANGIBLE ASSETS

OTHER ASSETS

Total assets

LIABILITIES AND SHAREHOLDERS’ EQUITY

NONINTEREST-BEARING DEPOSITS

INTEREST-BEARING DEPOSITS

Total deposits

DIVIDENDS PAYABLE

         2002        

        2001        

$   108,436,645

$   112,150,214

       70,000,000

       72,975,000

178,436,645

185,125,214

2,324,425

1,374,285

200,449,784
      571,806,629

290,674,490
     431,019,205

772,256,413

721,693,695

964,039,773
        11,218,729

940,130,975
       10,602,419

952,821,044

929,528,556

40,605,401

42,012,431

24,870,788

24,711,969

       21,868,220

       25,247,980

$1,993,182,936

$1,929,694,130

$   425,473,353

$    389,406,666

 1,286,088,863

 1,295,755,932

1,711,562,216

1,685,162,598

4,327,374

3,699,976

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

26,708,994

19,847,067

OTHER LIABILITIES

Total liabilities

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS’ EQUITY:

Common stock, $10 par value; authorized 20,000,000 shares;
    12,364,201 and 12,333,252 issued and outstanding at   
    December 31, 2002 and 2001, respectively
Capital surplus
Retained earnings
Accumulated other comprehensive earnings

Total shareholders’ equity

      11,816,707

        7,330,476

   1,754,415,291

 1,716,040,117

123,642,010
58,087,687
45,647,522
       11,390,426

123,332,520
57,824,061
28,375,353
        4,122,079

     238,767,645

    213,654,013

Total liabilities and shareholders’ equity

$1,993,182,936

$1,929,694,130

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

F-4

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings
December 31, 2002, 2001 and 2000

INTEREST INCOME:

Interest and fees on loans
Interest on investment securities:

Taxable
Exempt from federal income tax

Interest on federal funds sold and interest-bearing

deposits in banks

      2002      

      2001      

      2000      

$   64,609,189

$   74,881,682 $ 75,474,661

32,263,763
7,042,102

32,169,874
6,279,973

33,556,796
5,770,861

         946,861

      3,211,316

    3,148,277

Total interest income

  104,861,915

  116,472,845

117,950,595

INTEREST EXPENSE:
Interest on deposits
Other

Total interest expense

Net interest income

24,087,911
         291,793

43,970,532
         863,480

47,737,862
    1,091,180

    24,379,704

    44,834,012

  48,829,042

80,482,211

71,638,833

69,121,553

PROVISION FOR LOAN LOSSES 

       2,369,634

      1,964,050

    2,397,750

Net interest income after provision for loan losses

     78,112,577

    69,674,783

  66,723,803

NONINTEREST INCOME:
Trust department income
Service fees on deposit accounts
ATM fees
Real estate mortgage fees
Net gain on securities transactions
Other

5,835,909
15,435,137
2,370,313
1,858,378

16,373     

       4,036,366

      5,890,600       5,494,246
14,073,514
1,554,437
1,021,590
530,097
    3,273,445

14,743,217
1,941,508
1,609,518
67,789
      3,325,858

Total noninterest income

     29,552,476

    27,578,490

  25,947,329

NONINTEREST EXPENSE:

Salaries and employee benefits
Net occupancy expense
Equipment expense
Printing, stationary and supplies
Correspondent bank service charges
Amortization of intangible assets
Other expenses

31,992,733
3,908,856
4,800,768
1,474,683
1,491,132
135,156
     15,278,722

28,685,294
3,995,597
4,457,909
1,084,134
1,329,134
1,641,367
    13,878,262

27,077,436
3,563,289
4,180,782
882,470
1,261,811
1,641,367
  13,085,333

Total noninterest expense

     59,082,050

    55,071,697

  51,692,488

EARNINGS BEFORE INCOME TAXES

48,583,003

42,181,576

40,978,644

INCOME TAX EXPENSE 

NET EARNINGS

     14,630,453

    12,827,071

  12,662,597

$    33,952,550

$  29,354,505

$28,316,047

NET EARNINGS PER SHARE, BASIC

$               2.75

$            2.38

$          2.28

NET EARNINGS PER SHARE, ASSUMING DILUTION

$               2.74

$            2.37

$          2.27

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

F-5

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Earnings
December 31, 2002, 2001 and 2000

NET EARNINGS

OTHER ITEMS OF COMPREHENSIVE EARNINGS:
Change in unrealized gain on investment securities

available-for-sale, before income tax

Reclassification adjustment for realized gains on investment
securities included in net earnings, before income tax
Minimum liability pension adjustment, before income tax

       2002       

      2001      

       2000       

$ 33,952,550

$ 29,354,505

$ 28,316,047

13,414,265

3,916,477

9,319,576

       (16,373)      
    (2,215,820)

     (67,789)
          -        

      (530,097)
          -        

Total other items of comprehensive earnings

   11,182,072

    3,848,688

   8,789,479

Income tax expense related to other items of

comprehensive earnings

   (3,913,725)

  (1,347,041)

   (3,076,320)

COMPREHENSIVE EARNINGS

$ 41,220,897

$ 31,856,152

$ 34,029,206

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

F-6

’
s
r
e
d
l
o
h
e
r
a
h
S

y
t
i
u
q
E

s
g
n
i
n
r
a
E

)
s
e
s
s
o
L
(

l
a
t
o
T

e
v
i
s
n
e
h
e
r
p
m
o
C

y
r
u
s
a
e
r
T

t
s
o
c

t
a

,
k
c
o
t
S

d
e
t
a
l
u
m
u
c
c
A

r
e
h
t
O

d
e
n
i
a
t
e
R

s
g
n
i
n
r
a
E

l
a
t
i
p
a
C

s
u
l
p
r
u
S

k
c
o
t
S
n
o
m
m
o
C

t
n
u
o
m
A

s
e
r
a
h
S

I

S
E
I
R
A
D
I
S
B
U
S
D
N
A

.

C
N

I

,

S
E
R
A
H
S
K
N
A
B
L
A
C
N
A
N
I
F
T
S
R
I
F

I

y
t
i
u
q
E
’
s
r
e
d
l
o
h
e
r
a
h
S
f
o
s
t
n
e
m
e
t
a
t
S
d
e
t
a
d
i
l
o
s
n
o
C

0
0
0
2
d
n
a
1
0
0
2

,

2
0
0
2

,

1
3

r
e
b
m
e
c
e
D

9
1
9
,
1
6
1

7
4
0
,
6
1
3
,
8
2

)
9
6
0
,
5
2
9
,
3
(

)
1
1
1
,
8
0
8
,
2
1
(

-

-

-

-

9
5
1
,
3
1
7
,
5

9
5
1
,
3
1
7
,
5

3
4
9
,
2
6
6
,
8
7
1
$

)
7
2
7
,
2
9
0
,
4
(
$

-

5
0
5
,
4
5
3
,
9
2

)
0
5
0
,
5
1
3
(

)
7
4
6
,
4
6
3
,
4
1
(

0
7
6
,
6
5
3

-

-

-

-

-

-

-

6
1
1
,
3
7
5

0
5
5
,
2
5
9
,
3
3

)
1
8
3
,
0
8
6
,
6
1
(

-

-

-

7
4
6
,
1
0
5
,
2

7
4
6
,
1
0
5
,
2

3
1
0
,
4
5
6
,
3
1
2
$

9
7
0
,
2
2
1
,
4
$

)
3
8
2
,
0
4
4
,
1
(

)
3
8
2
,
0
4
4
,
1
(

0
3
6
,
8
0
7
,
8

0
3
6
,
8
0
7
,
8

5
4
6
,
7
6
7
,
8
3
2
$

6
2
4
,
0
9
3
,
1
1
$

-

-

-

-

-

-

-

-

-

-

-

-

-

-

)
9
6
0
,
5
2
9
,
3
(

-

-

-

7
4
0
,
6
1
3
,
8
2

)
1
1
1
,
8
0
8
,
2
1
(

-

-

-

-

-

-

-

-

-

9
2
8
,
3
5

0
9
0
,
8
0
1

9
0
8
,
0
1

n
i

t
n
e
m
t
s
e
v
n
i

n
o

)
s
s
o
l
(

n
i
a
g

d
e
z
i
l
a
e
r
n
u

n
i

e
g
n
a
h
C

e
r
a
h
s

r
e
p

3
0
.
1
$

,
d
e
r
a
l
c
e
d

s
d
n
e
d
i
v
i
d

h
s
a
C

k
c
o
t
s

y
r
u
s
a
e
r
t

f
o

n
o
i
t
i
s
i
u
q
c
A

s
e
c
n
a
u
s
s
i

k
c
o
t
S

s
g
n
i
n
r
a
e

t
e
N

-

-

-

s
e
x
a
t

e
m
o
c
n
i

d
e
t
a
l
e
r

f
o

t
e
n

,
e
l
a
s
-
r
o
f
-
e
l
b
a
l
i
a
v
a

s
e
i
t
i
r
u
c
e
s

$

9
5
2
,
5
9
4
,
2
2
$

1
8
4
,
8
3
5
,
0
6
$

0
3
9
,
1
2
7
,
9
9
$

3
9
1
,
2
7
9
,
9

9
9
9
1

,
1
3
r
e
b
m
e
c
e
D

,

E
C
N
A
L
A
B

)
0
5
0
,
5
1
3
(

9
1
1
,
0
4
2
,
4

-

-

-

5
0
5
,
4
5
3
,
9
2

)
0
0
7
,
7
1
6
,
4
2
(

)
7
4
6
,
4
6
3
,
4
1
(

-

-

-

-

0
7
8
,
1
1
1

0
0
8
,
4
4
2

)
9
1
1
,
0
8
8
,
2
(

)
0
0
0
,
0
6
3
,
1
(

0
8
4
,
4
2

)
0
0
0
,
6
3
1
(

-

-

-

-

-

-

0
0
7
,
7
1
6
,
4
2

0
7
7
,
1
6
4
,
2

-

-

-

-

d
n
e
d
i
v
i
d

k
c
o
t
s

%
5
2

a

f
o
m
r
o
f

e
h
t

n
i

d
e
t
c
e
f
f
e

,
t
i
l
p
s

k
c
o
t
S

e
r
a
h
s

r
e
p

6
1
.
1
$

,
d
e
r
a
l
c
e
d

s
d
n
e
d
i
v
i
d

h
s
a
C

s
g
n
i
n
r
a
e

t
e
N

n
i

t
n
e
m
t
s
e
v
n
i

n
o

n
i
a
g

d
e
z
i
l
a
e
r
n
u

n
i

e
g
n
a
h
C

k
c
o
t
s

y
r
u
s
a
e
r
t

f
o

n
o
i
t
i
s
i
u
q
c
A

k
c
o
t
s

y
r
u
s
a
e
r
t

f
o

t
n
e
m
e
r
i
t
e
R

s
e
c
n
a
u
s
s
i

k
c
o
t
S

-

-

-

s
e
x
a
t

e
m
o
c
n
i

d
e
t
a
l
e
r

f
o

t
e
n

,
e
l
a
s
-
r
o
f
-
e
l
b
a
l
i
a
v
a

s
e
i
t
i
r
u
c
e
s

.
s
t
n
e
m
e
t
a
t
s

l
a
i
c
n
a
n
i
f

d
e
t
a
d
i
l
o
s
n
o
c

e
s
e
h
t

f
o
t
r
a
p

l
a
r
g
e
t
n
i

n
a

e
r
a

s
e
t
o
n
g
n
i
y
n
a
p
m
o
c
c
a

e
h
T

7
-
F

$

3
5
3
,
5
7
3
,
8
2
$

1
6
0
,
4
2
8
,
7
5
$

0
2
5
,
2
3
3
,
3
2
1
$

2
5
2
,
3
3
3
,
2
1

1
0
0
2

,
1
3
r
e
b
m
e
c
e
D

,

E
C
N
A
L
A
B

0
5
5
,
2
5
9
,
3
3

)
1
8
3
,
0
8
6
,
6
1
(

-

-

-

-

-

-

-

-

-

6
2
6
,
3
6
2

0
9
4
,
9
0
3

9
4
9
,
0
3

-

-

-

-

-

-

s
e
x
a
t

e
m
o
c
n
i

d
e
t
a
l
e
r

f
o

t
e
n

,
e
l
a
s
-
r
o
f
-
e
l
b
a
l
i
a
v
a

s
e
i
t
i
r
u
c
e
s

n
i

t
n
e
m
t
s
e
v
n
i

n
o

n
i
a
g

d
e
z
i
l
a
e
r
n
u

n
i

e
g
n
a
h
C

d
e
t
a
l
e
r

f
o

t
e
n

,
t
n
e
m
t
s
u
j
d
a

n
o
i
s
n
e
p

y
t
i
l
i
b
a
i
l

m
u
m
i
n
i
M

e
r
a
h
s

r
e
p

5
3
.
1
$

,
d
e
r
a
l
c
e
d

s
d
n
e
d
i
v
i
d

h
s
a
C

s
e
c
n
a
u
s
s
i

k
c
o
t
S

s
e
x
a
t

e
m
o
c
n
i

s
g
n
i
n
r
a
e

t
e
N

$

2
2
5
,
7
4
6
,
5
4
$

7
8
6
,
7
8
0
,
8
5
$

0
1
0
,
2
4
6
,
3
2
1
$

1
0
2
,
4
6
3
,
2
1

2
0
0
2

,
1
3
r
e
b
m
e
c
e
D

,

E
C
N
A
L
A
B

8
8
8
,
0
2
1
,
6
9
1
$

2
3
4
,
0
2
6
,
1
$

)
9
6
0
,
5
2
9
,
3
(
$

5
9
1
,
3
0
0
,
8
3
$

0
1
3
,
2
9
5
,
0
6
$

0
2
0
,
0
3
8
,
9
9
$

2
0
0
,
3
8
9
,
9

0
0
0
2

,
1
3
r
e
b
m
e
c
e
D

,

E
C
N
A
L
A
B

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
December 31, 2002, 2001 and 2000

CASH FLOWS FROM OPERATING ACTIVITIES:

Net earnings
Adjustments to reconcile net earnings to net cash

provided by operating activities:
Depreciation and amortization
Provision for loan losses
Premium amortization, net of discount accretion
Loss (gain) on sale of assets
Deferred federal income tax expense (benefit) 
(Increase) decrease in other assets
Increase (decrease) in other liabilities

       2002       
      2002      

     2001      

      2001      

     2000      

$  33,952,550

$  29,354,505

$  28,316,047

4,125,655
2,369,634
2,077,358
42,890
350,415
(1,508,089)
    2,695,533 

5,679,082
1,964,050
1,662,108
(52,815)
(188,982)
3,565,172
   (1,778,326)

5,502,224
2,397,750
1,359,124
(540,304)
(304,240)
(2,567,832)
     1,026,945

Total adjustments

  10,153,396

   10,850,289

     6,873,667

Net cash provided by operating activities

  44,105,946

   40,204,794

   35,189,714

CASH FLOWS FROM INVESTING ACTIVITIES:
Net increase in interest-bearing deposits in banks
Payment for stock of City Bancshares, Inc., net of cash acquired
Activity in available-for-sale securities:

Sales
Maturities
Purchases

Activity in held-to-maturity securities:

Maturities
Purchases

Net increase in loans
Purchases of bank premises and equipment
Proceeds from sale of other assets

(950,140)
-      

(1,269,947)
(6,848,231)

(100,258)
-

30,077,478
814,880,024
(972,026,050)

57,925,815
660,484,725
(854,748,980)

530,097
21,660,247
(41,804,532)

90,203,464
(2,360,727)
(26,012,420)
(2,913,886)
        526,065

176,972,321
(76,102,656)
(31,639,533)
(5,151,260)
        200,461

87,167,939
(57,628,266)
(63,728,244)
(2,507,214)
         392,305

Net cash used in investing activities

 (68,576,192)

(80,177,285)

   (56,017,926)

CASH FLOWS FROM FINANCING ACTIVITIES:

Net increase (decrease) in noninterest-bearing deposits
Net (decrease) increase in interest-bearing deposits
Net increase (decrease) in securities sold under agreements to repurchase
Common stock transactions:

Acquisition of treasury stock
Proceeds of stock issuances

Dividends paid

36,066,687
(9,667,069)
6,861,927

41,179,967
41,583,909
(6,317,292)

(4,236,804)
(593,942)
16,526,625

-      
573,116
  (16,052,983)

(315,050)
356,670
 (13,921,211)

(3,925,069)
161,919
    (12,543,863)

Net cash provided by (used in) financing activities

   17,781,678

   62,566,993

     (4,611,134)

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

(6,688,569)

22,594,502

(25,439,346)

CASH AND CASH EQUIVALENTS, beginning of year

 185,125,214     162,530,712

  187,970,058

CASH AND CASH EQUIVALENTS, end of year   

$ 178,436,645 $ 185,125,214

$ 162,530,712

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

F-8

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Nature of Operations

First Financial Bankshares, Inc. (a Texas corporation) (“Bankshares”) is a financial holding company which owns
(through  its  wholly-owned  Delaware  subsidiary)  all  of  the  capital  stock  of  ten  banks  located  in  Texas  as  of
December  31,  2002.    Those  subsidiary  banks  are  First  National  Bank  of  Abilene;  Hereford  State  Bank;  First
National  Bank,  Sweetwater;  Eastland  National  Bank;  First  Financial  Bank,  National  Association,  Cleburne;
Stephenville  Bank  &  Trust  Co.;  San  Angelo  National  Bank;  Weatherford  National  Bank;  First  Financial  Bank,
National Association, Southlake and City National Bank, Mineral Wells.  Each subsidiary bank’s primary source of
revenue  is  providing  loans  and  banking  services  to  consumers  and  commercial  customers  in  the  market  area  in
which the subsidiary is located.

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

Use of Estimates in Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles generally accepted in the United
States  of  America  requires  management  to  make  estimates  and  assumptions  that  affect  the  reported  amounts  of
assets  and  liabilities  and  disclosure  of  contingent  assets  and  liabilities  at  the  date  of  the  financial  statements  and
reported  amounts  of  revenues  and  expenses  during  the  reporting  period.    Actual  results  could  differ  from  those
estimates.    Material  estimates  that  are  particularly  susceptible  to  significant  change  in  the  near  term  relate  to  the
determination of the allowance for loan losses, the valuations of foreclosed real estate, deferred income tax assets,
and the fair value of financial instruments.

Consolidation

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

Investment Securities

Management  classifies  debt  and  equity  securities  as  held-to-maturity,  available-for-sale,  or  trading  based  on  its
intent.  Debt securities that management has the positive intent and ability to hold to maturity are classified as held-
to-maturity  and  recorded  at  cost,  adjusted  for  amortization  of  premiums  and  accretion  of  discounts,  which  are
recognized as adjustments to interest income using the interest method.  Securities not classified as held-to-maturity
or trading are classified as available-for-sale and recorded at estimated fair value, with unrealized gains and losses,
net of deferred income taxes, excluded from earnings and reported in a separate component of shareholders’ equity.
Securities  classified  as  trading  are  recorded  at  estimated  fair  value,  with  unrealized  gains  and  losses  included  in
earnings.  The Company had no trading securities at December 31, 2002, 2001, or 2000.

Loans and Allowance for Loan Losses

Loans are stated at the amount of unpaid principal, reduced by unearned income and an allowance for loan losses.
Unearned income on installment loans is recognized in income over the terms of the loans in decreasing amounts
using a method which approximates the interest method.  Interest on other loans is calculated by using the simple
interest  method  on  daily  balances  of  the  principal  amounts  outstanding.    The  Company  expenses  its  net  loan
origination  costs,  a  method  which  does  not  materially  differ  from  deferring  and  amortizing  such  amounts  as  an
adjustment  to  yield.    The  allowance  for  loan  losses  is  established  through  a  provision  for  loan  losses  charged  to

F-9

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

expense.  Loans are charged against the allowance for loan losses when management believes the collectibility of
the principal is unlikely.

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

The Company’s policy requires measurement of the allowance for an impaired collateral dependent loan based on
the fair value of the collateral.  Other loan impairments are measured based on the present value of expected future
cash flows or the loan’s observable market price.  At December 31, 2002 and 2001, all significant impaired loans
have  been  determined  to  be  collateral  dependent  and  the  allowance  for  loss  has  been  measured  utilizing  the
estimated fair value of the collateral.

Other Real Estate

Other real estate is foreclosed property held pending disposition and is valued at the lower of its fair value or the
recorded investment in the related loan.  At foreclosure, if the fair value, less estimated costs to sell, of the real estate
acquired is less than the Company’s recorded investment in the related loan, a write-down is recognized through a
charge to the allowance for loan losses.  Any subsequent reduction in value is recognized by a charge to income.
Operating expenses of such properties, net of related income, and gains and losses on their disposition are included
in noninterest expense.

Bank Premises and Equipment

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

Business Combinations, Goodwill and Other Intangible Assets

Goodwill,  relating  to  acquisitions  of  certain  subsidiary  banks,  was  amortized  by  the  straight-line  method  over
periods of 15 and 40 years during the years ended December 31, 2001 and 2000.

In June 2001, Statement of Financial Accounting Standards No. 141, "Business Combinations" ("SFAS No. 141")
and  Statement  of  Financial  Accounting  Standards  No.  142,  "Goodwill  and  Other  Intangible  Assets"  ("SFAS  No.
142") were issued.  SFAS No. 141 requires that all business combinations initiated after June 30, 2001 be accounted
for  under  the  purchase  method  and  addresses  the  initial  recognition  and  measurement  of  goodwill  and  other
intangible  assets  acquired  in  a  business  combination.    SFAS  No.  142  addresses  the  initial  recognition  and
measurement of intangible assets acquired outside of a business combination and the accounting for goodwill and
other  intangible  assets  subsequent  to  their  acquisition.    SFAS  No.  142  provides  that  intangible  assets  with  finite
useful lives be amortized and that goodwill and intangible assets with indefinite lives not be amortized, but rather be
tested at least annually for impairment.  SFAS No. 142 was effective January 1, 2002 for calendar year companies;
however,  acquired  goodwill  or  intangible  assets  recorded  in  our  acquisition  of  City  Bancshares,  Inc.  closed
subsequent to June 30, 2001 were subject immediately to its provisions.

F-10

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

On January 1, 2002, goodwill amounting to $23,765,896 was not subject to further amortization as a result of SFAS
No.  142.    The  Company  conducted  its  initial  impairment  test  in  2002,  with  no  reduction  of  recorded  goodwill
resulting  from  the  test.    A  reconciliation  adjusting  comparative  net  earnings  and  earnings  per  share  for  the  years
ended December 31, 2001 and 2000, to show the effect of no longer amortizing the Company’s goodwill, follows:

Reported net earnings
Add back: goodwill amortization

Goodwill amortization, before income tax
Income tax benefit
Adjusted net earnings

Basic earnings per share:
Reported net earnings
Goodwill amortization, net of income tax benefit

Adjusted net earnings

Earnings per share, assuming dilution:

Reported net earnings
Goodwill amortization, net of income tax benefit

Adjusted net earnings

     2001      

     2000      

$ 29,354,505

$ 28,316,047

1,641,367
1,641,367
      (420,000)
      (420,000)
 $ 30,575,872  $ 29,537,414

$           2.38
               .10
 $           2.48

$           2.28
               .10
$           2.38

$           2.37
               .10
 $           2.47

$          2.27
              .10
 $          2.37

Goodwill  arising  from  acquisitions  of  assets  and  liabilities,  rather  than  acquisitions  of  stock,  amounting  to
$13,000,000, is deductible for federal income tax purposes.

Other  identifiable  intangible  assets  recorded  by  the  Company  represent  the  future  benefit  associated  with  the
acquisition of the core deposits of City Bancshares, Inc. (Note 17) and is being amortized over seven years utilizing
a method that approximates the expected attrition of the deposits.

Securities Sold Under Agreements To Repurchase

Securities sold under agreements to repurchase, which are classified as secured borrowings, generally mature within
one  to  four  days  from  the  transaction  date.    Securities  sold  under  agreements  to  repurchase  are  reflected  at  the
amount of the cash received in connection with the transaction.  The Company may be required to provide additional
collateral based on the estimated fair value of the underlying securities.

Segment Reporting

The  Company  has  determined  that  it  operates  one  line  of  business  (community  banking)  located  in  a  single
geographic area (Texas).

Statements of Cash Flows

For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, and
federal funds sold.

Accounting for Income Taxes

The  Company’s  provision  for  income  taxes  is  based  on  income  before  income  taxes  adjusted  for  permanent
differences between financial reporting and taxable income.  Deferred tax assets and liabilities are determined using
the liability (or balance sheet) method.  Under this method, the net deferred tax asset or liability is determined based
on the tax effects of the temporary differences between the book and tax bases of the various balance sheet assets
and liabilities and gives current recognition to changes in tax rates and laws.

F-11

    
FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

Stock Based Compensation

The Company grants stock options for a fixed number of shares to employees with an exercise price equal to the fair
value  of  the  shares  at  the  date  of  grant.    The  Company  accounts  for  stock  option  grants  using  the  intrinsic  value
method prescribed by APB Opinion No. 25, “Accounting for Stock Issued to Employees” (“APB 25”).  Under APB
25, because the exercise price of the Company’s employee stock options equals the market price of the underlying
stock  on  the  date  of  grant,  no  compensation  expense  is  recognized.    Had  compensation  cost  for  the  plan  been
determined  consistent  with  Statement  of  Financial  Accounting  Standards  No. 123,  “Accounting  for  Stock-Based
Compensation,”  the  Company’s  net  earnings  and  earnings  per  share  would  have  been  reduced  by  insignificant
amounts on a pro forma basis for the years ended December 31, 2002, 2001 and 2000.  Note 15 provides additional
information on the Company’s stock option plan.

Stock Repurchase

On  July  25,  2000,  the  Company  approved  a  stock  repurchase  plan,  authorizing  the  repurchase  of  up  to  740,690
shares  of  the  Company’s  common  stock.    During  the  years  ended  December  31,  2001  and  2000,  the  Company
repurchased  9,900  and  126,100  shares,  respectively.    The  treasury  shares  were  purchased  for  $4,240,119,  which
represented an average purchase price of $31.18 per share.  The treasury shares were retired in 2001.

Per Share Data

Net earnings per share (“EPS”) are computed by dividing net earnings by the weighted average number of shares of
common  stock  outstanding  during  the  period.    The  Company  calculates  dilutive  EPS  assuming  all  outstanding
options to purchase common stock have been exercised at the beginning of the year (or the time of issuance, if later.)
The dilutive effect of the outstanding options is reflected by application of the treasury stock method, whereby the
proceeds from the exercised options are assumed to be used to purchase common stock at the average market price
during the period.  The following table reconciles the computation of basic EPS to dilutive EPS:

For the year ended December 31, 2002:
Net earnings per share, basic
Effect of stock options
Net earnings per share, assuming dilution

For the year ended December 31, 2001:
Net earnings per share, basic
Effect of stock options
Net earnings per share, assuming dilution

For the year ended December 31, 2000:
Net earnings per share, basic
Effect of stock options
Net earnings per share, assuming dilution

Reclassifications

Net
   Earnings   

Weighted
Average
   Shares   

Per Share
   Amount   

$33,952,550
             -      
$33,952,550

12,359,966
       47,523
12,409,489

$29,354,505
             -      
$29,354,505

12,318,346
       45,323
12,363,669

$28,316,047
             -     
$28,316,047

12,426,344
     28,355
12,454,699

$    2.75

$    2.74

$    2.38

$    2.37

$    2.28

$    2.27

Certain 2001 and 2000 amounts have been reclassified to conform to the 2002 presentation.

F-12

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

2. CASH AND INVESTMENT SECURITIES:

The  amortized  cost,  estimated  fair  values,  and  gross  unrealized  gains  and  losses  of  the  Company’s  investment
securities as of December 31, 2002 and 2001, are as follows:

Securities held-to-maturity:

U.S. Treasury securities and

obligations of U.S. government
corporations and agencies

Obligations of state and
political subdivisions

                                            December 31, 2002                                         

Amortized
   Cost Basis  

Gross
Unrealized
Holding Gains

Gross
Unrealized
Holding Losses

Estimated
  Fair Value 

$110,939,173

$ 6,868,716

$        -       

$117,807,889

60,835,676

3,214,571

-       

64,050,247

Corporate bonds

498,936

41,064

     -       

540,000

Mortgage-backed securities

    28,175,999

   1,288,594

          (578)

   29,464,015

Total debt securities
     held-to-maturity

$200,449,784

$11,412,945

$        (578)

$211,862,151

Securities available-for-sale:

U.S. Treasury securities and
     obligations of U.S. government
corporations and agencies

Obligations of state and
political subdivisions

$164,090,045

$ 7,545,917

$   (16,670)

$171,619,292

104,800,319

5,952,505

(12,189)

110,740,635

Corporate bonds

49,234,116

2,577,468

-       

51,811,584

Mortgage-backed securities

   228,489,406

 4,066,253

  (449,560)

  232,106,099

Total debt securities
     available-for-sale   

546,613,886

20,142,143

(478,419)

566,277,610

Other securities

      5,453,100

         75,919

        -      

      5,529,019

Total securities available-for-sale

$552,066,986

$20,218,062

$(478,419)

$571,806,629

F-13

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

Securities held-to-maturity:

U.S. Treasury securities and

obligations of U.S. government
corporations and agencies

Obligations of state and
political subdivisions

                                            December 31, 2001                                         

Amortized
   Cost Basis  

Gross
Unrealized
Holding Gains

Gross
Unrealized
Holding Losses

Estimated
  Fair Value 

$172,879,974

$5,039,045

$      (47,536)

$177,871,483

75,959,059

1,670,635

(134,439)

77,495,255

Corporate bonds

498,483

13,867

-       

512,350

Mortgage-backed securities

    41,332,974

 1,354,710

         (978)

  42,686,706

Other securities

            4,000

         -       

         -       

           4,000

Total debt securities
    held-to-maturity

Securities available-for-sale:

U.S. Treasury securities and
     obligations of U.S.
     government corporations and

agencies

Obligations of state and
political subdivisions

$290,674,490

$8,078,257

$  (182,953)

$298,569,794

$93,150,557

$2,025,482

$(257,163)

$94,918,876

82,545,879

1,140,522

(835,320)

82,851,081

Corporate bonds

56,553,112

2,000,708

(31,141)

58,522,679

Mortgage-backed securities

   189,421,296

 2,982,733

  (684,161)

  191,719,868

Total debt securities
     available-for-sale   

421,670,844

8,149,445

(1,807,785)

428,012,504

Other securities

      3,006,701

          -      

          -      

      3,006,701

Total securities available-for-sale

$424,677,545

$8,149,445

$(1,807,785)

$431,019,205

The Company invests in mortgage-backed securities that have expected maturities that differ from their contractual
maturities.    These  differences  arise  because  borrowers  may  have  the  right  to  call  or  prepay  obligations  with  or
without a prepayment penalty.  These securities include collateralized mortgage obligations (CMOs) and other asset
backed securities.  The expected maturities of these securities at December 31, 2002 and  2001, were computed by
using  scheduled  amortization  of  balances  and  historical  prepayment  rates.    At  December  31,  2002  and  2001,  the
Company did not hold any CMOs that entail higher risks than standard mortgage-backed securities.

F-14

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

The amortized cost and estimated fair value of debt securities at December 31, 2002, by contractual and expected
maturity, are shown below.

   Held-to-Maturity

Available-for-Sale

Amortized
   Cost Basis   

Estimated
   Fair Value  

Amortized
   Cost Basis   

Estimated
   Fair Value  

Due within one year
Due after one year through five years
Due after five years through ten years
Due after ten years

$  55,959,878
121,052,000
9,305,724
   14,132,182

$  57,124,507
129,421,284
10,071,540
   15,244,820

$  46,281,321
377,002,918
63,803,688
   59,525,959

$  47,124,793
390,627,675
65,913,832
   62,611,310

Total debt securities

$200,449,784

$211,862,151

$546,613,886

$566,277,610

Securities, carried at approximately $239,971,000 and $243,316,000 at December 31, 2002 and 2001, respectively,
were pledged as collateral for public or trust fund deposits and for other purposes required or permitted by law.

During 2002 and 2001, sales of investment securities that were classified as available-for-sale totaled $30,077,478
and  $57,925,815,  respectively.    Gross  realized  gains  and  losses  from  sales  in  2002  were  $23,773  and  $7,400,
respectively.    Gross  realized  gains  and  losses  from  2001  sales  were  $104,779  and  $36,990,  respectively.    Gross
realized  gains  from  2000  sales  were  $530,097.    The  specific  identification  method  was  used  to  determine  cost  in
computing the realized gains and losses.

Certain subsidiary banks are required to maintain reserve balances with the Federal Reserve Bank.  During 2002 and
2001, such average balances totaled approximately $12,776,000 and $9,017,000, respectively.

3. LOANS AND ALLOWANCE FOR LOAN LOSSES:

Major classifications of loans are as follows:

Commercial, financial, and agricultural
Real estate - construction
Real estate - mortgage
Consumer

Unearned income

     Total loans

                 December 31,                  
        2002       

      2001        

$311,743,212
50,911,156
375,255,678
  226,140,626

$312,053,042
47,173,297
350,381,887
  230,616,297

964,050,672
        (10,899)

940,224,523
         (93,548)

$964,039,773

$940,130,975

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

       December 31, 2002      
Valuation
Recorded
Allowance
Investment

     December 31, 2001         
Recorded
Investment

Valuation
Allowance

$3,734,261

$  752,385

$3,817,683

$  926,636

F-15

  
FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

The  average  recorded  investment  in  impaired  loans  for  the  years  ended  December  31,  2002  and  2001,  was
approximately  $3,776,000  and  $3,773,000,  respectively.      The  Company  had  approximately  $4,266,000  and
$4,824,000  in  nonperforming  assets  at  December 31,  2002  and  2001,  respectively.    No  additional  funds  are
committed to be advanced in connection with impaired loans.

Interest  payments  received  on  impaired  loans  are  recorded  as  interest  income  unless  collections  of  the  remaining
recorded  investment  are  doubtful,  at  which  time  payments  received  are  recorded  as  reductions  of  principal.    The
Company recognized interest income on impaired loans of approximately $111,000, $136,000 and $213,000 during
the  years  ended  December  31,  2002,  2001,  and  2000,  respectively,  of  which  approximately  $2,000,  $9,000  and
$16,000 represented cash interest payments received and recorded as interest income.  If interest on impaired loans
had  been  recognized  on  a  full  accrual  basis  during  the  years  ended  December  31,  2002,  2001,  and  2000,
respectively, such income would have approximated $317,000, $399,000 and $449,000.

The allowance for loan losses as of December 31, 2002 and 2001, is presented below.  Management has evaluated
the  adequacy  of  the  allowance  for  loan  losses  by  estimating  the  losses  in  various  categories  of  the  loan  portfolio
which are identified below:

Allowance for loan losses provided for:

Loans specifically evaluated as impaired
Remaining portfolio

Total allowance for loan losses

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

      2002      

      2001      

$     752,385
  10,466,344

$     926,636
    9,675,783

$11,218,729

$10,602,419

Balance at beginning of year

Add:

                                December 31,                             
      2000      
      2001      
      2002      

$10,602,419

$ 9,887,646

$ 8,937,542

Provision for loan losses
Loan recoveries
Allowance established at acquisition

2,369,634
834,150
-      

1,964,050
968,535
407,129

2,397,750
1,545,080
-

Deduct:

Loan charge-offs

  (2,587,474)

  (2,624,941)

  (2,992,726)

Balance at end of year

$11,218,729

$10,602,419

$  9,887,646

An analysis of the changes in loans to officers, directors, principal shareholders, or associates of such persons for the
years ended December 31, 2002 and 2001 (determined as of each respective year-end) follows:

Beginning
  Balance  

Additional
     Loans     

  Payments  

Ending
  Balance  

Year ended December 31, 2002

$44,426,313

$27,349,995

$44,235,855

$27,540,453

Year ended December 31, 2001

$35,575,573

$51,556,164

$42,970,581

$44,161,156

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

F-16

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

4. BANK PREMISES AND EQUIPMENT:

The following is a summary of bank premises and equipment:

                     Useful Life                      

Land
Buildings
Furniture and equipment
Leasehold improvements

 – 
20 to 40 years
3 to 10 years
Lesser of lease term or 5 to 15 years

               December 31,                
      2001      
      2002      

$  7,362,814
50,560,723
26,347,819
   4,385,288

$  7,104,759
49,885,954
27,249,965
   4,105,350

88,656,644

88,346,028

Less- accumulated depreciation and amortization

(48,051,243)

(46,333,597)

$40,605,401

$42,012,431

Depreciation expense for the years ended December 31, 2002, 2001 and 2000 amounted to $4,284,473, $3,755,878,
and $3,700,474, respectively and is included in the captions net occupancy expense and equipment expense in the
accompanying consolidated statements of earnings.

The  Company  is  lessor  for  portions  of  its  banking  premises.    Total  rental  income  for  all  leases  included  in  net
occupancy  expense  is  approximately  $1,578,000,  $1,432,000  and  $1,387,000,  for  the  years  ended  December 31,
2002, 2001, and 2000, respectively.

5. TIME DEPOSITS

Time  deposits  of  $100,000  or  more  totaled  approximately  $195,754,000  and  $196,905,000  at  December 31,  2002
and  2001,  respectively.    Interest  expense  on  these  deposits  was  approximately  $11,559,000,  $10,163,000,  and
$10,022,000 during 2002, 2001, and 2000, respectively.

At December 31, 2002, the scheduled maturities of time deposits were, as follows:

Year ending December 31,

2003
2004
2005
2006
2007 

6. LINE OF CREDIT

$466,285,411
42,007,875
12,232,334
2,222,764
    10,878,020

$533,626,404

The Company has a line of credit with a nonaffiliated bank under which it could borrow up to $25,000,000.  The
line of credit is unsecured and matures on June 30, 2003.  Bankshares paid no fee to secure the unused line of credit
and, accordingly, did not estimate a fair value of the unused line of credit at December 31, 2002 and 2001.  The line
of credit carries an interest rate of the London Interbank Offering Rate plus 1.0%.  There was no outstanding balance
under the line of credit as of December 31, 2002 and 2001.

F-17

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

7.

INCOME TAXES:

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

                      Year Ended December 31,                   
      2000     
       2001      
      2002       

Current federal income tax
Deferred federal income tax expense (benefit)

$14,280,038
       350,415

$13,016,053
     (188,982)

$12,966,837
     (304,240)

     Income tax expense

$14,630,453

$12,827,071

$12,662,597

Income tax expense, as a percentage of pretax earnings, differs from the statutory federal income tax rate as follows:

Statutory federal income tax rate
Reductions in tax rate resulting from
    interest income exempt from
    federal income tax
Other

Effective income tax rate

                 As a Percent of Pretax Earnings              
      2000      
      2001      
      2002      

35.0 %

35.0 %

35.0 %

(5.6)%
   0.7 %

(5.2)%
  0.6 %

30.1 %

 30.4 %

(4.9)%
  0.8 %

30.9 %

F-18

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

The approximate effects of each type of difference that gave rise to the Company’s deferred tax assets and liabilities
at December 31, 2002 and 2001, are as follows:

Deferred tax assets-

Tax basis of loans in excess of financial statement basis 
Minimum liability in defined benefit plan
Recognized for financial reporting purposes but not

for tax purposes-
    Deferred compensation
    Write-downs and adjustments to other
        real estate owned and repossessed assets

Other deferred tax assets

     2002       

     2001      

$ 3,940,576
775,537

$3,766,408
-

686,098

590,462

133,000
     343,527

112,000
     258,448

Total deferred tax assets

5,878,738

4,727,318

         Deferred tax liabilities-

Financial statement basis of fixed assets in excess of

tax basis

Intangible asset amortization deductible for tax purposes,

but not for financial reporting purposes

Recognized for financial reporting purposes but not

for tax purposes:
    Accretion on investment securities
    Pension plan contributions
    Net unrealized gain on investment securities
         available-for-sale
Other deferred tax liabilities

1,442,962

1,334,565

832,527

-

437,660
497,869

385,191
610,869

6,908,875
        71,334

2,219,581
     225,429

Total deferred tax liabilities

 10,191,227

  4,775,635

Net deferred tax liability

$(4,312,489)

$    (48,317)

8. FAIR VALUE OF FINANCIAL INSTRUMENTS:

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

Estimated fair values have been determined by the Company using the best available data, as generally provided in
the  Company’s  regulatory  reports,  and  an  estimation  methodology  suitable  for  each  category  of  financial
instruments.    For  those  loans  and  deposits  with  floating  interest  rates,  it  is  presumed  that  estimated  fair  values
generally approximate the carrying value.

F-19

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

The estimated fair values, and carrying values at December 31, 2002 and 2001, were as follows:

                     2002                       

                       2001                       

Carrying
      Value     

Estimated
  Fair Value  

Carrying
      Value     

Estimated
  Fair Value  

$108,436,645
70,000,000
2,324,425
772,256,413
952,821,044
15,360,833
  541,031,072

$108,436,645
70,000,000
2,324,425
783,668,780
964,782,729
15,360,833
 544,575,352

$112,150,214
72,975,000
1,374,285
721,693,695
929,528,556
17,636,608
 575,069,375

$112,150,214
72,975,000
1,374,285
729,588,999
938,431,998
17,636,608
 580,467,556

Cash and due from banks
Federal funds sold
Interest-bearing deposits in banks
Investment securities 
Net loans
Accrued interest receivable
Deposits with stated maturities
Deposits with no stated

maturities

1,170,531,144

1,170,531,144

1,110,093,223

1,110,093,223

Securities sold under agreements

to repurchase 

Accrued interest payable

26,708,994
2,150,309

26,708,994
2,150,309

19,847,067
3,475,555

19,847,067
3,475,555

Financial instruments actively traded in a secondary market have been valued using quoted available market prices.
Financial  instruments  with  stated  maturities  have  been  valued  using  a  present  value  discounted  cash  flow  with  a
discount  rate  approximating  current  market  for  similar  assets  and  liabilities.    Financial  instrument  assets  with
variable rates and financial instrument liabilities with no stated maturities have an estimated fair value equal to both
the amount payable on demand and the carrying value.  Changes in assumptions or estimation methodologies may
have a material effect on these estimated fair values.

The  Company’s  remaining  assets  and  liabilities,  which  are  not  considered  financial  instruments,  have  not  been
valued differently than customary with historical cost accounting.

There is no material difference between the carrying value and the estimated fair value of the Company’s contractual
off-balance-sheet unfunded lines  of  credit,  loan  commitments  and  letters  of  credit  which  are  generally  priced  at
market at the time of funding.

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

9. COMMITMENTS AND CONTINGENCIES:

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

The Company leases a portion of its bank premises and equipment under operating leases.  At December 31, 2002,
future minimum lease commitments are not significant.

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

The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet
the financing needs of its customers.  These financial instruments include unfunded lines of credit, commitments to

F-20

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

extend credit and standby letters of credit.  Those instruments involve, to varying degrees, elements of credit and
interest rate risk in excess of the amount recognized in the consolidated balance sheets.

The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument
for  unfunded  lines  of  credit,  commitments  to  extend  credit  and  standby  letters  of  credit  is  represented  by  the
contractual  notional  amount  of  these  instruments.    The  Company  uses  the  same  credit  policies  in  making
commitments and conditional obligations as it does for on-balance-sheet instruments.

Financial instruments whose contract amounts

represent credit risk:

Unfunded lines of credit
Commitments to extend credit
Standby letters of credit

Contract or
Notional Amount at
December 31, 2002

$123,803,128
62,092,132
6,067,787

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

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

The  Company  has  no  other  off-balance  sheet  arrangements  or  transactions  that  would  expose  the  Company  to
liability that is not reflected on the face of the financial statements.

11. CONCENTRATION OF CREDIT RISK:

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

12. PENSION AND PROFIT SHARING PLANS:

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

F-21

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

The following table provides a reconciliation of the plan’s benefit obligations and fair value of plan assets for  the
years ended December 31, 2002 and 2001, and a statement of the funded status as of December 31, 2002 and 2001:

Reconciliation of benefit obligations:
Benefit obligation at January 1 
Service cost – benefits earned during the period
Interest cost on projected benefit obligation
Actuarial loss
Benefits paid

       2002                    2001       

$ 14,183,582
994,630
983,977
45,731
     (667,523)

$ 11,885,661
847,620
970,710
1,117,567
     (637,976)

Benefit obligation at December 31

 15,540,397

  14,183,582

Reconciliation of fair value of plan assets:
Fair value of plan assets at January 1
Actual return on plan assets
Employer contributions
Benefits paid

12,631,250
(1,031,005)
726,989
    (667,523)

12,864,027
(337,724)
742,923
     (637,976)

Fair value of plan assets at December 31

 11,659,711

 12,631,250

Funded status

$ (3,880,686)

$ (1,552,332)

Reconciliation of funded status to accrued

pension (liability) asset:

Funded status at December 31
Unrecognized loss from past experience different than
     that assumed and effects of changes in assumptions
Additional minimum liability recorded
Unrecognized prior-service cost
Other

Accrued pension (liability) asset

$ (3,880,686)

$ (1,552,332)

5,109,193
 (2,409,795)
193,975
        (36,644)

3,268,617

           -
     211,935
           -        

$ (1,023,957)

$  1,928,220

The  Company  recorded  an  additional  minimum  liability  in  the  year  ended  December  31,  2002  to  reflect  the
underfunded  status  of  the  plan.    The  accrued  pension  liability  at  December  31,  2002  represents  the  difference
between the fair value of plan assets and the accumulated benefit obligation.  The accumulated benefit obligation is
the actuarial present value of benefits attributed by the pension benefit formula to employee service rendered prior to
that date and based on current and past compensation levels.  The accumulated benefit obligation differs from the
projected benefit obligation in that it assumes no increase in future compensation.  The following table details the
financial statement captions affected by recording the minimum liability:

Prepaid pension asset before adjustment 
Intangible asset recorded (included in other assets)
Minimum liability adjustment

Accrued pension (liability) asset

       2002                    2001       

$ 1,385,838
(193,975)
 (2,215,820)

$1,928,220
-
        -       

$(1,023,957)

$1,928,220

F-22

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

Net periodic pension cost for the years ended December 31, 2002, 2001, and 2000, included:

Service cost - benefits earned during the period
Interest cost on projected benefit obligation
Expected return on plan assets
Amortization of unrecognized net loss
Amortization of prior-service cost
Other

                  Year Ended December 31,                 
    2000    
    2001    
     2002    

$  994,630
983,977
(880,562)
   116,722
     17,960
      (59,405)

$  847,620
970,710
(1,153,733)
        -     
    17,961
     (58,954)

$  845,372
816,583
(1,058,787)
         -     
17,961
      58,779

Net periodic pension cost

$1,173,322

$  623,604

$  679,908

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

Weighted average discount rate
Rate of increase in future compensation levels
Expected long-term rate of return on assets

2002

6.9%
4%
6.5%

2001

6.9%
4%
8.5%

2000

7.5%
4%
8.5%

As of December 31, 2002 and 2001, the fair value of the plan’s assets included Company common stock valued at
approximately $468,000 and $297,000, respectively.

The  Company  also  provides  a  profit  sharing  plan,  which  covers  substantially  all  full-time  employees.    The  profit
sharing plan is a defined contribution plan and allows employees to contribute up to 5% of their base annual salary.
Employees  are  fully  vested  to  the  extent  of  their  contributions  and  become  fully  vested  in  the  Company’s
contributions  over  a  seven-year  vesting  period.    Costs  related  to  the  Company’s  defined  contribution  plan  totaled
approximately  $2,681,000,  $1,858,000  and  $1,874,000  in  2002,  2001  and  2000,  respectively,  and  are  included  in
salaries and employee benefits in the accompanying consolidated statements of earnings.  As of December 31, 2002
and 2001, the fair value of the plan’s assets included Company common stock valued at approximately $14,323,000
and $10,881,000, respectively.

13. DIVIDENDS FROM SUBSIDIARIES:

At December 31, 2002, approximately $20,728,000 was available for the declaration of dividends by the Company’s
subsidiary banks without the prior approval of regulatory agencies.

14. REGULATORY MATTERS:

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

F-23

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

Quantitative  measures  established  by  regulation  to  ensure  capital  adequacy  require  Bankshares  and  each  of  its
subsidiaries  to  maintain  minimum  amounts  and  ratios  (set  forth  in  the  table  below)  of  total  and  Tier I  capital  (as
defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined), to average assets
(as defined).  Management believes as of December 31, 2002 and 2001, that Bankshares and each of its subsidiaries
meet all capital adequacy requirements to which they are subject.

As  of  December 31,  2002  and  2001,  the  most  recent  notification  from  each  respective  subsidiaries’  primary
regulator  categorized  each  of  Bankshares’  subsidiaries  as  well-capitalized  under  the  regulatory  framework  for
prompt  corrective  action.    To  be  categorized  as  well  capitalized,  the  subsidiaries  must  maintain  minimum  total
risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table.

There  are  no  conditions  or  events  since  that  notification  that  management  believes  have  changed  the  institutions’
categories.  Bankshares’ and its significant subsidiaries’ actual capital amounts and ratios are presented in the table
below:

                Actual                
   Ratio   
    Amount    

For Capital
    Adequacy Purposes:     
   Ratio   
    Amount    

To Be Well
Capitalized Under
Prompt Corrective
      Action Provisions:    
   Ratio   
    Amount    

As of December 31, 2002:
    Total Capital (to Risk-Weighted Assets):
      Consolidated
      First National Bank of Abilene
      San Angelo National Bank
      Weatherford National Bank

$213,725,000
$  68,874,000
  $  16,039,000
$  19,758,000

    Tier I Capital (to Risk-Weighted Assets):
      Consolidated
      First National Bank of Abilene
      San Angelo National Bank
      Weatherford National Bank

$202,507,000
$  64,971,000
$  14,703,000
$  18,757,000

    Tier I Capital (to Average Assets):
      Consolidated
      First National Bank of Abilene
      San Angelo National Bank
      Weatherford National Bank

$202,507,000
$  64,971,000
$  14,703,000
$  18,757,000

20% ≥$ 87,579,000
17% ≥$ 32,153,000
12% ≥$ 10,816,000
18% ≥$   8,802,000

≥ 8%
N/A
N/A
≥ 8% ≥$ 40,191,000 ≥ 10%
≥ 8% ≥$ 13,520,000 ≥ 10%
≥ 8% ≥$ 11,002,000 ≥ 10%

18% ≥$ 43,790,000
16% ≥$ 16,077,000
11% ≥$   5,408,000
17% ≥$   4,401,000

≥ 4%
N/A
N/A
≥ 4% ≥$ 24,115,000 ≥   6%
≥ 4% ≥$   8,112,000 ≥   6%
≥ 4% ≥$   6,601,000 ≥   6%

11% ≥$ 57,856,000
9% ≥$ 20,626,000
5% ≥$   8,410,000
10% ≥$   5,884,000

≥ 3%
N/A
N/A
≥ 3% ≥$ 34,377,000 ≥   5%
≥ 3% ≥$ 14,016,000 ≥   5%
≥ 3% ≥$   9,807,000 ≥   5%

F-24

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

                Actual                
   Ratio   
    Amount    

For Capital
    Adequacy Purposes:     
   Ratio   
    Amount    

To Be Well
Capitalized Under
Prompt Corrective
      Action Provisions:    
   Ratio   
    Amount    

As of December 31, 2001:
    Total Capital (to Risk-Weighted Assets):
      Consolidated
      First National Bank of Abilene
      San Angelo National Bank
      Weatherford National Bank

$195,422,000
$  65,676,000
  $  27,945,000
$  18,931,000

    Tier I Capital (to Risk-Weighted Assets):
      Consolidated
      First National Bank of Abilene
      San Angelo National Bank
      Weatherford National Bank

$184,820,000
$  61,895,000
$  26,672,000
$  18,019,000

    Tier I Capital (to Average Assets):
      Consolidated
      First National Bank of Abilene
      San Angelo National Bank
      Weatherford National Bank

$184,820,000
$  61,895,000
$  26,672,000
$  18,019,000

15. STOCK OPTION PLAN:

18% ≥$ 86,380,000
17% ≥$ 31,594,000
20% ≥$ 10,925,000
18% ≥$   8,624,000

≥ 8%
N/A
N/A
≥ 8% ≥$ 39,492,000 ≥ 10%
≥ 8% ≥$ 13,656,000 ≥ 10%
≥ 8% ≥$ 10,780,000 ≥ 10%

17% ≥$ 43,190,000
16% ≥$ 15,797,000
20% ≥$   4,312,000
17% ≥$   5,462,000

≥ 4%
N/A
N/A
≥ 4% ≥$ 23,695,000 ≥   6%
≥ 4% ≥$   8,194,000 ≥   6%
≥ 4% ≥$   6,468,000 ≥   6%

10% ≥$ 56,060,000
9% ≥$ 19,728,000
9% ≥$   8,800,000
9% ≥$   5,788,000

≥ 3%
N/A
N/A
≥ 3% ≥$ 32,880,000 ≥   5%
≥ 3% ≥$ 14,667,000 ≥   5%
≥ 3% ≥$   9,647,000 ≥   5%

The  Company  has  an  incentive  stock  plan  to  provide  for  the  granting  of  options  to  senior  management  of  the
Company  at  prices  not  less  than  market  at  the  date  of  grant.    At  December 31,  2002,  the  Company  had  allocated
740,690 shares of stock for issuance under the plan.  The plan provides that options granted are exercisable after two
years from date of grant at a rate of 20% each year cumulatively during the 10-year term of the option.  An analysis
of  stock  option  activity  for  the  years  ended  December 31,  2002,  2001,  and  2000,  is  presented  in  the  table  and
narrative below:

                 2002                  
Wtd. Avg.
 Ex. Price 

  Shares  

                 2001                                 2000                  
Wtd. Avg.
  Ex. Price  

Wtd. Avg.
  Ex. Price  

  Shares  

 Shares 

    Outstanding, beginning of year
    Granted
    Exercised
    Canceled

150,057

2,000   
(30,949)
  (6,828)

$21.60
30.50
18.52
  23.48

174,959
3,700
(24,480)
   (4,122)

$20.51
29.82
14.57
  24.95

137,354
60,597
(10,809)
 (12,183)

$20.18
20.80
14.98
  24.02

    Outstanding, end of year

114,280

$22.47

150,057

$21.60

174,959

$20.51

    Exercisable at end of year

 57,825

$21.15

 66,210

$18.94

 70,872

$16.37

    Weighted average fair value of
        options granted at date of issue

$6.06

$6.13

$4.44

F-25

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

The  options  outstanding  at  December 31,  2002,  have  exercise  prices  between  $14.90  and  $30.50 with  a weighted
average remaining contractual life of 5 years.  Stock options have been adjusted retroactively for the effects of stock
dividends and splits.

The  Company  accounts  for  this  plan  under  APB 25  under  which  no  compensation  cost  has  been  recognized  for
options  granted.    The  fair  value  of  the  options  granted  in  2002,  2001  and  2000,  was  estimated  using  the  Black-
Scholes options pricing model with the following weighted-average assumptions:  risk-free interest rate of 4.75%,
5.23% and 6.33% respectively; expected dividend yield of 4.43%, 3.89% and 5.18% respectively; expected life of
6.0, 6.0 and 6.0 years, respectively; and expected volatility of 26.9%, 26.5% and 28.3%, respectively.

F-26

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

16. CONDENSED FINANCIAL INFORMATION - PARENT COMPANY:

Condensed Balance Sheets-December 31, 2002 and 2001

ASSETS

Cash in subsidiary bank
Interest-bearing deposits in subsidiary banks

      Total cash and cash equivalents

Investment in subsidiaries, at equity
Intangible assets
Other assets

      Total assets

LIABILITIES AND SHAREHOLDERS’ EQUITY

Total liabilities
Shareholders’ equity:
Common stock
Capital surplus
Retained earnings
Accumulated other comprehensive earnings

      Total shareholders’ equity

      2002      

       2001       

$      903,319
   22,212,064

$      579,686
  13,796,338

23,115,383

 14,376,024

219,947,550
917,350
        950,708

202,758,981
723,375
        932,986

$244,930,991

$218,791,366

$    6,163,346

$    5,137,353

123,642,010
58,087,687
45,647,522
   11,390,426

123,332,520
57,824,061
28,375,353
    4,122,079

 238,767,645

213,654,013

      Total liabilities and shareholders’ equity

$244,930,991

$218,791,366

Condensed Statements of Earnings-
 For the Years Ended December 31, 2002, 2001, and 2000

Income:

Cash dividends from subsidiary banks
Excess of earnings over dividends of

subsidiary banks

Gain on sale of investment securities

available-for-sale

Other income

Expenses:

Salaries and employee benefits
Other operating expenses

      2002      

      2001      

      2000      

$ 26,550,000

$ 25,500,000

$ 21,000,000

8,479,939

4,582,993

7,383,516

-       
      944,911

-       
    1,092,375

530,097
   1,325,613

  35,974,850

  31,175,368

 30,239,226

1,451,136
   1,142,832

1,160,903
   1,015,184

1,067,664
   1,288,508

   2,593,968

   2,176,087

   2,356,172

Earnings before income taxes

33,380,882

28,999,281

27,883,054

Income tax benefit

Net earnings

      571,668

      355,224

      432,993

$33,952,550

$29,354,505

$28,316,047

F-27

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

Condensed Statements of Cash Flows-
  For the Years Ended December 31, 2002, 2001, and 2000

Cash flows from operating activities:

Net earnings
Adjustments to reconcile net earnings to net

cash provided by operating activities:

Excess of earnings over
    dividends of subsidiary banks
Depreciation
Discount accretion, net of premium amortization
Amortization of excess of cost over fair value
    of assets acquired
Gain on sale of securities
(Increase) decrease in other assets
(Decrease) increase in liabilities

      2002      

      2001      

      2000      

$33,952,550

$29,354,505

$28,316,047

(8,479,939)
54,219
-       

-       
-       
(215,435)
  (1,041,688)

(4,582,993)
32,658
(4,667)

55,576
-       
559,515
    186,391

(7,383,516)
26,222
(12,133)

55,576
(530,097)
(178,092)
     448,225

Net cash provided by operating activities

 24,269,707

25,600,985

 20,742,232

Cash flows from investing activities:

Purchases of bank premises and equipment
Activity in available-for-sale securities:

Sales
Maturities
Purchases

Cash payment for stock acquisition

(50,481)

(157,291)

(2,266)

-     
-     
-     
            -     

-     
10,000,000
-     

(16,500,000) 

530,097
-

  (9,983,200)
           -     

Net cash used in investing activities

      (50,481)

(6,657,291)

  (9,455,369)

Cash flows from financing activities:

Proceeds of stock issuances
Acquisition of treasury stock
Cash dividends paid

573,116
-     
(16,052,983)

        356,670
(315,050)
(13,921,211)

        161,919
(3,925,069)
(12,543,863)

           Net cash used in financing activities

(15,479,867)

(13,879,591)

(16,307,013)

Net increase (decrease) in cash and cash equivalents

8,739,359

5,064,103

(5,020,150)

Cash and cash equivalents, beginning of year

  14,376,024

  9,311,921

 14,332,071

Cash and cash equivalents, end of year

$23,115,383

$14,376,024

$ 9,311,921

F-28

    
    
FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

17. BUSINESS COMBINATION:

In  July  2001,  the  Company  purchased  all  of  the  outstanding  stock  of  City  Bancshares,  Inc.  (“City”)  and  its
subsidiary, City National Bank for $16,500,000 in cash.  The total purchase price exceeded the estimated fair market
value  of  net  assets  acquired  by  approximately  $7,800,000,  of  which  approximately  $950,000  was  assigned  to  an
identifiable  intangible  asset  with  the  balance  recorded  by  the  Company  as  goodwill.    The  identifiable  intangible
asset represents the future benefit associated with the acquisition of the core deposits of City and is being amortized
over seven years utilizing a method that approximates the expected attrition of the deposits.

The primary purpose of the acquisition was to expand the Company’s market share in areas with close proximity to
Dallas/Ft.  Worth,  Texas.    Factors  that  contributed  to  a  purchase  price  resulting  in  goodwill  include  City’s
historically  stable  record  of  earnings,  capable  management  and  its  geographic  location,  which  complements  the
Company’s existing service locations.  Subsequent to the acquisition, the Company liquidated the stock of City and
City National Bank is operating as a subsidiary of the Company.  The results of operations of City National Bank are
included in the consolidated earnings of the Company commencing July 1, 2001.

The  following  is  a  condensed  consolidated  balance  sheet  disclosing  the  preliminary  estimated  fair  value  amounts
assigned to the major asset and liability captions at the acquisition date.

ASSETS

Cash and cash equivalents
Investment securities
Loans, net
Goodwill
Identifiable intangible asset
Other assets

Total assets

LIABILITIES AND SHAREHOLDER’S EQUITY

Noninterest-bearing deposits
Interest-bearing deposits
Other liabilities
Shareholders' equity

Total liabilities and shareholder’s equity

$    9,651,769
29,717,834
51,061,735
6,891,959
946,073
    1,465,727

$  99,735,097

$  11,949,766
70,575,256
710,075
  16,500,000

$  99,735,097

Goodwill  recorded  in  the  acquisition  of  City  has  been  accounted  for  in  accordance  with  SFAS  No.  142.
Accordingly,  goodwill  has  not  been  amortized,  rather  it  has  been  tested  for  impairment.    The  goodwill  and
identifiable intangible asset recorded are not deductible for federal income tax purposes.  The proforma impact of
City is insignificant to the Company's financial statements.

Cash flow information relative to the acquisition of City is, as follows:

Fair value of assets acquired
Cash paid for the capital stock of City

Liabilities assumed

$   99,735,097
   16,500,000

$   83,235,097

F-29

FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2002, 2001 and 2000

18. CASH FLOW INFORMATION:

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

Supplemental cash flow information:

Interest paid
Federal income taxes paid

                      Year Ended December 31,                   
        2000         
        2001        
       2002         

$25,704,950
14,682,343

$46,243,602
13,227,101

$48,123,200
13,227,192

Schedule of noncash investing and financing activities:

Assets acquired through foreclosure
Retirement of treasury stock     

553,840
-       

628,797
4,240,119

285,195
-

F-30

Officers
Kenneth T. Murphy
Chairman of the Board
F. Scott Dueser
President and Chief 
Executive Officer
Curtis R. Harvey
Executive Vice President and
Chief Financial Officer
J. Bruce Hildebrand
Executive Vice President
Robert S. Patterson
Senior Vice President, 
Trust Services
Gary S. Gragg
Senior Vice President
William A. Rowe
Vice President, 
Investment Securities
Sandy Lester
Secretary-Treasurer
June D. Wideman
Administrative Officer

Directors
Kenneth T. Murphy
Chairman of the Board
Joseph E. Canon
Executive Director,
Dodge Jones Foundation
Mac A. Coalson
Real Estate and Ranching

David Copeland
President, 
Shelton Family Foundation
F. Scott Dueser
President and Chief 
Executive Officer
Derrell Johnson
President, American Council
of Engineering Companies
Life Health Trust
Kade Matthews
Ranching and Investments
Raymond A. McDaniel, Jr.
Investments
Bynum Miers
Ranching
James Parker
President,
Parker Properties, Inc.
Jack D. Ramsey, M.D.
Physician
Craig Smith
Chairman, 
Hereford State Bank
Dian Graves Stai
Investments
F.L. (Steve) Stephens
Retired Chairman and Chief
Executive Officer, Town &
Country Food Stores, Inc.

Annual Meeting
Tuesday, April 22, 2003
Abilene Civic Center
1100 N. Sixth Street
Abilene, Texas 79601

Corporate Offices
400 Pine Street
Abilene, Texas 79601
325.627.7155
ffin@abilene.com
http://www.ffin.com

Corporate Mailing
Address
P.O. Box 701
Abilene, Texas 79604

Common Stock Listing
The NASDAQ Stock
Market®
Symbol: FFIN

For Financial Information,
Contact:
J. Bruce Hildebrand
Executive Vice President
325.627.7167

Transfer Agent
The Bank of New York
1.866.828.8173
Address Shareholder Inquiries to:
Shareholder Relations Dept.
P.O. Box 11258
Church Street Station
New York, NY 10286
E-mail Address:
shareowner-svcs@
bankofny.com
The Bank of New York 
Stock Transfer Website:
http://www.stockbny.com
Send Certificates for Transfer and
Address Changes to:
Receive and Deliver Dept.
P.O. Box 11002
Church Street Station
New York, NY 10286

Independent Public
Auditors
Ernst & Young LLP

QUARTER

HIGH

LOW

CLOSE

DIVIDENDS

2
0
0
2

Fourth

Third

Second

First

1
0
0
2

Fourth

Third

Second

First

$42.00

$34.65

$38.00

41.73

43.00

34.30

34.85

33.00

29.30

36.44

41.84

33.21

$31.88

$27.20

$30.10

32.91

31.44

27.15

27.00

25.00

23.40

29.03

31.00

26.60

$0.350

0.350

0.350

0.300

$0.300

0.300

0.300

0.264

400 Pine Street, Abilene, Texas 79601
www.ffin.com