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

   For the fiscal year ended December 31, 2000
                                       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                                         75-0944023
   (State or Other Jurisdiction of                     (I.R.S. Employer
   Incorporation or Organization)                      Identification No.)

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

   Registrant's telephone number, including area code:    (915) 627-7155

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

              Title of Class                Name of Exchange on Which Registered
              --------------                ------------------------------------
                  None                                         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 [X]  No [ ]

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

     As of March 8, 2001, the aggregate market value of voting stock held by
non-affiliates was $276,635,282.

     As of March 8, 2001, there were 9,851,477 shares of Common Stock
outstanding.

                       Documents Incorporated by Reference
     Certain information called for by Part III is incorporated by reference to
the Proxy Statement for the 2001 Annual Meeting of our shareholders which will
be filed with the Securities and Exchange Commission not later than 120 days
after December 31, 2000.





                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----

FORWARD-LOOKING STATEMENTS....................................................1

PART I

     ITEM 1.        BUSINESS..................................................1
     ITEM 2.        PROPERTIES...............................................12
     ITEM 3.        LEGAL PROCEEDINGS........................................13
     ITEM 4.        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS......13

PART II

     ITEM 5.        MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
                     STOCKHOLDER MATTERS.....................................13
     ITEM 6.        SELECTED FINANCIAL DATA..................................14
     ITEM 7.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND RESULTS OF OPERATIONS.....................15
     ITEM 7A.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
                     RISK....................................................23
     ITEM 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA..............24
     ITEM 9.        CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                     ACCOUNTING AND FINANCIAL DISCLOSURE.....................25

PART III

     ITEM 10.       DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.......25
     ITEM 11.       EXECUTIVE COMPENSATION...................................25
     ITEM 12.       SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                     MANAGEMENT..............................................25
     ITEM 13.       CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS...........25

PART IV

     ITEM 14.       EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
                     ON FORM 8-K.............................................25

SIGNATURES

                                       i





                           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,
actions taken by the Federal Reserve Board,  legislative and regulatory  actions
and reforms, competition from other financial institutions and financial holding
companies,  fluctuation  in  interest  rates,  changes  in the demand for loans,
fluctuations  in value  of  collateral  and  loan  reserves  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 multi-bank
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., nine banks organized and located in Texas.  These
nine banks are First National Bank of Abilene,  Abilene,  Texas;  Hereford State
Bank, Hereford, Texas; First National Bank, Sweetwater, Texas; Eastland National
Bank,  Eastland,  Texas; First Financial Bank, National  Association,  Cleburne,
Texas  (formerly named The First National Bank in Cleburne);  Stephenville  Bank
and Trust Co., Stephenville, Texas; San Angelo National Bank, San Angelo, Texas;
Weatherford  National  Bank,  Weatherford,   Texas;  and  Texas  National  Bank,
Southlake, Texas.

     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,  2000,  we had 25  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 Hereford,  Sweetwater,  Eastland,  Southlake, Aledo, Alvarado, Burleson,
Trophy Club, and Roby.

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:

o        asset and liability management;

o        accounting, budgeting, planning and insurance;

o        capitalization; and

                                       1





o        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.

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.  Our subsidiary banks also administer  pension plans,  profit
sharing plans and other employee  benefit plans, act as stock transfer agents or
stock  registrars for  corporations,  and provide paying agent  services.  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 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 and San Angelo  National  Bank  provide
securities brokerage services through arrangements with various third parties.

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,  savings and loan associations,  small loan companies,
credit  unions,  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 certain  restrictions  under
federal and state banking laws.

Employees
- ---------

     With  our  subsidiary  banks  we  employed   approximately   706  full-time
equivalent employees at March 1, 2001. 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 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  are  also
benefited.  The following  information  describes particular laws and regulatory
provisions  relating to bank 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.

                                       2





     Bank Holding Companies


     Because we are a bank holding  company,  we are subject to regulation under
the BHCA and its examination and reporting requirements.  The BHCA provides that
bank holding companies may not:

     (1) engage in any activities  other than banking,  managing and controlling
banks,  furnishing services to a bank that it owns and controls,  or engaging in
certain activities  closely related to banking.  Examples of activities that the
Federal  Reserve Board has  determined to be closely  related to banking,  or to
managing or controlling banks, include:

o        the making or acquiring of loans or other extensions of credit;

o        servicing of loans;

o        performing certain trust functions;

o        acting or serving as an investment or financial advisor;

o        providing certain securities brokerage services as agent for customers;
           and

o        providing bookkeeping and data processing services for a bank holding
           company and its subsidiaries; or

     (2) (subject to certain limited exceptions)  directly or indirectly acquire
the ownership or control of more than five percent of any class of voting shares
or assets of any company,  including a bank,  without the prior written approval
of the Federal Reserve Board.

     The BHCA  provides  that the  Federal  Reserve  Board  cannot  approve  any
acquisition, merger or consolidation that may

o        substantially lessen competition in the banking industry,

o        create a monopoly in any section of the country, or

o        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.).   Also,   see
"--Supervision and  Regulation--Capital"  for discussion of capital requirements
of bank  holding  companies  and  "--Our  Support of Our  Subsidiary  Banks" for
discussion of support requirements of bank holding companies.

     Gramm-Leach-Bliley Act

     Traditionally,  the activities of bank holding  companies have been limited
to the  business of banking and  activities  closely  related or  incidental  to
banking,  as described above. 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 prudential 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  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 new act permits a single financial services organization
to  offer  a more  complete  array  of  financial  products  and  services  than
historically was permitted.

     The  enactment  of the  Gramm-Leach-Bliley  Act was a pivotal  point in the
history of the  financial  services  industry.  Under the new  legislation,  the
Federal  Reserve Board serves as the primary  "umbrella"  regulator of financial
holding  companies  with  supervisory  authority  over each  parent  company and
limited  authority  over  its  subsidiaries.   The  primary  regulator  of  each
subsidiary  of a financial  holding  company will depend on the type of activity
conducted by the subsidiary.  For example,  broker-dealer  subsidiaries  will be
regulated  largely by securities  regulators and insurance  subsidiaries will be
regulated largely by insurance authorities.

                                       3





     A bank holding company may become a financial holding company under the new
statute  only if each  of its  subsidiary  banks  is well  capitalized,  is well
managed and has at least a satisfactory rating under the Community  Reinvestment
Act. A bank holding company that falls out of compliance  with such  requirement
may be  required  to cease  engaging  in certain  activities.  Any bank  holding
company  that does not  elect to  become a  financial  holding  company  remains
subject to the current restrictions of the Bank Holding Company Act.

     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.

     In  January  2001,  the  Federal  Reserve  Board and the  Secretary  of the
Treasury  promulgated  final  regulations  governing  the  scope of  permissible
merchant banking  investments  which are those made under Section  4(k)(4)(H) of
the Bank Holding  Company Act, as amended by the  Gramm-Leach-Bliley  Act, which
authorizes a financial  holding company,  directly or indirectly as principal or
on behalf of one or more  persons,  to acquire or control  any amount of shares,
assets or  ownership  interests  of a company or other entity that is engaged in
any activity not otherwise  authorized for the financial  holding  company under
Section 4 of the Bank Holding  Company Act. Under the  regulation,  the types of
ownership that may be acquired include shares,  assets or ownership interests of
a  company  or other  entity  including  debt or  equity  securities,  warrants,
options,   partnership  interests,   trust  certificates  or  other  instruments
representing  an  ownership  interest in a company or entity  whether  voting or
nonvoting. The merchant banking investments may be made by the financial holding
company or any of its  subsidiaries,  other  than a  depository  institution  or
subsidiary  of a  depository  institution.  Before  acquiring or  controlling  a
merchant banking investment,  a financial holding company must either be or have
a securities affiliate registered under the Securities Exchange Act of 1934 or a
qualified insurance affiliate. The regulation places restrictions on the ability
of a financial  holding company to become involved in the routine  management or
operation of any of its portfolio companies. The regulation also provides that a
financial  holding  company  may own or control  shares,  assets  and  ownership
interests  pursuant to the merchant  banking  provisions only for such period of
time as to enable the sale or disposition on a reasonable  basis consistent with
the financial  viability of the financial  holding  company's  merchant  banking
investment  activities.  Special  provisions are also included in the regulation
governing the investment by a financial holding company in private equity funds.

     The Federal  Reserve Board and  Secretary of Treasury  have also  requested
public  comment  on the issue of whether to add the  activities  of real  estate
brokerage and real estate  management to the list of permissible  activities for
financial  holding  companies and financial  subsidiaries  of national banks. We
cannot  predict  whether the proposal will be adopted or the form any final rule
might take.

     The Federal Reserve Board,  the OCC, and the FDIC have proposed for comment
a rule which would establish special minimum regulatory capital requirements for
equity  investments in non-financial  companies.  The proposed capital treatment
would  apply  symmetrically  to equity  investments  of banks  and bank  holding
companies and would apply a series of marginal capital charges on covered equity
investments  that  increase with the level of a banking  organization's  overall
exposure to equity investments  relative to the  organization's  Tier 1 Capital.
After withdrawing an earlier proposal,  this is the second proposal the agencies
have made of this nature and we cannot  predict  what final form the  regulation
may take.

     We have not  elected  to  become a  financial  holding  company.  We do not
believe that the  Gramm-Leach-Bliley  Act will have a material adverse effect on
our  operations in this regard in the near term, but we will continue to analyze
the effect of the act on our operations and our competition in the coming years.
Our management  believes that the  Gramm-Leach-Bliley  Act will in the long term
increase  competition  in  the  market  for  financial  services  and  products.
Insurance  companies and securities  firms,  which before the passage of the act
were limited in their ability to acquire deposit-taking institutions,  will find
it easier to acquire or charter banks.

                                       4





     Conversely,  banks,  which  before the  passage of the act were  limited in
their ability to underwrite  securities  and  insurance  products,  will find it
easier to engage in those activities.  To the extent the  Gramm-Leach-Bliley Act
permits banks, securities firms and insurance firms to affiliate,  the financial
services industry may therefore  experience further  consolidation.  Although to
date  only  a very  small  number  of  significant  mergers  between  banks  and
securities  firms or banks and  insurance  firms have been  consummated,  in the
future an increased amount of consolidation  could result in a growing number of
large financial institutions that could compete aggressively with us by offering
a wider  variety of financial  services  than what we and our  subsidiary  banks
currently offer or intend to offer in the future.

     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,
Eastland National Bank, San Angelo National Bank,  Weatherford National Bank and
Texas National Bank. The OCC's  supervision and regulation of banks is primarily
intended to protect the interests of depositors. The National Bank Act

o        requires each national banking association to maintain reserves against
           deposits,

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

o        restricts investments and other activities.

     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

o        requires each state bank to maintain reserves against deposits,

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

o        restricts investments and other activities.

     See "--Supervision and  Regulation--Payment of Dividends" for discussion of
restrictions  on a  bank's  ability  to pay  dividends  and  "--Supervision  and
Regulation--Capital"  for a discussion of capital requirements of our subsidiary
banks.

     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, 2000, the assessment  rate for each of our subsidiary
banks is at the lowest level risk-based premium available.

                                       5





     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).

     Our  subsidiary  banks paid  aggregate  dividends  of  approximately  $21.0
million in 2000 and  approximately  $20.6  million in 1999.  Under the  dividend
restrictions  discussed  above,  as of December 31, 2000, our subsidiary  banks,
without obtaining governmental  approvals,  could have declared in the aggregate
additional dividends of approximately $21.6 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 out of current
operating earnings.

     Affiliate Transactions

     The Federal  Reserve Act and the FDIA  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:

                                       6





     (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.

     Capital

     Bank Holding  Companies.  The Federal Reserve Board has adopted  risk-based
capital  guidelines  for bank 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.  Bank 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  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 it. The
guidelines also provide that bank 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, 2000, our capital ratios were as follows:  (1) Tier 1 Capital to
Risk-Weighted  Assets Ratio,  17.75%; (2) Total Capital to Risk-Weighted  Assets
Ratio, 18.74%; and (3) Tier 1 Capital Leverage Ratio, 10.40%.

     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, 2000.

     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.

                                       7





     Furthermore,  in the event of the bankruptcy of the parent holding company,
such  guarantee  would  take  priority  over  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, 2000, 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
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 exist and the bank refuses to go into liquidation,
then a receiver may be appointed to wind up the bank's affairs.

     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 is able to acquire banks in
states  other than its home state.  Prior to  September  29,  1995,  federal law
provided  that  the  Federal   Reserve  Board  could  only  approve   interstate
acquisitions by bank holding companies that were specifically  authorized by the
laws of the  state in which  the  bank  whose  shares  were to be  acquired  was
located.

     The  Riegle-Neal  Act also  authorized  banks to merge  across state lines,
thereby creating  interstate  branches,  beginning June 1, 1997. Under this act,
each  state  had the  opportunity  to  "opt  out"  of  this  provision,  thereby
prohibiting  interstate  branching in such states,  or to "opt in" at an earlier
time, thereby allowing  interstate  branching within that state prior to June 1,
1997. Furthermore, pursuant to 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.  Although  Texas had adopted  legislation to "opt
out" of the interstate branching provisions, recent judicial decisions and Texas
legislation have superseded this "opt-out"  legislation.  Accordingly,  both the
OCC and the Texas Banking  Department are presently  accepting  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  holding  company may  control.  Since our primary  service area is
Texas,  these  developments  are not expected to 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.

                                       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. 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. Both the United States Congress and the banking regulatory  authorities
have proposed  substantial  changes to the CRA and fair lending laws,  rules and
regulations,  and there can be no certainty as to the effect,  if any,  that any
such changes would have on our subsidiary banks.

     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  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.  Banks are
contracting  increasingly  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 successfully manage  technology-related risks with all
other  risks  to  ensure  that  a  bank's  risk  management  is  integrated  and
comprehensive,   primarily  through  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  are  required  to  establish   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.
The agencies have  published a joint final rule which is effective July 1, 2001.
Among other  matters,  the rule requires 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.  In June 2000,  the federal  banking
agencies issued a final rule,  effective  November 13, 2000, but compliance with
which is optional  until July 1, 2001.

                                       9





     Under the rule, 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.

     Pending and Proposed Legislation

     Proposals to change the laws and regulations governing the banking industry
are frequently  introduced in Congress, in the state legislatures and before the
various bank  regulatory  agencies.  The  Gramm-Leach-Bliley  Act has especially
created an increased  level of  rule-making  and debate on the  structure of the
United States  banking  system.  The  likelihood  and timing of any proposals or
bills  being  enacted  and the impact  they might have on us and our  subsidiary
banks cannot be determined at this time.

Statistical Disclosure
- ----------------------

     The following tables provide information required by the Exchange Act
Industry Guide 3, "Statistical Disclosure by Bank Holding Companies" that has
not been included in "PART II, Item 7--Management's Discussion and Analysis of
Financial Condition and Results of Operations."

     Composition of Loans (in thousands):




                                                                                   December 31,
                                                          ----------------------------------------------------------
                                                             2000        1999         1998        1997        1996
                                                          ---------   ---------    ---------   ---------   ---------
                                                                                            
          Commercial, financial and agricultural.....     $ 295,032   $ 297,966    $ 278,647   $ 286,630   $ 240,271
          Real estate-- construction.................        40,610      43,039       36,721      34,100      22,887
          Real estate-- mortgage.....................       290,920     208,895      198,447     177,658     152,350
          Consumer...................................       232,709     247,375      265,729     245,068     189,307
                                                          ---------   ---------    ---------   ---------   ---------
                                                          $ 859,271   $ 797,275    $ 779,544   $ 743,456   $ 604,815
                                                          =========   =========    =========   =========   =========



     Loan Concentrations

     Other than the classifications  shown above, we had no loans outstanding at
December 31, 2000 that represented more than 10% of total loans.

     Maturity  Distribution  and Interest  Sensitivity  of Loans at December 31,
       2000 (in thousands):

     The  following  tables  summarize  maturity and yield  information  for the
commercial,  financial, and agricultural and real estate construction portion of
the loan portfolio as of December 31, 2000:

                                       10








                                                                     After One
                                                                        Year
                                                   One Year            Through         After Five
                                                    or less          Five Years           Years            Total
                                                -------------      -------------      -----------      -------------
                                                                                           
     Commercial, financial, and agricultural    $     202,912      $      80,680      $    11,440      $     295,032
     Real estate-- construction...........             37,781              2,829               --             40,610
                                                -------------      -------------      -----------      -------------
                                                $     240,693      $      83,509      $    11,440      $     335,642
                                                =============      =============      ===========      =============



                                                                 Maturities
                                                               After One Year
                                                                 -----------
     Loans with fixed interest rates....................         $    62,583
     Loans with floating or adjustable interest rates...              32,366
                                                                 -----------
                                                                 $    94,949


     Potential Problem Loans

     Certain loans classified for regulatory purposes as doubtful,  substandard,
or special mention are included in the  nonperforming  loan table. Also included
in the classified  loans are certain other loans 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 $2.0 million as of December 31, 2000.

     Composition of Investment Securities (in thousands):




                                          December 31, 2000           December 31, 1999          December 31, 1998
                                       ------------------------    ------------------------    ----------------------
                                       Amortized     Est. Fair      Amortized     Est. Fair    Amortized    Est. Fair
                                          Cost         Value          Cost          Value        Cost         Value
                                       ----------    ----------    ----------     ---------    ---------    ---------
                                                                                          
Held-to-maturity at amortized cost
- ----------------------------------
U.S. Treasury obligations and
    obligations of U.S. government
    corporations and agencies...       $  251,418    $  251,921    $  283,736     $ 277,681    $ 293,400    $ 297,080
Obligations of states and
    political subdivisions......           82,344        83,067        86,908        85,779       66,764       67,731
Mortgage-backed securities......           53,541        54,006        46,083        45,393       44,634       44,894
Other securities................            4,615         4,597         5,636         5,554        9,505        9,547
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Total.......................       $  391,918    $  393,591    $  422,363     $ 414,407    $ 414,303    $ 419,252
                                       ==========    ==========    ==========     =========    =========    =========

Available-for-sale
- ------------------
U.S. Treasury obligations and
    obligations of U.S. government
    corporations and agencies...       $  102,872    $  103,322    $  105,290     $ 102,792    $ 104,256    $ 105,368
Obligations of states and
    political subdivisions......           58,544        59,610        50,408        48,200       33,255       33,863
Mortgage-backed securities......           47,963        48,551        41,940        41,158       42,579       42,795
Other securities................           50,463        50,852        42,513        41,705       29,143       29,562
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Total.......................       $  259,842    $  262,335    $  240,151     $ 233,855    $ 209,233    $ 211,588
                                       ==========    ==========    ==========     =========    =========    =========



     Analysis of the Allowance for Loan Losses (in thousands, except
percentages):




                                                              2000         1999        1998        1997        1996
                                                           ---------    ---------   ---------   ---------   ---------
                                                                                             
Balance at January 1,.................................     $   8,938    $   8,988   $  10,632   $   9,797   $   9,650
Allowance established from purchase acquisitions......            --           --          --       1,444         800
                                                           ---------    ---------   ---------   ---------   ---------
                                                               8,938        8,988      10,632      11,241      10,450
Charge-offs:
  Commercial, financial and agricultural..............           950        1,038       1,267         836       1,214
  Consumer............................................         1,998        2,747       2,786       2,127       1,476
  All other...........................................            45           36         106         164          74
                                                           ---------    ---------   ---------   ---------   ---------
Total loans charged off...............................         2,993        3,821       4,159       3,127       2,764

                                       11





                                                              2000         1999        1998        1997        1996
                                                           ---------    ---------   ---------   ---------   ---------
Recoveries:
  Commercial, financial and agricultural..............           391          632         532         726         389
  Consumer............................................           855          936         811         643         380
  All other...........................................           299          172          32          35         142
                                                           ---------    ---------   ---------   ---------   ---------
Total recoveries......................................         1,545        1,740       1,375       1,404         911
                                                           ---------    ---------   ---------   ---------   ---------

Net charge-offs.......................................         1,448        2,081       2,784       1,723       1,853
Provision for loan losses.............................         2,398        2,031       1,140       1,114       1,200
                                                           ---------    ---------   ---------   ---------   ---------
Balance at December 31,...............................     $   9,888    $   8,938   $   8,988   $  10,632   $   9,797
                                                           =========    =========   =========   =========   =========

Loans at year-end.....................................     $ 859,271    $ 797,275   $ 779,544   $ 743,456   $ 604,815
Average loans.........................................       817,603      779,283     770,183     657,325     575,658

Net charge-offs/average loans.........................         0.18%        0.27%       0.36%       0.26%       0.32%
Average for loan losses/year-end loans................         1.15         1.12        1.15        1.43        1.62
Allowance for loan losses/nonperforming loans.........       278.85       615.56      322.84      255.58      288.57



     Allocation of Allowance for Loan Losses (in thousands):




                                                      2000         1999          1998          1997          1996
                                                    ---------    ---------    ----------    ----------     ---------
                                                   Allocation   Allocation    Allocation    Allocation    Allocation
                                                     Amount       Amount        Amount        Amount        Amount
                                                    ---------    ---------    ----------    ----------     ---------
                                                                                            
Commercial, financial and agricultural........      $   3,394    $   3,340    $    3,213    $    4,099     $   3,892
Real estate-- construction....................            468          483           423           488           370
Real estate-- mortgage........................          3,348        2,342         2,288         2,541         2,468
Consumer......................................          2,678        2,773         3,064         3,504         3,067
                                                    ---------    ---------    ----------    ----------     ---------
    Total.....................................      $   9,888    $   8,938    $    8,988    $   10,632     $   9,797
                                                    =========    =========    ==========    ==========     =========



     Percent of Total Loans:




                                                              2000         1999        1998        1997        1996
                                                            --------     --------    --------    --------    --------
                                                                                                
Commercial, financial and agricultural................        34.33%       37.37%      35.74%      38.55%      39.73%
Real estate-- construction............................         4.73         5.40        4.71        4.59        3.78
Real estate-- mortgage................................        33.86        26.20       25.46       23.90       25.19
Consumer..............................................        27.08        31.03       34.09       32.96       31.30



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.

ITEM 2.       PROPERTIES

     Our principal  office is located in the First National Bank Building at 400
Pine Street in downtown Abilene, Texas. We lease approximately 2,300 square feet
from First  National  Bank of Abilene,  which owns the  building,  under a lease
agreement that expires December 31, 2004. Our subsidiary banks  collectively own
25 banking facilities, some of which are detached drive-ins, and they also lease
four banking facilities.  Our management considers all of our existing locations
to be quality facilities and 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.

                                       12





ITEM 3.       LEGAL PROCEEDINGS

     With our subsidiary banks we are parties to a number of 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 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, 2000.

                                     PART II

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

     Our common  stock,  par value  $10.00  per  share,  is traded on the Nasdaq
National 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  National Market for our common stock for
the  periods  indicated.  As of March 16,  2001,  we had 1,648  shareholders  of
record.

     See  "Item  8--Financial   Statements  and  Supplementary   Data--Quarterly
Financial Data" for the frequency and amount of cash dividends paid by us. Also,
see "PART I--Item  1--Business--Regulation  and Supervision" for restrictions on
our present or future ability to pay dividends,  particularly those restrictions
arising under federal and state banking laws.

                                       13





ITEM 6.       SELECTED FINANCIAL DATA

     The selected  financial data presented  below as of and for the years ended
December 31, 2000, 1999, 1998, 1997 and 1996, 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.




                                                                      Year Ended December 31,
                                                --------------------------------------------------------------------
                                                   2000           1999          1998          1997           1996
                                                ----------     ----------    ----------    ----------     ----------
                                                               (in thousands, except per share data)
                                                                                           
Summary Income Statement Information:
  Interest income                               $  117,950     $  110,013    $  111,868    $  101,474     $   89,164
  Interest expense                                  48,829         43,338        46,292        41,735         35,699
                                                ----------     ----------    ----------    ----------     ----------
  Net interest income                               69,121         66,675        65,576        59,739         53,465
  Provision for loan losses                          2,398          2,031         1,140         1,114          1,200
  Noninterest income                                25,947         24,484        22,351        19,486         16,491
  Noninterest expense                               51,692         51,934        52,422        46,522         39,829
                                                ----------     ----------    ----------    ----------     ----------
  Earnings before income taxes                      40,978         37,194        34,365        31,589         28,927
  Provision for income taxes                        12,662         11,504        11,111        10,563          9,884
                                                ----------     ----------    ----------    ----------     ----------
  Net earnings                                  $   28,316     $   25,690    $   23,254    $   21,026     $   19,043
                                                ==========     ==========    ==========    ==========     ==========

Per Share Data:
  Net earnings per share                        $     2.85     $     2.58    $    2.34     $     2.12     $     1.98
  Net earnings per share, assuming dilution           2.84           2.57         2.33           2.11           1.97
  Cash dividends declared                             1.29           1.125        1.00           0.88           0.79
  Book value at period-end                           19.90          17.91        17.03          15.56          14.20

Earnings performance ratios:
  Return on average assets                            1.67%          1.53%        1.44%          1.46%          1.51%
  Return on average equity                           15.39          14.84        14.51          14.37          14.72

Summary Balance Sheet Data (Period-end):
  Investment securities                         $  654,253     $  656,218    $  625,891    $  616,018     $  541,451
  Loans                                            859,271        797,275       779,544       743,456        604,815
  Total assets                                   1,753,814      1,723,369     1,686,647     1,657,044      1,332,645
  Deposits                                       1,519,874      1,524,704     1,504,856     1,488,709      1,185,440
  Total liabilities                              1,557,693      1,544,706     1,517,198     1,502,583      1,196,236
  Total shareholders' equity                       196,121        178,663       169,449       154,461        136,409

Asset quality ratios:
  Allowance for loan losses/period-end loans          1.15%          1.12%        1.15%          1.43%          1.62%
  Nonperforming assets/period-end loans plus
     foreclosed assets                                0.48           0.26         0.41           0.68           0.69
  Net charge offs/average loans                       0.18           0.27         0.36           0.26           0.32

Capital ratios:
  Average shareholders' equity/average assets        10.86%         10.30%        9.89%         10.16%         10.24%
  Leverage ratio (1)                                 10.40           9.62         9.02           8.28          10.27
  Tier 1 risk-based capital (2)                      17.75          17.19        16.03          14.76          18.73
  Total risk-based capital (3)                       18.74          18.13        17.01          15.95          19.95
  Dividend payout ratio                              45.23          43.64        41.66          41.24          40.32
- --------------------------------

<FN>
(1)  Calculated  by  dividing,  at  period-end,   shareholders'  equity  (before
     unrealized 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 loss on securities available for sale) less intangible assets by
     risk-adjusted assets.
(3)  Calculated  by  dividing,  at  period-end,   shareholders'  equity  (before
     unrealized 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.

</FN>



                                       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, 2000 and 1999, and statements of
earnings for the years 1998 through 2000 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 and prices
related  to our  common  stock have been  adjusted  to give  effect to all stock
splits and stock dividends.

Results of Operations

     Performance  Summary. Net earnings for 2000 were $28.3 million, an increase
of $2.6  million,  or 10.2%,  over net earnings for 1999 of $25.7  million.  Net
earnings for 1998 were $23.3 million.  The increase in net earnings for 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 gain
on securities transactions.  The increase in net earnings for 1999 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 an increase in service fees on deposit accounts.

     On a per share basis, net earnings were $2.85 for 2000 as compared to $2.58
for 1999 and $2.34 for 1998.  When calculated on a cash basis which excludes the
after tax effect of goodwill  amortization,  our earnings per share  amounted to
$2.97 for 2000, $2.70 for 1999, and $2.46 for 1998. Return on average assets was
1.67% for 2000 as  compared  to 1.53%  for 1999 and  1.44%  for 1998.  Return on
average equity was 15.39% for 2000 as compared to 14.84% for 1999 and 14.52% for
1998.

     Net Interest Income. Net interest income is the difference between interest
income on earning  assets and the interest  expense on  liabilities  incurred to
fund those assets. Our earning assets consist primarily of loans and securities.
Our  liabilities  to fund those assets  consist  primarily  of  interest-bearing
deposits.  Net  interest  income was $71.9  million in 2000 as compared to $69.0
million in 1999 and $67.0 million in 1998. These increases were primarily due to
growth in the volume of earning  assets.  Average  earning  assets  were  $1.538
billion in 2000, as compared to $1.519 billion in 1999, which were $49.2 million
higher than 1998. The 2000 increase is attributable to higher average investment
securities,  primarily tax-exempt securities, which increased $16.0 million, and
higher average loans which increased $38.3 million.  These increases were funded
primarily from a reduction in average  Federal funds sold which  decreased $39.8
from the prior year average.  The 1999 increase was due primarily to an increase
in average tax-exempt investment securities,  which were up $49.0 million. Table
1 allocates the  increases in  tax-equivalent  net interest  income for 2000 and
1999 between the amount of increase attributable to volume and rate.

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




                                               2000 Compared to 1999                    1999 Compared to 1998
                                       --------------------------------------     -----------------------------------
                                        Change Attributable to                    Change Attributable to
                                       ------------------------      Total        ----------------------      Total
                                         Volume         Rate         Change        Volume         Rate        Change
                                       ----------    ----------    ----------     ---------    ---------    ---------
                                                                                          
Short-term investments..........       $   (1,974)   $      646    $   (1,328)    $     274    $    (341)   $     (67)
Taxable investment securities...              246         1,289         1,535          (429)        (932)      (1,361)
Tax-exempt investment securities
    (1).........................            1,032           315         1,347         2,773         (157)       2,616
Loans (1).......................            3,384         3,459         6,843           838       (2,992)       2,154
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Interest income.............            2,688         5,709         8,397         3,456       (4,422)        (966)

Interest-bearing deposits.......             (394)        5,012         4,618         1,338       (4,352)      (3,014)
Short-term borrowings...........              613           261           874           154          (95)          59
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Interest expense............              219         5,273         5,492         1,492       (4,447)      (2,955)
                                       ----------    ----------    ----------     ---------    ---------    ---------
    Net interest income.........       $    2,469    $      436    $    2,905     $   1,964    $      25    $   1,989
                                       ==========    ==========    ==========     =========    =========    =========
- ---------------
<FN>

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

</FN>



                                       15





     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 1998 through 2000. In 2000, the net interest margin amounted to 4.68%,
which was up from 4.54%  reported  in 1999.  In 1998,  the net  interest  margin
amounted to 4.56%.  Our improved net interest margin in 2000 resulted  primarily
from an increase in average loans which were funded through a reduction in lower
yielding  Federal funds sold. Our 4.54% net interest margin in 1999 was slightly
below the prior  year but  showed  improvement  toward the end of 1999 as market
rates increased.

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




                                            2000                         1999                         1998
                                ---------------------------  ---------------------------  --------------------------
                                  Average   Income/   Yield/   Average   Income/   Yield/  Average   Income/   Yield/
                                  Balance   Expense    Rate    Balance   Expense    Rate   Balance   Expense    Rate
                                ---------- ---------   ----  ---------- ---------   ----  ---------- --------   ----
                                                                                     
Assets
  Short-term investments.....   $   50,538 $   3,148   6.23% $   90,383 $   4,476   4.95% $   85,247 $  4,543   5.33%
  Taxable investment securities    544,546    33,557   6.16     540,402    32,022   5.93     547,438   33,383   6.10
  Tax-exempt investment
   securities (1)............      125,072     8,389   6.71     109,079     7,042   6.46      67,068    4,426   6.60
  Loans (1)(2)...............      817,603    75,652   9.25     779,283    68,809   8.83      770,18   70,963   9.21
                                ---------- ---------         ---------- ---------         ---------- --------
   Total earning assets......    1,537,759   120,746   7.85   1,519,147   112,349   7.40   1,469,936  113,315   7.71
  Cash and due from banks....       77,727                       80,689                       72,608
  Bank premises and equipment       40,400                       41,285                       43,524
  Other assets...............       28,212                       27,478                       21,720
  Goodwill, net..............       19,335                       21,056                       22,466
  Allowance for loan losses..       (9,420)                      (9,016)                      (9,912)
                                ----------                   ----------                   ----------
   Total assets..............   $1,694,013                   $1,680,639                   $1,620,342
                                ==========                   ==========                   ==========
Liabilities and Shareholders'
Equity
  Interest-bearing deposits..   $1,161,175 $  47,738   4.11% $1,171,892 $  43,120   3.68% $1,138,858 $ 46,134   4.05%
  Short-term borrowings......       17,621     1,091   6.19       4,607       217   4.71       2,338      158   6.76
                                ---------- ---------         ---------- ---------         ---------- --------
   Total interest-bearing
   liabilities...............    1,178,796    48,829   4.14   1,176,499    43,337   3.68   1,141,196   46,292   4.06
  Noninterest-bearing deposits     317,659                      318,399                      306,743
  Other liabilities..........       13,529                       12,599                       12,108
                                ----------                   ----------                   ----------
   Total liabilities.........    1,509,984                    1,507,497                    1,460,047
Shareholders' equity.........      184,029                      173,142                      160,295
                                ----------                   ----------                   ----------
  Total liabilities and
   shareholders' equity......   $1,694,013                   $1,680,639                   $1,620,342
                                ==========                   ==========                   ==========
Net interest income..........              $  71,917                    $  69,012                    $  67,023
                                           =========                    =========                    =========
Rate Analysis:
  Interest income/earning
  assets.....................                          7.85%                        7.40%                       7.71%
  Interest expense/earning
  assets.....................                          3.18                         2.85                        3.15
                                                       ----                         ----                        ----
   Net yield on earning assets                         4.68%                        4.54%                       4.56%
                                                       ====                         ====                        ====
- ---------------
<FN>

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

</FN>



     Noninterest  Income.  Noninterest  income  for 2000 was $25.9  million,  an
increase  of $1.5  million,  or 6.0%,  as compared to 1999.  This  increase  was
primarily  a result  of (i) an  increase  in  trust  fees of $396  thousand  due
primarily to continued growth in trust assets;  (ii) an increase in service fees
on deposit  accounts of $752  thousand  which  reflects  growth in the number of
accounts and the volume of transactions processed;  and (iii) an increase in net
gain on securities transactions.

     Noninterest income for 1999 was $24.5 million, an increase of $2.1 million,
or 9.5%,  as compared to 1998.  This  increase was  primarily a result of (i) an
increase in trust fees of $349 thousand due primarily to growth in trust assets;
(ii) an increase in service  fees on deposit  accounts  of $1.5  million,  which
reflects  growth  in the  number of  accounts  and the  volume  of  transactions
processed;  and (iii) an increase in ATM fees of $207  thousand  which  resulted
from an increase  in the number of  cardholders  and the volume of  transactions
processed.  Table 3 provides  comparisons  for other  categories of  noninterest
income.

                                       16





     Table 3 -- Noninterest Income (in thousands):



                                                                  Increase                   Increase
                                                      2000       (Decrease)      1999       (Decrease)        1998
                                                   ----------    ----------    ----------   ----------     ----------
                                                                                            
Trust fees...................................      $    5,494    $      396    $    5,098   $      349     $    4,749
Service fees on deposit accounts.............          14,074           752        13,322        1,484         11,838
Real estate mortgage fees....................           1,022          (269)        1,291          (67)         1,358
Net securities gains (losses)................             530           530            --          (42)            42
ATM fees.....................................           1,554           313         1,241          207          1,034
  Other:
  Mastercard fees............................             830            21           809          (63)           872
  Miscellaneous income.......................           1,059            62           997          167            830
  Safe deposit rental fees...................             395             3           392            1            391
  Exchange fees..............................             224           (32)          256         (125)           381
  Credit life fees...........................             237           (47)          284           34            250
  Gain (loss) on sale of repossessed assets..               2            17           (15)        (250)           235
  Brokerage commissions......................             252            (2)          254           41            213
  Gain on sale of premises and equipment.....               4          (254)          258          248             10
  Interest on loan recoveries................             270           (27)          297          149            148
                                                   ----------    ----------    ----------   ----------     ----------
     Total other.............................           3,273          (259)        3,532          202          3,330
                                                   ----------    -----------   ----------   ----------     ----------
  Total Noninterest Income...................      $   25,947    $    1,463    $   24,484   $    2,133     $   22,351
                                                   ==========    ==========    ==========   ==========     ==========



     Noninterest Expense.  Total noninterest expense for 2000 was $51.7 million,
a decrease of $241  thousand as compared to 1999.  Noninterest  expense for 1999
amounted to a decrease  of $489  thousand  as  compared  to 1998.  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 ratios were 53.11% for 2000, 55.55% for 1999,
and 58.65% for 1998.

     Salaries and employee  benefits totaled $27.1 million,  an increase of $132
thousand as compared to 1999.  Net occupancy and equipment  expense in aggregate
for 2000  decreased by $193 thousand and resulted  primarily from lower building
depreciation. Printing, stationery, and supplies expense for 2000 decreased $296
thousand as compared to 1999 and resulted  primarily from the initial benefit of
our  implementation  of a companywide  procurement  program  provided through an
outside vendor. Credit card fees for 2000 decreased $140 thousand as compared to
1999 and resulted  primarily from the termination of our cardholder  credit card
product.  Public  relations  and business  development  expense  increased  $101
thousand as compared to 1999 and  reflects our  increased  emphasis on expanding
our customer base.  Other  professional and service fees increased $105 thousand
as compared to 1999 and  resulted  primarily  from a review of our student  loan
processing area by outside professionals.

     Salaries and employee benefits for 1999 totaled $26.9 million,  an increase
of $266 thousand as compared to 1998. Net occupancy and equipment expense in the
aggregate for 1999 decreased by $339 thousand and resulted  primarily from lower
depreciation and utilities  expense.  On a combined basis,  accounting and legal
fees for 1999 decreased $174 thousand as compared to 1998 and resulted primarily
from a reduction in merger and acquisition expenses. Other miscellaneous expense
totaled $3.7 million for 1999, a decrease of $315  thousand as compared to 1998.
Approximately  $160  thousand  of this  decrease  resulted  from lower  expenses
related to preparation for the Year 2000.

                                       17





     Table 4 -- Noninterest Expense (in thousands):




                                                                  Increase                   Increase
                                                      2000       (Decrease)      1999       (Decrease)        1998
                                                   ----------    ----------    ----------   ----------     ----------
                                                                                            
Salaries.....................................      $   20,963    $       78    $   20,885   $      153     $   20,732
Medical and other benefits...................           2,664           276         2,388           34          2,354
Profit sharing...............................           1,874          (237)        2,111           84          2,027
Payroll taxes................................           1,576            15         1,561           (5)         1,566
                                                   ----------    ----------    ----------   ----------     ----------
  Total salaries and employee benefits.......          27,077           132        26,945          266         26,679

Net occupancy expense........................           3,563          (256)        3,819         (366)         4,185
Equipment expense............................           4,181            63         4,118           27          4,091
Goodwill amortization........................           1,641            --         1,641          (14)         1,655

Other:
  Data processing and operation fees.........           1,263            88         1,175           26          1,149
  Postage....................................           1,046           (57)        1,103          (38)         1,141
  Printing, stationery and supplies..........             882          (296)        1,178           76          1,102
  Advertising................................           1,054            13         1,041          (52)         1,093
  Correspondent bank service charges.........           1,262            19         1,243          151          1,092
  ATM expense................................           1,000            40           960          137            823
  Credit card fees...........................             604          (140)          744           (9)           753
  Telephone..................................             754            84           670          (51)           721
  Public relations and business development..             703           101           602            6            596
  Directors' fees............................             453            (8)          461          (49)           510
  Audit and accounting fees..................             666            44           622          (38)           660
  Legal fees.................................             279           (82)          361         (136)           497
  Other professional and service fees........             531           105           426          (36)           462
  Regulatory exam fees.......................             424            39           385          (25)           410
  Franchise tax..............................             261           (96)          357          (47)           404
  Software amortization......................             287           (99)          386           (2)           388
  Other miscellaneous........................           3,761            65         3,696         (315)         4,011
                                                   ----------    ----------    ----------   ----------     ----------
     Total other.............................          15,230          (180)       15,410         (402)        15,812
                                                   ----------    ----------    ----------   ----------     ----------
Total Noninterest Expense....................      $   51,692    $     (241)   $   51,933   $     (489)    $   52,422
                                                   ==========    ==========    ==========   ==========     ==========




     Income Taxes.  Income tax expense was $12.7 million for 2000 as compared to
$11.5  million for 1999 and $11.1  million for 1998.  Our effective tax rates on
pretax  income were 30.9%,  30.9% and 32.3%,  respectively,  for the years 2000,
1999 and 1998.  The  decrease  for 1999 was due to higher  levels of  nontaxable
interest income resulting from increased volumes of tax-exempt securities.

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 fixed rate mortgage  loans. As of
December  31,  2000,  total  loans were  $859.3  million,  an  increase of $62.0
million,  or 7.8%,  as compared to December 31,  1999.  As of December 31, 1999,
total  loans  were  $797.2  million,  an  increase  of $17.7  million or 2.3% as
compared to  December  31,  1998.  Real estate  loans as of December  31,  2000,
increased  $79.6  million as compared to December 31,  1999.  As of December 31,
1999,  real estate loans increased $10 million as compared to December 31, 1998.
Commercial  loans and consumer  loans as of December 31,  2000,  decreased  $2.9
million and $14.7  million,  respectively,  as of December 31, 1999.  Commercial
loans and consumer  loans as of December 31,  1999,  increased  $6.3 million and
decreased $18.4 million,  respectively, as of December 31, 1998. The decrease in
consumer loans for 2000 resulted primarily from a $11.9 million reduction in the
volume of indirect  automobile loans and a $3.1 million reduction in credit card
loans.  Loans averaged  $817.6 million during 2000, an increase of $38.3 million
over the prior year average.

                                       18





     Table 5 -- Composition of Loans (in thousands, except percentages):




                                         December 31, 2000      December 31, 1999        December 31, 1998
                                        -------------------   --------------------      --------------------
                                                     % of                   % of                      % of
                                         Amount      Total      Amount      Total        Amount       Total
                                        --------     ------   --------      ------      --------      ------
                                                                                    
Commercial, financial and
  agricultural....................      $295,032      34.34%  $297,966       37.37%     $278,647       35.74%
Real estate-- construction........        40,610       4.73     43,039        5.40        36,721        4.71
Real estate-- mortgage............       290,920      33.86    208,895       26.20       198,447       25.46
Consumer..........................       232,709      27.08    247,375       31.03       265,729       34.09
                                        --------     ------   --------      ------      --------      ------
                                        $859,271     100.00%  $797,275      100.00%     $779,544      100.00%
                                        ========     ======   ========      ======      ========      ======



     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 $4.1 million at December 31, 2000, as compared to $2.1
million at December 31, 1999 and $3.2 million at December 31, 1998. As a percent
of loans and foreclosed assets,  nonperforming assets were 0.48% at December 31,
2000,  as compared to 0.26% at December 31, 1999 and 0.41% at December 31, 1998.
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, 2000.

     Table 6 -- Nonperforming Assets (in thousands, except percentages):




                                                                            At December 31,
                                                   -----------------------------------------------------------------
                                                      2000          1999         1998          1997          1996
                                                   ----------    ----------    ---------    ----------     ---------
                                                                                            
Nonaccrual loans.............................      $    3,512    $    1,389    $   2,717    $    3,668     $   2,906
Loans past due 90 days or more...............              34            63           67           134           116
Restructured loans...........................              --            --           --           358           373
                                                   ----------    ----------    ---------    ----------     ---------
     Nonperforming loans.....................           3,546         1,452        2,784         4,160         3,395
Foreclosed assets............................             546           637          385           936           806
                                                   ----------    ----------    ---------    ----------     ---------
     Total nonperforming assets..............      $    4,092    $    2,089    $   3,169    $    5,096     $   4,201
                                                   ==========    ==========    =========    ==========     =========
As a % of loans and foreclosed assets........           0.48%        0.26%         0.41%        0.68%          0.69%



     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  possible  losses  on  loans  that  may  become  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 2000 as compared to $2.0  million for 1999 and
$1.1 million for 1998. As a percent of average loans,  net loan charge-offs were
0.18%  during  2000,  0.27%  during 1999 and 0.36%  during  1998.  The lower net
charge-off ratio for 2000 resulted  primarily from a $749 thousand  reduction in
consumer-related  loan  losses.  The  allowance  for loan losses as a percent of
loans was 1.15% as of December 31, 2000, as compared to 1.12% as of December 31,
1999.  Management  anticipates  that the ratio of  allowance  for loan losses to
loans will remain above 1% in future periods. 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 the
following Table 7.

                                       19





     Table 7 -- Loan Loss Experience and Allowance for Loan Losses (in
                    thousands, except percentages):




                                                      2000          1999         1998          1997          1996
                                                   ----------    ----------    ---------    ----------     ---------
                                                                                            
Balance at January 1,........................      $    8,938    $    8,988    $  10,632    $    9,797     $   9,650
Allowance established from purchase acquisition            --            --           --         1,444           800
                                                   ----------    ----------    ---------    ----------     ---------
                                                        8,938         8,988       10,632        11,241        10,450

Loans charged off............................           2,993         3,821        4,159         3,127         2,764
Loans recovered..............................           1,545         1,740        1,375         1,404           911
                                                   ----------    ----------    ---------    ----------     ---------
Net charge-offs..............................           1,448         2,081        2,784         1,723         1,853
Provision for loan losses....................           2,398         2,031        1,140         1,114         1,200
                                                   ----------    ----------    ---------    ----------     ---------
Balance at December 31,......................      $    9,888    $    8,938    $   8,988    $   10,632     $   9,797
                                                   ==========    ==========    =========    ==========     =========

Loans at year-end............................      $  859,271    $  797,275    $ 779,544    $  743,456     $ 604,815
Average loans................................         817,603       779,283      770,183       657,325       575,658

Net charge offs/average loans................            0.18%         0.27%        0.36%         0.26%         0.32%
Allowance for loan losses/year-end loans.....            1.15          1.12         1.15          1.43          1.62
Allowance for loan losses/nonperforming assets         278.85        615.55       322.84        255.58        288.57



     Investment  Securities.  Investment securities totaled $654.2 million as of
December  31,  2000,  as compared to $656.2  million at December  31,  1999.  At
December 31, 2000,  securities  with an  amortized  cost of $391.9  million were
classified as securities  held-to-maturity and securities with a market value of
$262.3 million were classified as securities available-for-sale.  As compared to
December 31, 1999, the portfolio at December 31, 2000,  reflected (i) a decrease
of $33.8 million in U.S. Treasury and U.S. Government  corporations and agencies
securities; (ii) an increase of $6.9 million in tax-exempt obligations of states
and political subdivisions;  (iii) an $8.1 million increase in other securities,
primarily  corporate bonds; and (iv) a $16.9 million increase in mortgage-backed
securities.  The overall portfolio yield of 6.40% at the end of 2000 was up from
the prior year-end yield of 6.15%. We did not hold any  collateralized  mortgage
obligations that entail higher risks than standard mortgage-backed securities or
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, 2000 and 1999.

     Table 8 -- Maturities and Yields of Investment Securities Held December 31,
                    2000 (in thousands, except percentages):




                                                                      Maturing
                               ------------------------------------------------------------------------------------
                                                  After One Year  After Five Years
                                   One Year          Through          Through            After
                                   or Less          Five Years        Ten Years         Ten Years          Total
                               --------------    --------------   --------------    --------------   --------------
Held-to-Maturity:               Amount   Yield    Amount   Yield   Amount   Yield   Amount   Yield    Amount   Yield
- ----------------               -------   ----    --------  ----   -------   ----    -------   ----   --------  ----
                                                                                 
U.S. Treasury obligations..    $ 1,509   5.61%   $  4,027  5.46%  $    --     --%   $    --     --%  $  5,536  5.50%
Obligations of U.S.
   Government corporations
     and agencies..........     63,835   5.92     172,122  5.85     6,973   6.97      2,952   7.29    245,882  5.91
Obligations of states and
   political subdivisions..     12,361   6.49      49,539  6.39    10,758   7.24      9,686   8.28     82,344  6.74
Other securities...........      4,615   5.35          --    --        --     --         --     --      4,615  5.35
Mortgage-backed securities.      3,253   5.36      16,514  6.60    26,129   7.11      7,645   6.89     53,541  6.82
                               -------   ----    --------  ----   -------   ----    -------   ----   --------  ----
   Total...................    $85,573   5.94%   $242,202  6.00%  $43,860   7.12%   $20,283   7.61%  $391,918  6.20%
                               =======   ====    ========  ====   =======   ====    =======   ====   ========  ====






                                                                      Maturing
                               ------------------------------------------------------------------------------------
                                                  After One Year  After Five Years
                                   One Year          Through          Through            After
                                   or Less          Five Years        Ten Years         Ten Years          Total
                               --------------    --------------   --------------    --------------   --------------
Available-for-Sale:             Amount   Yield    Amount   Yield   Amount   Yield    Amount   Yield   Amount   Yield
- ------------------             -------   ----    --------  ----   -------   ----    -------   ----   --------  ----
                                                                                 
U.S. Treasury obligations..    $ 3,307   5.94%   $  1,014  6.05%  $    --     --%   $    --     --%  $  4,321  6.05%
Obligations of U.S.
   Government corporations
     and agencies..........     15,666   6.06      52,046  6.23    21,129   6.63      8,148   7.19     96,989  6.37
Obligations of states and
   political subdivisions..        200   6.15       8,716  6.38     6,528   7.36     44,167   7.72     59,611  7.48
Other securities...........      7,402   5.81      40,313  6.46        --     --      3,137   6.00     50,852  6.34
Mortgage-backed securities.        842   8.16      28,146  6.92    14,134   6.57      7,440   6.92     50,562  6.84
                               -------   ----    --------  ----   -------   ----    --------  ----   --------  ----
   Total...................    $27,417   6.04%   $130,235  6.46%  $41,791   6.72%   $62,892   7.47%  $262,335  6.70%
                               =======   ====    ========  ====   =======   ====    =======   ====   ========  ====



                                       20







                                                                      Maturing
                               ------------------------------------------------------------------------------------
                                                  After One Year  After Five Years
                                   One Year          Through          Through            After
                                   or Less          Five Years        Ten Years         Ten Years          Total
                               --------------    --------------   --------------    --------------   --------------
Total Investment Securities:    Amount   Yield    Amount   Yield   Amount   Yield    Amount   Yield   Amount   Yield
- ---------------------------    -------   ----    --------  ----   -------   ----    -------   ----   --------  ----
                                                                                 
U.S. Treasury obligations..    $  4,816  5.84%   $  5,041  5.65%  $    --     --%   $    --     --%  $  9,857  5.74%
Obligations of U.S.
   Government corporations
     and agencies..........      79,501  5.94     224,168  5.94    28,102   6.71     11,100   7.22    342,871  6.04
Obligations of states and
   political subdivisions..      12,561  6.48      58,255  6.39    17,286   7.29     53,853   7.82    141,955  7.05
Other securities...........      12,017  5.64      40,313  6.46        --     --      3,137   6.00     55,467  6.26
Mortgage-backed securities.       4,095  5.94      44,660  6.80    40,263   6.92     15,085   6.90    104,103  6.83
                               --------  ----    --------  ----   -------   ----    -------   ----   --------  ----
   Total...................    $112,990  5.97%   $372,437  6.16%  $85,651   6.93%   $83,175   7.51%  $654,253  6.40%
                               ========  ====    ========  ====   =======   ====    =======   ====   ========  ====



     Deposits. Deposits held by subsidiary banks represent our primary source of
funding. Total deposits were $1.520 billion as of December 31, 2000, as compared
to $1.525  billion as of December 31, 1999 and $1.505 billion as of December 31,
1998. During 2000, approximately $16.5 million of deposits moved into repurchase
agreements  and were  retained  as a  source  of  funding.  Table 9  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 9 -- Composition of Average Deposits and Remaining Maturity of Time
                Deposits of $100,000 or More (in thousands, except percentages):




                                                2000                        1999                       1998
                                       ----------------------      -----------------------     --------------------
                                        Average         Average      Average        Average     Average       Average
                                        Balance          Rate        Balance          Rate      Balance        Rate
                                       ----------        ----      ----------         ----     ---------       ----
                                                                                             
Noninterest-bearing deposits....       $  317,659          --      $  318,399           --     $ 306,743         --
Interest-bearing deposits
   Interest-bearing checking....          252,281        1.59%        248,516         1.43%      240,159       2.01%
   Savings and money market
     accounts...................          374,396        3.93         379,075         3.42       351,319       3.23
   Time deposits under $100,000.          370,093        5.29         378,528         4.88       390,791       5.23
   Time deposits of $100,000 or
     more.......................          164,405        5.74         165,773         4.91       156,589       5.56
                                       ----------        ----      ----------         ----     ---------       ----
   Total interest-bearing deposits      1,161,175        4.11%      1,171,892         3.68%    1,138,858       4.05%
                                       ----------                  ----------                  ---------
Total average deposits..........       $1,478,834                  $1,490,291                  $1,445,601
                                       ==========                  ==========                  ==========




                                                              December 31, 2000
                                                              -----------------
     Three months or less...............................         $    53,270
     Over three through six months......................              39,590
     Over six through twelve months.....................              51,672
     Over twelve months.................................              20,962
                                                                 -----------
       Total time deposits of $100,000 or more..........         $   165,494
                                                                 ===========

     Capital Resources. Total shareholders' equity was $196.1 million, or 11.18%
of total assets, at December 31, 2000, as compared to $178.7 million,  or 10.37%
of total assets, at December 31, 1999. During 2000, total  shareholders'  equity
averaged  $184.0  million,  or 10.86% of average  assets,  as compared to $173.1
million, or 10.30% of average assets,  during 1999.  Effective July 25, 2000, we
implemented a stock buy back program and, through  December 31, 2000,  purchased
126,100 shares in the open market at an average cost of $31.13 per share.

     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, 2000, our total risk-based and leverage ratios
were  18.74% and 10.40%,  respectively,  as  compared  to total  risk-based  and
leverage  ratios of 18.13%  and  9.62% as of  December  31,  1999.  In 2000,  we
experienced  a higher  rate of growth in  tangible  equity  capital  (6.4%) than
assets (1.8%),  which resulted in higher capital ratios as of December 31, 2000,
as compared to December 31, 1999.

                                       21





     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 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 10 sets forth the interest rate  sensitivity of our
consolidated  assets and liabilities as of December 31, 2000, 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 10 -- Interest Sensitivity Analysis (in thousands, except
                    percentages):




                                                                                                           December 31,
                                                                                                               2000
                                                                                                            Estimated
                               2001        2002       2003       2004       2005      Beyond      Total     Fair Value
                            ----------   --------   --------   --------   --------   --------   ----------  ----------
                                                                                    
Loans
  Fixed rate loans....      $  236,361   $ 55,435   $ 82,804   $ 79,895   $ 68,141   $ 65,803   $  588,439  $  572,664
   Average interest rate          9.33%      9.74%      9.35%      8.46%      9.17%      8.48%        9.14%
  Adjustable rate loans        270,832         --         --         --         --         --      270,832     270,832
   Average interest rate          9.91         --         --         --         --         --         9.91
Investment securities
  Fixed rate securities        118,403    113,617    122,043     85,245     39,828    164,785      643,921     645,593
   Average interest rate          5.86       5.96       5.97       6.31       6.86       7.23         6.37
   Adjustable rate
    securities..........        10,332         --         --         --         --         --       10,332      10,332
   Average interest rate          6.77         --         --         --         --         --         6.77
Other earning assets
  Adjustable rate other         62,334         --         --         --         --         --       62,334      62,334
   Average interest rate          6.47         --         --         --         --         --         6.47
                            ----------   --------   --------   --------   --------   --------   ----------  ----------
Total interest  sensitive
  assets................    $  698,262   $169,052   $204,847   $165,140   $107,969   $230,588   $1,575,858  $1,561,755
   Average interest rate          8.09%      7.20%      7.34%      7.35%      8.32%      7.59%        7.76%

Deposits
  Fixed rate deposits.      $  430,574   $ 55,583   $ 11,192   $  5,316   $  7,768   $     --   $  510,433  $  510,173
   Average interest rate          6.03%      6.18%      5.71%      5.58%      6.35%%       --         4.99%
  Adjustable rate
   deposits.............       673,164         --         --         --         --         --      673,164     673,164
   Average interest rate          3.10         --         --         --         --         --         3.10
Other interest-bearing
  liabilities
  Adjustable rate other         26,164         --         --         --         --         --       26,164      26,164
   Average interest rate          6.25         --         --         --         --         --         6.25
                            ----------   --------   --------   --------   --------   --------   ----------  ----------
Total interest sensitive
  liabilities.........      $1,129,902   $ 55,583   $ 11,192   $  5,316   $  7,768   $     --   $1,209,761  $1,209,501
   Average interest rate          4.29%      6.18%      5.71%      5.58%      6.35%         --        4.41%

Interest sensitivity gap    $ (431,640)  $113,469   $193,655   $159,824   $100,201   $230,588   $  366,097  $  352,254
Cumulative interest
  sensitivity gap.....        (431,640)  (318,171)  (124,516)    35,308    135,509    366,097
Ratio of interest
  sensitive assets to
  interest sensitive
  liabilities.........           61.80         --         --         --         --         --
Cumulative ratio of
  interest sensitive
  assets to interest
  sensitive liabilities          61.80      73.16      89.59     102.94     111.20     130.26
Cumulative interest
  sensitivity gap as a
  percent of earning
  assets..............          (27.39)%   (20.19)%    (7.90)%     2.24%      8.60%     23.23%



     As of December 31,  1999,  our 2000  interest-sensitivity  gap was ($488.1)
million and its 2000 ratio of interest  sensitive  assets to interest  sensitive
liabilities was 56.76%.

                                       22





     Management  estimates  that, as of December 31, 2000 and December 31, 1999,
an  upward  shift of  interest  rates by 200  basis  points  would  result in an
increase of projected net interest income of 3.4% and 1.4%, respectively,  and a
downward shift of interest rates by 200 basis points would result in a reduction
in projected net interest income of 6.1% and 4.0%, respectively.  These are good
faith estimates and assume that the composition of our interest sensitive assets
and 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 results 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. 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. Given the strong core deposit base and relatively
low loan deposit ratios maintained at the subsidiary banks, management considers
the current  liquidity  position  to be  adequate  to meet short- and  long-term
liquidity needs.

     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,  2000,  approximately  $21.6  million  was  available  for  the  payment  of
intercompany  dividends by the  subsidiary  banks without the prior  approval of
regulatory  agencies.  Also at December 31, 2000, 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 45% of net earnings while  maintaining  adequate
capital to support  growth.  The dividend  payout ratios have amounted to 45.2%,
43.6% and 41.7% of net earnings, respectively, in 2000, 1999 and 1998. Given the
current strong capital  position and projected  earnings and asset growth rates,
we do not anticipate any change in our current dividend policy.

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.

                                       23





ITEM 8.       FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Our consolidated financial statements begin on page F-1.

Quarterly Results of Operations

     The  following  tables set forth  certain  unaudited  historical  quarterly
financial  data for each of the eight  consecutive  quarters  in fiscal 2000 and
1999.  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.  The amounts  related to our common stock
have been adjusted to give effect to all stock dividends and stock splits.




                                                                                        2000
                                                                 ---------------------------------------------------
                                                                    4th           3rd           2nd           1st
                                                                 ----------    ---------    ----------     ---------
                                                                                               
Summary Income Statement Information:
  Interest income                                                $   30,675    $  29,848    $   29,168     $  28,260
  Interest expense                                                   13,312       12,494        11,738        11,285
                                                                 ----------    ---------    ----------     ---------
  Net interest income                                                17,363       17,354        17,430        16,975
  Provision for loan losses                                             812          426           419           741
                                                                 ----------    ---------    ----------     ---------
  Net interest income after provision for loan losses                16,551       16,928        17,011        16,234
  Noninterest income                                                  6,239        6,450         6,262         6,466
  Net gain on securities transactions                                   530           --            --            --
  Noninterest expense                                                12,900       12,929        12,924        12,940
                                                                 ----------    ---------    ----------     ---------
  Earnings before income taxes                                       10,420       10,449        10,349         9,760
  Provision for income taxes                                          3,191        3,237         3,220         3,014
                                                                 ----------    ---------    ----------     ---------
  Net earnings                                                   $    7,229    $   7,212    $    7,129     $   6,746
                                                                 ==========    =========    ==========     =========
Per Share Data:
  Net earnings per share                                         $     0.73    $    0.73    $     0.71     $    0.68
  Net earnings per share, assuming dilution                            0.73         0.72          0.71          0.68
  Cash dividends declared                                              0.33         0.33          0.33          0.30
  Book value at period-end                                            19.90        19.18         18.66         18.29
Common stock sales price:
  High                                                           $    32.13    $   32.63    $    29.25     $   31.00
  Low                                                                 28.50        26.75         23.94         26.25
  Close                                                               31.44        32.06         27.50         26.25






                                                                                        1999
                                                                 ---------------------------------------------------
                                                                    4th           3rd           2nd           1st
                                                                 ----------    ---------    ----------     ---------
                                                                                               
Summary Income Statement Information:
  Interest income                                                $   28,152    $  27,692    $   27,139     $  27,029
  Interest expense                                                   11,123       10,833        10,635        10,746
                                                                 ----------    ---------    ----------     ---------
  Net interest income                                                17,029       16,859        16,504        16,283
  Provision for loan losses                                             767          486           308           470
                                                                 ----------    ---------    ----------     ---------
  Net interest income after provision for loan losses                16,262       16,373        16,196        15,813
  Noninterest income                                                  6,173        6,106         6,177         6,061
  Noninterest expense                                                13,027       13,014        12,959        12,968
                                                                 ----------    ---------    ----------     ---------
  Earnings before income taxes                                        9,408        9,465         9,414         8,906
  Provision for income taxes                                          2,850        2,932         2,942         2,779
                                                                 ----------    ---------    ----------     ---------
  Net earnings                                                   $    6,558    $   6,533    $    6,472     $   6,127
                                                                 ==========    =========    ==========     =========
Per Share Data:
  Net earnings per share                                         $     0.66    $    0.66    $     0.64     $    0.62
  Net earnings per share, assuming dilution                            0.66         0.66          0.64          0.61
  Cash dividends declared                                              0.30         0.275         0.275         0.275
  Book value at period-end                                            17.91        17.72         17.40         17.29
Common stock sales price:
  High                                                           $    34.44    $   34.77    $    37.00     $   36.13
  Low                                                                 29.13        30.00         30.00         31.25
  Close                                                               30.75        33.25         31.75         32.38



                                       24





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

     Arthur Andersen LLP has served as our independent  accountants  since 1990.
There  have  been no  disagreements  between  our  management  and  our  current
independent  accountants  relating to  accounting  practices  and  procedures or
financial disclosure.

                                    PART III

ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  information  required by Item 10 is hereby  incorporated  by reference
from our proxy  statement for our 2001 annual  meeting of  shareholders,  or our
2001 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 2001 proxy statement under the caption "Management."

ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  information  required by Item 12 is hereby  incorporated  by reference
from our 2001 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  2001  proxy  statement   under  the  caption   "Interest  in  Certain
Transactions."

                                     PART IV

ITEM 14.      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 Public Accountants
                  Management's Report on Responsibility for the Financial
                   Statements
                  Consolidated Balance Sheets as of December 31, 2000 and 1999
                  Consolidated Statements of Earnings for the years
                   ended December 31, 2000, 1999 and 1998
                  Consolidated Statements of Comprehensive Earnings for the
                   years ended December 31, 2000, 1999 and 1998
                  Consolidated Statements of Shareholders' Equity for the years
                   ended December 31, 2000, 1999 and 1998
                  Consolidated Statements of Cash Flows for the years ended
                   December 31, 2000, 1999 and 1998
                  Notes to the Consolidated Financial Statements

         (2)      Financial Statement Schedules

                  None.

                                       25





                  Schedules not listed above 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 14(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 Curtis R. Harvey, Executive Vice President
                  and Chief Financial Officer, 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.

B.       Reports on Form 8-K.

         We did not file any reports on Form 8-K for the last quarter of the
         period covered by this report.

                                       26





                                   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  20 , 2001                    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                                  Chairman of the Board and Director         March 20, 2001
- -----------------------------------------------                                                         --
               Kenneth T. Murphy

/S/ CURTIS R. HARVEY                                   Executive Vice President, Chief            March 20, 2001
- -----------------------------------------------        Financial Officer, Controller and                --
                Curtis R. Harvey                       Chief Accounting Officer

/S/ F. SCOTT DUESER                                    President, Chief Executive Officer         March 20, 2001
- -----------------------------------------------                and Director                             --
                F. Scott Dueser

/S/ JOSEPH E. CANON                                                 Director                      March 20, 2001
- -----------------------------------------------                                                         --
                Joseph E. Canon

/S/ MAC A. COALSON                                                  Director                      March 21, 2001
- -----------------------------------------------                                                         --
                 Mac A. Coalson





                        Name                                          Title                            Date
                        ----                                          -----                            ----

/S/ DAVID COPELAND                                                  Director                      March 20, 2001
- -----------------------------------------------                                                         --
                 David Copeland

                                                                    Director                      March __, 2001
- -----------------------------------------------
               Derrell E. Johnson

                                                                    Director                      March __, 2001
- -----------------------------------------------
                Kade L. Matthews

/S/ RAYMOND A. MCDANIEL, JR.                                        Director                      March 20, 2001
- -----------------------------------------------                                                         --
            Raymond A. McDaniel, Jr.

/S/ BYNUM MIERS                                                     Director                      March 20, 2001
- -----------------------------------------------                                                         --
                  Bynum Miers

/S/ JAMES M. PARKER                                                 Director                      March 20, 2001
- -----------------------------------------------                                                         --
                James M. Parker

/S/ JACK D. RAMSEY                                                  Director                      March 20, 2001
- -----------------------------------------------                                                         --
                 Jack D. Ramsey
                                                                    Director                      March __, 2001
- -----------------------------------------------
                  Craig Smith

/S/ DIAN GRAVES STAI                                                Director                      March 20, 2001
- -----------------------------------------------                                                         --
                Dian Graves Stai
                                                                    Director                      March __, 2001
- -----------------------------------------------
                 F. L. Stephens





                        Name                                          Title                            Date
                        ----                                          -----                            ----
                                                                    Director                      March __, 2001
- -----------------------------------------------
             Walter F. Worthington








                                  EXHIBIT INDEX




        Item 601
     Regulation S-K
    Exhibit Reference
         Number                                                       Exhibits
         ------                 -----------------------------------------------------------------------------------

                       
           2.1            --    Stock Exchange Agreement and Plan of Reorganization, dated as of September 4, 1998,
                                between First Financial Bankshares, Inc. and Cleburne State Bank (incorporated by
                                reference from Exhibit 2.1 of the Registrant's Form S-4, filed on October 2, 1998
                                (Reg. No. 333-65235)).
           2.2            --    Amendment No. 1 to Stock Exchange Agreement and Plan of Reorganization, dated as of
                                October 30, 1998, between First Financial Bankshares, Inc. and Cleburne State Bank
                                (incorporated by reference from Exhibit 2.2 of the Registrant's Amendment No. 1 to
                                Form S-4, filed on November 3, 1998 (Reg. No. 333-65235)).
           2.3            --    Stock Exchange Agreement and Plan of Reorganization, dated as of August 18, 1997,
                                between First Financial Bankshares, Inc., Southlake Bancshares, Inc. and Texas
                                National Bank (incorporated by reference from Exhibit 2.1 of the Registrant's Form
                                S-4, filed on October 1, 1997 (Reg. No. 333-36919)).
           2.4            --    Purchase and Assumption Agreement, dated May 27, 1997, by and between Southwest
                                Bank of San Angelo and Texas Commerce Bank-- San Angelo, National Association
                                (incorporated by reference from Exhibit 2.2 of the Registrant's Form S-4, filed on
                                October 1, 1997 (Reg. No. 333-36919)).
           3.1            --    Articles of Incorporation, and all amendments thereto, of the Registrant
                                (incorporated by reference from Exhibit 1 of the Registrant's Amendment No. 2 to
                                Form 8-A filed on Form 8-A/A No. 2 on November 21, 1995).
           3.2            --    Amended and Restated Bylaws, and all amendments thereto, of the Registrant
                                (incorporated by reference from Exhibit 2 of the Registrant's Amendment No. 1 to
                                Form 8-A filed on Form 8-A/A No. 1 on January 7, 1994).
           4.1            --    Specimen certificate of First Financial Common Stock (incorporated by reference
                                from Exhibit 3 of the Registrant's Amendment No. 1 to Form 8-A filed on Form 8-A/A
                                No. 1 on January 7, 1994).
          10.1            --    Deferred Compensation Agreement, dated October 28, 1992, between the Registrant and
                                Kenneth T. Murphy (incorporated by reference from Exhibit 4 of the Registrant's
                                Form 10-K Annual Report for the fiscal year ended December 31, 1992).
          10.2            --    Revised Deferred Compensation Agreement, dated December 28, 1995, between the
                                Registrant and Kenneth T. Murphy (incorporated by reference from Exhibit 2 of the
                                Registrant's Form 10-K Annual Report for the fiscal year ended December 31, 1995).
          10.3            --    Executive Recognition Plan (incorporated by reference from Exhibit 2 of the
                                Registrant's Form 10-K Annual Report for the fiscal year ended December 31, 1996).
          10.4            --    Form of Executive Recognition Agreement (incorporated by reference from Exhibit 3
                                of the Registrant's Form 10-K Annual Report for the fiscal year ended December 31,
                                1996).
          10.5            --    1992 Incentive Stock Option Plan (incorporated by reference from Exhibit 10.5 of
                                the Registrant's Form 10-K Annual Report for the fiscal year ended December 31,
                                1998).





         *21.1            --    Subsidiaries of the Registrant.
          24.1            --    Power of Attorney (included on signature page of this Form 10-K).

- ---------------
*Filed herewith






                           SUBSIDIARIES OF REGISTRANT




                                                                                          Percentage of Voting
              Name of Subsidiary                      Place of Organization                 Securities Owned
              ------------------                      ---------------------                 ----------------
                                                                                              
First Financial Bankshares of Delaware, Inc.                 Delaware                               100%
First Financial Investments, Inc.                             Texas                                 100%
First National Bank of Abilene*                               Texas                                 100%**
Abilene, Texas
Hereford State Bank                                           Texas                                 100%**
Hereford, Texas
First National Bank, Sweetwater*                              Texas                                 100%**
Sweetwater, Texas
Eastland National Bank*                                       Texas                                 100%**
Eastland, Texas
First Financial Bank, National Association*                   Texas                                 100%**
Cleburne, Texas
Stephenville Bank & Trust Co.                                 Texas                                 100%**
Stephenville, Texas
San Angelo National Bank*                                     Texas                                 100%**
San Angelo, Texas
Weatherford National Bank*                                    Texas                                 100%**
Weatherford, Texas
Texas National Bank*                                          Texas                                 100%**
Southlake, Texas

<FN>

*Federal charter.
**By First Financial Bankshares of Delaware, Inc.

</FN>




     All subsidiaries (other than First Financial Investments, Inc. which, as of
December  31,  2000,  had  not  yet  begun   operations)  are  included  in  the
consolidated financial statements.





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



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

We have audited the accompanying  consolidated balance sheets of First Financial
Bankshares,  Inc. (a Texas corporation) and subsidiaries as of December 31, 2000
and 1999,  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,  2000.  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, 2000 and 1999, and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2000, in conformity with accounting  principles  generally accepted
in the United States.


Arthur Andersen  LLP

Dallas, Texas,
January 12, 2001

                                      F-1





       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
financial  statements as of December 31, 2000 and 1999,  and for the three years
in the period ended  December  31,  2000.  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 financial statements.

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





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

                                      F-2





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                -------------------------------------------------

             CONSOLIDATED BALANCE SHEETS--DECEMBER 31, 2000 AND 1999
             -------------------------------------------------------




                                  ASSETS                                             2000                 1999
                                  ------                                         --------------       --------------
                                                                                                
CASH AND DUE FROM BANKS                                                          $  100,300,424       $  119,228,650

FEDERAL FUNDS SOLD                                                                   62,230,288           68,741,408
                                                                                 --------------       --------------

                 Total cash and cash equivalents                                    162,530,712          187,970,058

INTEREST-BEARING DEPOSITS IN BANKS                                                      104,338                4,080

INVESTMENT IN SECURITIES:
        Securities held-to-maturity (market value of $393,590,628 in 2000
          and $414,407,070 in 1999)                                                 391,918,076          422,362,918
         Securities available-for-sale, at market value                             262,334,642          233,854,837
                                                                                 --------------       --------------

                 Total investment in securities                                     654,252,718          656,217,755

 LOANS                                                                              859,270,728          797,275,325

         Less- Allowance for loan losses                                              9,887,646            8,937,542
                                                                                 --------------       --------------


                 Net loans                                                          849,383,082          788,337,783

 BANK PREMISES AND EQUIPMENT, net                                                    40,090,733           41,536,094

 GOODWILL, net                                                                       18,515,304           20,156,671

 OTHER ASSETS                                                                        28,937,327           29,146,756
                                                                                 --------------       --------------

                 Total assets                                                    $1,753,814,214       $1,723,369,197
                                                                                 ==============       ==============

                    LIABILITIES AND SHAREHOLDERS' EQUITY
                    ------------------------------------

 NONINTEREST-BEARING DEPOSITS                                                    $  336,276,933       $  340,513,737

 INTEREST-BEARING DEPOSITS                                                        1,183,596,767        1,184,190,709
                                                                                 --------------       --------------

                 Total deposits                                                   1,519,873,700        1,524,704,446

 DIVIDENDS PAYABLE                                                                    3,256,540            2,992,292

 SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE                                      26,164,359            9,637,734

 OTHER LIABILITIES                                                                    8,398,727            7,371,782
                                                                                 --------------       --------------

                 Total liabilities                                                1,557,693,326        1,544,706,254
                                                                                 --------------       --------------

 COMMITMENTS AND CONTINGENCIES

 SHAREHOLDERS' EQUITY:
        Common stock, $10 par value; authorized 20,000,000 shares; 9,983,002
          shares issued and 9,856,902 outstanding at December 31, 2000;
          9,974,306 shares issued and outstanding at December
          31, 1999                                                                   99,830,020           99,743,060
         Capital surplus                                                             60,592,310           60,517,351
         Retained earnings                                                           38,003,195           22,495,259
         Treasury stock, at cost (126,100 shares)                                    (3,925,069)                  --
         Unrealized gain (loss) on investment in securities
          available-for-sale, net                                                     1,620,432           (4,092,727)
                                                                                 --------------       --------------

                 Total shareholders' equity                                         196,120,888          178,662,943
                                                                                 --------------       --------------

                 Total liabilities and shareholders' equity                      $1,753,814,214       $1,723,369,197
                                                                                 ==============       ==============

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



                                      F-3





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                -------------------------------------------------

                       CONSOLIDATED STATEMENTS OF EARNINGS
                       -----------------------------------

              FOR THE YEARS ENDED DECEMBER 31, 2000, 1999, AND 1998
              -----------------------------------------------------




                                                                       2000               1999              1998
                                                                    ------------      ------------       ------------
                                                                                                
INTEREST INCOME:
       Interest and fees on loans                                   $ 75,474,661      $ 68,706,710       $ 70,882,942
       Interest on investment in securities-
           Taxable                                                    33,556,796        32,022,205         33,382,559
           Exempt from federal income tax                              5,770,861         4,807,845          3,058,861
        Interest on federal funds sold and interest-bearing
         deposits in banks                                             3,148,277         4,475,866          4,543,295
                                                                    ------------      ------------       ------------

                   Total interest income                             117,950,595       110,012,626        111,867,657
                                                                    ------------      ------------       ------------

INTEREST EXPENSE:
       Interest on time deposits                                      47,737,862        43,120,569         46,133,721
       Other                                                           1,091,180           216,988            158,669
                                                                    ------------      ------------       ------------

                   Total interest expense                             48,829,042        43,337,557         46,292,390
                                                                    ------------      ------------       ------------

                   Net interest income                                69,121,553        66,675,069         65,575,267

PROVISION FOR LOAN LOSSES                                              2,397,750         2,030,833          1,139,500
                                                                    ------------      ------------       ------------

                   Net interest income after provision for
                     loan losses                                      66,723,803        64,644,236         64,435,767
                                                                    ------------      ------------       ------------

NONINTEREST INCOME:
       Trust department income                                         5,494,246         5,097,606          4,748,751
       Service fees on deposit accounts                               14,073,514        13,321,553         11,838,173
       ATM fees                                                        1,554,437         1,241,039          1,033,909
       Real estate mortgage fees                                       1,021,590         1,291,282          1,358,271
       Net gain on securities transactions                               530,097                --             42,230
       Other                                                           3,273,445         3,532,022          3,329,808
                                                                    ------------      ------------       ------------

                   Total noninterest income                           25,947,329        24,483,502         22,351,142
                                                                    ------------      ------------       ------------

NONINTEREST EXPENSE:
       Salaries and employee benefits                                 27,077,436        26,945,492         26,678,822
       Net occupancy expense                                           3,563,289         3,819,129          4,185,224
       Equipment expense                                               4,180,782         4,118,272          4,090,955
       Goodwill amortization                                           1,641,367         1,641,407          1,654,682
       Other expenses                                                 15,229,614        15,409,051         15,812,342
                                                                    ------------      ------------       ------------

                   Total noninterest expense                          51,692,488        51,933,351         52,422,025
                                                                    ------------      ------------       ------------

EARNINGS BEFORE INCOME TAXES                                          40,978,644        37,194,387         34,364,884

INCOME TAX EXPENSE                                                    12,662,597        11,503,846         11,110,945
                                                                    ------------      ------------       ------------

NET EARNINGS                                                        $ 28,316,047      $ 25,690,541       $ 23,253,939
                                                                    ============      ============       ============

NET EARNINGS PER SHARE (BASIC)                                      $       2.85      $       2.58       $       2.34
                                                                    ============      ============       ============

NET EARNINGS PER SHARE, ASSUMING DILUTION                           $       2.84      $       2.57       $       2.33
                                                                    ============      ============       ============



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



                                      F-4





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                -------------------------------------------------

                CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS
                -------------------------------------------------

              FOR THE YEARS ENDED DECEMBER 31, 2000, 1999, AND 1998
              -----------------------------------------------------




                                                                      2000               1999              1998
                                                                   ------------      ------------       ------------
                                                                                               
NET EARNINGS                                                       $ 28,316,047      $ 25,690,541       $ 23,253,939

OTHER ITEMS OF COMPREHENSIVE EARNINGS:
        Change in unrealized gain (loss) on investment in
         securities available-for-sale, before tax                    8,789,484        (8,653,045)         1,777,853
        Reclassification adjustment for realized gains on
         investment in securities included in net earnings,
         before tax                                                    (530,097)               --            (42,230)
                                                                   ------------      ------------       ------------

           Total other items of comprehensive earnings                8,259,387        (8,653,045)         1,735,623
                                                                   ------------      ------------       ------------

COMPREHENSIVE EARNINGS, before income taxes                          36,575,434        17,037,496         24,989,562

INCOME TAX EXPENSE (BENEFIT) RELATED TO OTHER ITEMS OF
  COMPREHENSIVE EARNINGS                                              3,076,320        (3,028,566)           607,468
                                                                   ------------      ------------       ------------

COMPREHENSIVE EARNINGS                                             $ 33,499,114      $ 20,066,062       $ 24,382,094
                                                                   ============      ============       ============


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



                                      F-5





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                -------------------------------------------------

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                 -----------------------------------------------

              FOR THE YEARS ENDED DECEMBER 31, 2000, 1999, AND 1998
              -----------------------------------------------------




                                                                                               Unrealized
                                                                                                  Gain
                                                                                                (Loss) on
                                                                                                Investment
                                  Common Stock                                      Treasury   in Securities    Total
                               ----------------------     Capital      Retained      Stock,     Available    Shareholders'
                                Shares       Amount       Surplus      Earnings      at cost   For Sale, Net     Equity
                               ---------  -----------   -----------   -----------  -----------  -----------  ------------
                                                                                        
BALANCE, December 31, 1997     9,025,852  $90,258,520   $36,595,698   $27,203,391  $        --  $   403,597  $154,461,206

      Net earnings                    --           --            --    23,253,939           --           --    23,253,939
      Cash dividends
        declared,
        $1.00 per share               --           --            --    (9,687,469)          --           --    (9,687,469)
      Stock issuances             23,257      232,570        60,857            --           --           --       293,427
      Stock dividend, 10%        903,574    9,035,740    23,718,818   (32,754,558)          --           --            --
      Change in unrealized
        gain (loss)
        on investment
        in securities
        available-for-
        sale, net                     --           --            --            --           --    1,128,155     1,128,155
                               ---------  -----------   -----------   -----------  -----------  -----------  ------------

BALANCE, December 31, 1998     9,952,683  $99,526,830   $60,375,373   $ 8,015,303  $        --  $ 1,531,752  $169,449,258

      Net earnings                    --           --            --    25,690,541           --           --    25,690,541
      Cash dividends
        declared,
        $1.125 per share              --           --            --   (11,210,585)          --           --   (11,210,585)
      Stock issuances             21,623      216,230       141,978            --           --           --       358,208
      Change in unrealized
        gain (loss)
        on investment
        in securities
        available-for-
        sale, net                     --           --            --            --          --    (5,624,479)   (5,624,479)
                               ---------  -----------   -----------   -----------  -----------  -----------  ------------

BALANCE, December 31, 1999     9,974,306  $99,743,060   $60,517,351   $22,495,259  $        --  $(4,092,727) $178,662,943

      Net earnings                    --           --            --    28,316,047           --           --    28,316,047
      Cash dividends
        declared,
        $1.29 per share               --           --            --   (12,808,111)          --           --   (12,808,111)
      Acquisition of
        treasury stock                --           --            --            --   (3,925,069)          --    (3,925,069)
      Stock issuances              8,696       86,960        74,959            --           --           --       161,919
      Change in unrealized
        gain (loss)
        on investment
        in securities
        available-for-
        sale, net                     --           --            --            --           --    5,713,159     5,713,159
                               ---------  -----------   -----------   -----------  -----------  -----------  ------------

BALANCE, December 31, 2000     9,983,002  $99,830,020   $60,592,310   $38,003,195  $(3,925,069) $ 1,620,432  $196,120,888
                               =========  ===========   ===========   ===========  ===========  ===========  ============

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



                                      F-6





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                -------------------------------------------------

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------

              FOR THE YEARS ENDED DECEMBER 31, 2000, 1999, AND 1998
              -----------------------------------------------------




                                                                       2000               1999              1998
                                                                   ------------      ------------       ------------
                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
       Net earnings                                                $ 28,316,047      $ 25,690,541       $ 23,253,939
        Adjustments to reconcile net earnings to net cash
         provided by operating activities-
            Depreciation and amortization                             5,502,224         6,015,481          6,157,299
            Provision for loan losses                                 2,397,750         2,030,833          1,139,500
            Premium amortization, net of discount accretion           1,359,124         2,819,747          2,320,788
            Gain on sale of assets                                     (540,304)         (242,786)           (39,576)
            Deferred federal income tax benefit                        (304,240)         (189,462)          (110,993)
            Increase in other assets                                 (2,567,832)         (755,821)        (1,109,754)
            Increase (decrease) in other liabilities                  1,026,945        (1,826,348)         4,049,267
                                                                   ------------      ------------       ------------

                 Total adjustments                                    6,873,667         7,851,644         12,406,531
                                                                   ------------      ------------       ------------

                 Net cash provided by operating activities           35,189,714        33,542,185         35,660,470
                                                                   ------------      ------------       ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
       Net (increase) decrease in interest-bearing deposits
         in banks                                                      (100,258)          199,831            194,760
        Activity in available-for-sale securities-
            Sales                                                       530,097                --         23,910,732
            Maturities                                               21,660,247        41,136,148        103,760,577
            Purchases                                               (41,804,532)      (73,621,717)      (143,739,172)
        Activity in held-to-maturity securities-
            Maturities                                               87,167,939       114,528,929        218,953,525
            Purchases                                               (57,628,266)     (123,843,038)      (213,301,021)
        Net increase in loans                                       (63,728,244)      (20,100,242)       (38,950,855)
        Capital expenditures                                         (2,507,214)       (4,136,657)        (4,267,677)
        Proceeds from sale of other assets                              392,305         1,453,017          1,171,448
                                                                   ------------      ------------       ------------

                 Net cash used in investing activities              (56,017,926)      (64,383,729)       (52,267,683)
                                                                   ------------      ------------       ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
       Net (decrease) increase in noninterest-bearing
         deposits                                                    (4,236,804)        5,794,605         10,559,002
        Net (decrease) increase in interest-bearing deposits           (593,942)       14,054,001          5,588,110
        Net increase in securities sold under agreements
         to repurchase                                               16,526,625         9,250,776            386,958
        Net decrease in other short-term borrowings                          --           (20,000)        (6,541,958)
        Common stock transactions:
            Acquisition of treasury stock                            (3,925,069)               --                 --
            Proceeds of stock issuances                                 161,919           358,208            293,427
        Dividends paid                                              (12,543,863)      (10,954,982)        (9,113,679)
                                                                   ------------      ------------       ------------

                 Net cash (used in) provided by financing
                  activities                                         (4,611,134)       18,482,608          1,171,860
                                                                   ------------      ------------       ------------

NET DECREASE IN CASH AND CASH
  EQUIVALENTS                                                       (25,439,346)      (12,358,936)       (15,435,353)

 CASH AND CASH EQUIVALENTS, beginning of year                       187,970,058       200,328,994        215,764,347
                                                                   ------------      ------------       ------------

 CASH AND CASH EQUIVALENTS, end of year                            $162,530,712      $187,970,058       $200,328,994
                                                                   ============      ============       ============

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



                                      F-7





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                -------------------------------------------------

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

                        DECEMBER 31, 2000, 1999, AND 1998
                        ---------------------------------


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

Nature of Operations
- --------------------

First  Financial  Bankshares,  Inc. (a Texas  corporation)  ("Bankshares")  is a
multi-bank  holding  company  which  owns  (through  its wholly  owned  Delaware
subsidiary)  all of the  capital  stock  of nine  banks  located  in Texas as of
December 31, 2000.  Those  subsidiary  banks are First National Bank of Abilene;
Hereford State Bank; First National Bank,  Sweetwater;  Eastland  National Bank;
First  National  Bank in  Cleburne;  Stephenville  Bank & Trust Co.;  San Angelo
National Bank;  Weatherford  National Bank; and Texas National Bank,  Southlake.
Each subsidiary  bank's primary source of revenue is providing loans and banking
services to consumers and  commercial  customers in the market area in which the
subsidiary is located.

A summary of  significant  accounting  policies of Bankshares  and  subsidiaries
(collectively,  the "Company")  applied in the  preparation of the  accompanying
consolidated  financial statements follow. 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 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  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,  and the valuation of
foreclosed real estate,  deferred income tax assets, and fair value of financial
instruments.

Consolidation
- -------------

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

Investment in Securities
- ------------------------

Management   classifies   debt  and  equity   securities  as   held-to-maturity,
available-for-sale,  or trading  based on their  intent.  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 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, 2000, 1999, or 1998.

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

                                      F-8





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

The Company's policy requires  measurement of 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, 2000 and 1999, all significant impaired
loans have been  determined  to be  collateral  dependent and have been measured
utilizing the fair value of the collateral.

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

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

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

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

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).

Recent Accounting Standard
- --------------------------

In June 1998,  Statement of Financial  Accounting Standards No. 133, "Accounting
for Derivative  Instruments and Hedging  Activities"  ("SFAS 133"),  was issued.
This statement  establishes  accounting  and reporting  standards for derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts,  and for hedging  activities.  It requires  that all  derivatives  be
recognized  as either  assets  or  liabilities  in the  statement  of  financial
position  and that those  instruments  be measured  at fair  value.  The Company
adopted SFAS 133 on January 1, 2001.  The  statement  did not have a significant
impact on its financial position or results of operations.

Statements of Cash Flowsw
- -------------------------

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

                                      F-9





Accounting for Income Taxes
- ---------------------------

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

Stock Repurchase
- ----------------

On July 25, 2000, the Company approved a stock repurchase plan,  authorizing the
repurchase  of up to 500,000  shares of the Company's  common stock.  During the
year ended  December 31, 2000,  the Company  repurchased  126,100  shares of its
common stock. The treasury shares were purchased for $3,925,069 which represents
an average purchase price of $31.13 per share.

Per Share Data
- --------------

The  Company  computes  earnings  per  share in  accordance  with  Statement  of
Financial Accounting Standards No. 128, "Earnings Per Share" ("SFAS 128"). Under
SFAS 128, net  earnings per share  ("EPS") are computed by dividing net earnings
by the weighted average number of shares of common stock outstanding  during the
period. 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:




                                                                                        Weighted
                                                                         Net             Average           Per Share
                                                                       Earnings           Shares             Amount
                                                                     -----------        ----------         ----------
                                                                                                  
For the year ended December 31, 2000:
       Net earnings per share, basic                                 $28,316,047         9,941,075         $     2.85
                                                                                                           ==========
       Effect of stock options                                                --            22,684
                                                                     -----------        ----------
       Net earnings per share, assuming dilution                     $28,316,047         9,963,759         $     2.84
                                                                     ===========        ==========         ==========

For the year ended December 31, 1999:
       Net earnings per share, basic                                 $25,690,541         9,961,315         $     2.58
                                                                                                           ==========
       Effect of stock options                                                --            44,534
                                                                     -----------        ----------
       Net earnings per share, assuming dilution                     $25,690,541        10,005,849         $     2.57
                                                                     ===========        ==========         ==========

For the year ended December 31, 1998:
       Net earnings per share, basic                                 $23,253,939         9,939,910         $     2.34
                                                                                                           ==========
       Effect of stock options                                                --            56,277
                                                                     -----------        ----------
       Net earnings per share, assuming dilution                     $23,253,939         9,996,187         $     2.33
                                                                     ===========        ==========         ==========


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


2.       CASH AND INVESTMENT IN SECURITIES:
         ---------------------------------

Certain  subsidiary  banks are required to maintain  reserve  balances  with the
Federal  Reserve  Bank.  During 2000 and 1999,  such  average  balances  totaled
approximately $7,785,000 and $7,041,000 respectively.

The amortized cost,  estimated  market values,  and gross  unrealized  gains and
losses of the  Company's  investment  in  securities as of December 31, 2000 and
1999, are as follows:

                                      F-10







                                                                              December 31, 2000
                                                         ------------------------------------------------------------
                                                                           Gross           Gross
                                                                         Unrealized      Unrealized
                                                          Amortized        Holding        Holding         Estimated
                                                          Cost Basis        Gains          Losses         Fair Value
                                                         ------------     ----------     -----------     ------------
                                                                                             
Securities held-to-maturity-
       U.S. Treasury securities and obligations
         of U.S. government corporations and
         agencies                                        $251,418,096     $1,412,905     $  (909,401)    $251,921,600

       Obligations of state and political
         subdivisions                                      82,343,742        984,801        (261,897)      83,066,646

       Corporate bonds                                      4,615,347             --         (18,320)       4,597,027

       Mortgage-backed securities                          53,540,891        639,820        (175,356)      54,005,355
                                                         ------------     ----------     -----------     ------------

       Total investment in debt securities
         held-to-maturity                                $391,918,076     $3,037,526     $(1,364,974)    $393,590,628
                                                         ============     ==========     ===========     ============

Securities available-for-sale-
       U.S. Treasury securities and obligations
         of U.S. government corporations and
         agencies                                        $102,872,287     $  722,740     $  (273,607)    $103,321,420

       Obligations of state and political
         subdivisions                                      58,543,775      1,252,285        (185,798)      59,610,262

       Corporate bonds                                     47,325,730        478,314         (89,070)      47,714,974

       Mortgage-backed securities                          47,962,976        698,433        (110,324)      48,551,085
                                                         ------------     ----------     -----------     ------------

       Total investment in debt securities
         available-for-sale                               256,704,764      3,151,772        (658,795)     259,197,741

       Other securities                                     3,136,901             --              --        3,136,901
                                                         ------------     ----------     -----------     ------------

       Total investment in securities
         available for sale                              $259,841,669     $3,151,772     $  (658,799)    $262,334,642
                                                         ============     ==========     ===========     ============



                                      F-11







                                                                              December 31, 1999
                                                         ------------------------------------------------------------
                                                                             Gross         Gross
                                                                           Unrealized    Unrealized
                                                          Amortized          Holding      Holding         Estimated
                                                          Cost Basis          Gains        Losses         Fair Value
                                                         ------------       --------     -----------     ------------
                                                                                             
Securities held-to-maturity-
       U.S. Treasury securities and obligations
         of U.S. government corporations and
         agencies                                        $283,735,707       $103,589     $(6,158,131)    $277,681,165

       Obligations of state and political
         subdivisions                                      86,907,891        122,893      (1,251,539)      85,779,245

       Corporate bonds                                      5,142,414             --         (71,575)       5,070,839

       Mortgage-backed securities                          46,082,567         32,859        (722,705)      45,392,721

       Other securities                                       494,339             --         (11,239)         483,100
                                                         ------------       --------     -----------     ------------

       Total investment in debt securities
         held-to-maturity                                $422,362,918       $259,341     $(8,215,189)    $414,407,070
                                                         ============       ========     ===========     ============

Securities available-for-sale-
       U.S. Treasury securities and obligations
         of U.S. government corporations and
         agencies                                        $105,290,356       $ 65,391     $(2,563,368)    $102,792,379

       Obligations of state and political
         subdivisions                                      50,407,650          2,727      (2,210,591)      48,199,786

       Corporate bonds                                     39,376,949            567        (809,898)      38,567,618

       Mortgage-backed securities                          41,939,488         20,348        (801,683)      41,158,153
                                                         ------------       --------     -----------     ------------

       Total investment in debt securities
         available-for-sale                               237,014,443         89,033      (6,385,540)     230,717,936

       Other securities                                     3,136,901             --              --        3,136,901
                                                         ------------       --------     -----------     ------------

       Total investment in securities
         available for sale                              $240,151,344        $89,033     $(6,385,540)    $233,854,837
                                                         ============       ========     ===========     ============



The Company invests in securities that have expected maturities that differ from
their contractual maturities. These differences arise because borrowers may have
the right to call or prepay  obligations  with or without a prepayment  penalty.
These  securities  include   collateralized   mortgage  obligations  (CMOs)  and
asset-backed securities. The expected maturities of these securities at December
31,  2000,  were  computed  by using  scheduled  amortization  of  balances  and
historical  prepayment rates. At December 31, 2000 and 1999, the Company did not
hold any CMOs that entail higher risks than standard mortgage-backed securities.
Total  investment in debt  securities  at December 31, 1999 included  structured
notes with an amortized  cost basis of $7,006,000 and an estimated fair value of
$6,942,000.

The amortized cost and estimated  fair value of debt  securities at December 31,
2000, by contractual and expected maturity, are shown below.

                                      F-12








                                                              Held-to-Maturity                Available-for-Sale
                                                        ----------------------------     ----------------------------
                                                         Amortized        Estimated        Amortized       Estimated
                                                         Cost Basis       Fair Value      Cost Basis       Fair Value
                                                        ------------    ------------     ------------    ------------
                                                                                             
       Due within one year                              $107,323,940    $107,168,610     $ 39,155,994    $ 39,132,290
       Due after one year through five years             244,412,661     245,533,915      160,272,452     161,911,231
       Due after five years through ten years             28,905,613      29,127,594       17,680,897      17,768,391
       Due after ten years                                11,275,862      11,760,509       39,595,421      40,385,829
                                                        ------------    ------------     ------------    ------------
            Total debt securities                       $391,918,076    $393,590,628     $256,704,764    $259,197,741
                                                        ============    ============     ============    ============



Securities,  carried at approximately  $237,295,000 and $211,143,000 at December
31, 2000 and 1999, respectively,  were pledged as collateral for public or trust
fund deposits and for other purposes required or permitted by law.

During 2000 and 1998, sales of investments in securities that were classified as
available-for-sale  totaled  $530,097  and  $23,910,732,   respectively.   Gross
realized  gains  from the  2000  and  1998  sales  were  $530,097  and  $44,064,
respectively,  and gross realized  losses for the 1998 sales were $1,834.  There
were no sales of investment  securities in the year ended December 31, 1999. The
specific  identification  method was used to  determine  cost in  computing  the
realized gains and losses.

3.       LOANS AND ALLOWANCE FOR LOAN LOSSES:
         -----------------------------------

Major classifications of loans are as follows:




                                                                                            December 31,
                                                                                  ---------------------------------
                                                                                      2000                 1999
                                                                                  ------------        -------------
                                                                                                 
         Commercial, financial and agricultural                                   $295,032,865         $297,966,325
         Real estate - construction                                                 40,609,783           43,039,241
         Real estate - mortgage                                                    290,920,045          208,895,129
         Consumer                                                                  233,219,033          249,397,767
                                                                                  ------------         ------------

                                                                                   859,781,726          799,298,462

         Unearned income                                                              (510,998)          (2,023,137)
                                                                                  ------------        -------------

                   Total loans                                                    $859,270,728         $797,275,325
                                                                                  ============         ============



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




                                                             December 31, 2000                 December 31, 1999
                                                          --------------------------       --------------------------
                                                           Recorded        Valuation        Recorded        Valuation
                                                          Investment       Allowance       Investment       Allowance
                                                          ----------      ----------       ----------        --------
                                                                                                 
       Impaired loans-
         Valuation allowance required                     $3,727,631      $1,090,472       $1,552,000        $548,604
                                                          ==========      ==========       ==========        ========



The average  recorded  investment in impaired loans for the years ended December
31, 2000 and 1999, was  approximately  $2,640,000 and $2,589,000,  respectively.
The Company had approximately  $4,092,000 and $2,089,000 in nonperforming assets
at December 31, 2000 and 1999,  respectively,  of which approximately $3,539,000
and $1,416,000 represented recorded investments in impaired loans. 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 is doubtful,  at which
time payments  received are recorded as  reductions  of  principal.

                                      F-13





The  Company  recognized  interest  income on  impaired  loans of  approximately
$213,000,  $63,000, and $135,000 during the years ended December 31, 2000, 1999,
and 1998,  respectively,  of which  approximately  $16,000,  $23,000 and $17,000
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, 2000,  1999, and 1998,  respectively,  such income
would have approximated $449,000, $249,000 and $400,000.

The  allowance  for loan losses as of December  31, 2000 and 1999,  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:




                                                                                        2000                 1999
                                                                                     ----------           ----------
                                                                                                    
         Allowance for loan losses provided for-
           Loans specifically evaluated as impaired                                  $1,090,472           $  548,604
           Remaining portfolio                                                        8,797,174            8,388,938
                                                                                     ----------           ----------

           Total allowance for loan losses                                           $9,887,646           $8,937,542
                                                                                     ==========           ==========



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




                                                                                   December 31,
                                                                   ------------------------------------------------
                                                                      2000              1999               1998
                                                                   ----------         ----------        -----------
                                                                                               
     Balance at beginning of year                                  $8,937,542         $8,988,320        $10,632,441
           Add-
                Provision for loan losses                           2,397,750          2,030,833          1,139,500
                Loan recoveries                                     1,545,080          1,739,641          1,375,048

           Deduct-
                Loan charge-offs                                   (2,992,726)        (3,821,252)        (4,158,669)
                                                                   ----------         ----------        -----------

     Balance at end of year                                        $9,887,646         $8,937,542        $ 8,988,320
                                                                   ==========         ==========        ===========



An  analysis  of  the  changes  in  loans  to  officers,  directors,   principal
shareholders,  or  associates  of such persons for the years ended  December 31,
2000 and 1999 (determined as of each respective year-end) follows:




                                                        Balance at                                       Balance at
                                                        Beginning       Additional                           End
                                                        of Period          Loans         Payments        of Period
                                                       -----------      -----------     -----------      -----------
                                                                                             
         Year ended December 31, 2000                  $35,575,469      $49,751,374     $56,167,254      $29,159,589
                                                       ===========      ===========     ===========      ===========

         Year ended December 31, 1999                  $49,715,002      $70,731,259     $74,405,640      $46,040,621
                                                       ===========      ===========     ===========      ===========



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.

4.       BANK PREMISES AND EQUIPMENT:
         ---------------------------

The following is a summary of bank premises and equipment:

                                      F-14








                                                                                               December 31,
                                                                                     ------------------------------
                                                                                         2000                1999
                                                                                     -----------        -----------
                                                                                                  
         Land                                                                        $ 7,104,761        $ 7,092,511
         Buildings                                                                    46,057,304         44,307,341
         Furniture and equipment                                                      22,861,037         28,250,768
         Leasehold improvements                                                        5,003,794          5,991,659
                                                                                     -----------        -----------

                                                                                      81,026,896         85,642,279

         Less- Accumulated depreciation and amortization                             (40,936,163)       (44,106,185)
                                                                                     -----------        -----------

                                                                                     $40,090,733        $41,536,094
                                                                                     ===========        ===========



Depreciation  expense  for the years  ended  December  31,  2000,  1999 and 1998
amounted to $3,700,474, $3,932,695 and $4,196,134, respectively.

5.       TIME DEPOSITS:
         -------------

Time  deposits  of  $100,000  or more  totaled  approximately  $165,494,000  and
$157,337,000 at December 31, 2000 and 1999,  respectively.  Interest  expense on
these deposits was approximately  $10,022,000,  $8,146,000 and $8,705,000 during
2000, 1999, and 1998, respectively.

At December 31, 2000, the scheduled maturities of time deposits as follows:

         2001                                            $463,548,000
         2002                                              55,583,000
         2003                                              11,192,000
         2004                                               5,316,000
         2005                                               7,768,000
         Thereafter                                                --
                                                         ------------
                                                         $543,407,000
                                                         ============

6.       NOTE PAYABLE:
         ------------

Bankshares 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,  2001.  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,  2000 and 1999.  The line of credit  carries an  interest  rate of
London Interbank Offering Rate plus 1.0%.

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              1999               1998
                                                                  -----------        -----------        -----------
                                                                                               
     Current federal income tax                                   $12,966,837        $11,693,308        $11,221,938
     Deferred federal income tax benefit                             (304,240)          (189,462)          (110,993)
                                                                  -----------        -----------        -----------

          Income tax expense                                      $12,662,597        $11,503,846        $11,110,945
                                                                  ===========        ===========        ===========



                                      F-15





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




                                                                             As a Percent of Pretax Earnings
                                                                      ------------------------------------------
                                                                      2000               1999               1998
                                                                      ----               ----               ----
                                                                                                   
     Statutory federal income tax rate                                35.0%              35.0%              35.0%
     Reductions in tax rate resulting from
          interest income exempt from federal income tax              (4.9)%             (4.5)%             (3.1)%
     Other                                                             0.8%               0.4%               0.4%
                                                                      ----               ----               ----
     Effective income tax rate                                        30.9%              30.9%              32.3%
                                                                      ====               ====               ====



The  approximate  effects  of each  type of  difference  that  gave  rise to the
Company's deferred tax assets and liabilities at December 31, 2000 and 1999, are
as follows:




                                                                                         2000               1999
                                                                                      ----------         ----------
                                                                                                   
         Deferred tax assets-
               Tax basis of loans in excess of financial statement basis              $3,382,025         $2,906,556
               Benefits of a subsidiary bank net operating loss carryfoward              131,302            249,907
               Deferred compensation                                                     500,260            508,669
               Write-downs and adjustments to other real estate owned
                 and repossessed assets                                                   81,052             39,367
               Net unrealized loss on investment in securities
                 available-for-sale                                                           --          2,204,609
               Other deferred tax assets                                                 285,346            348,395
                                                                                      ----------         ----------

                           Total deferred tax assets                                  $4,379,985         $6,257,503
                                                                                      ----------         ----------
         Deferred tax liabilities-
               Financial statement basis of fixed assets in excess of
                 tax basis                                                            $1,503,329         $1,623,207
               Accretion on investments                                                  322,689            190,711
               Pension plan contribution                                                 571,685            545,978
               Net unrealized gain on investment in securities
                 available-for-sale                                                      872,540                 --
               Other deferred tax liabilities                                                 --             11,783
                                                                                      ----------         ----------

                           Total deferred tax liabilities                              3,270,243          2,371,679
                                                                                      ----------         ----------

                  Valuation allowance                                                         --             (3,173)
                                                                                      ----------         ----------

                           Net deferred tax asset                                     $1,109,742         $3,882,651
                                                                                      ===========        ==========




8.       FAIR VALUE OF FINANCIAL INSTRUMENTS:
         -----------------------------------

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

Estimated  fair  values  have  been  determined  by the  Company  using the best
available data, as generally provided in the Company's  regulatory reports,  and
an estimation  methodology suitable for each category of financial  instruments.
For those loans and deposits with floating  interest  rates, it is presumed that
estimated fair values  generally  approximate the carrying value. The estimation
methodologies  used, the estimated fair values,  and carrying values at December
31, 2000 and 1999, were as follows:

                                      F-16





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




                                                                 2000                             1999
                                                      -----------------------------    -----------------------------
                                                       Carrying         Estimated       Carrying         Estimated
                                                         Value          Fair Value        Value          Fair Value
                                                      ------------     ------------    ------------     ------------
                                                                                            
         Cash and due from banks                      $100,300,424     $100,300,424    $119,228,650     $119,228,650
         Federal funds sold                             62,230,288       62,230,288      68,741,408       68,741,408
         Interest-bearing deposits in banks                104,338          104,338           4,080            4,080
         Investment in securities                      654,252,718      655,925,270     656,217,755      648,261,907
         Securities sold under agreements
           to repurchase                                26,164,359       26,164,359       9,637,734        9,637,734



     o    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.




                                                                 2000                             1999
                                                     -----------------------------    ------------------------------
                                                       Carrying         Estimated       Carrying         Estimated
                                                         Value          Fair Value        Value          Fair Value
                                                     ------------     ------------    -------------    -------------
                                                                                           
         Deposits with stated maturities             $529,570,242     $529,310,009     $512,254,716     $511,535,742
         Deposits with no stated maturities           990,303,458      990,303,458    1,012,449,730    1,012,449,730
         Net loans                                    849,383,082      843,096,227      788,337,783      786,036,737



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

The  Company's  remaining  assets  and  liabilities,  which  are not  considered
financial instruments,  have not been valued differently than has been customary
with historical cost accounting.  No disclosure of the relationship value of the
Company's deposits is required nor has the Company estimated its value. There is
no material  difference between the notional amount and the estimated fair value
of  off-balance-sheet   unfunded  loan  commitments  which  total  approximately
$85,000,000 and  $107,993,000 at December 31, 2000 and 1999,  respectively,  and
are  generally  priced  at  market  at the time of  funding.  Letters  of credit
discussed  in Note 10 have an  estimated  fair  value  based  on fees  currently
charged for similar  agreements.  At December 31, 2000 and 1999, fees related to
the unexpired term of the letters of credit are not significant.

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

9.       COMMITMENTS AND CONTINGENCIES:
         -----------------------------

The  Company is  engaged  in legal  actions  arising  from the normal  course of
business.  In management's opinion, the Company has adequate legal defenses with
respect to these  actions,  and the  resolution  of these  matters  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 and is a lessor for portions of its banking premises. Total rental income
for all leases included in net occupancy  expense is  approximately  $1,387,000,
$1,336,000  and  $1,436,000,  for the years ended  December 31, 2000,  1999, and
1998,  respectively.  At December 31, 2000,  approximate  future  minimum  lease
commitments, net of lease receivables, are not significant.

                                      F-17





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

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

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

                                                                  Contract or
                                                                Notional Amount
                                                                ---------------
Financial instruments whose contract amounts represent
  credit risk-
   Commitments to extend credit                                    $85,000,000
   Standby letters of credit                                         5,500,000


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

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

11.      CONCENTRATION OF CREDIT RISK:
         ----------------------------

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


12.      PENSION AND PROFIT SHARING PLANS:
         --------------------------------

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

The following table provides a reconciliation of the plan's benefit  obligations
and fair value of plan assets over the two-year  period ended December 31, 2000,
and a statement of the funded status as of December 31, 2000 and 1999:

                                      F-18







                                                                                      2000                 1999
                                                                                   -----------          -----------
                                                                                                  
         Reconciliation of benefit obligations-
                 Benefit obligation at January 1                                   $10,793,838          $10,376,211
                 Service cost - benefits earned during the period                      845,372              874,008
                 Interest cost on projected benefit obligation                         816,583              725,205
                 Actuarial loss (gain)                                                     565             (738,685)
                 Benefits paid                                                        (570,697)            (442,901)
                                                                                   -----------          -----------

                 Benefit obligation at December 31                                  11,885,661           10,793,838
                                                                                   -----------          -----------

         Reconciliation of fair value of plan assets-
                 Fair value of plan assets at January 1                             11,695,263            9,981,047
                 Actual return on plan assets                                        1,018,391            1,249,409
                 Employer contributions                                                721,070              907,708
                 Benefits paid                                                        (570,697)            (442,901)
                                                                                   -----------          -----------

                 Fair value of plan at December 31                                  12,864,027           11,695,263
                                                                                   -----------          -----------

         Funded status-
                 Funded status at December 31                                          978,366              901,425
                 Unrecognized loss from past experience different
                   than that assumed and effects of changes in
                   assumptions                                                         659,593              618,632
                 Unrecognized prior-service cost                                       229,896              247,857
                                                                                   -----------          -----------

         Net amount recognized (prepaid pension cost included in
           other assets)                                                            $1,867,855           $1,767,914
                                                                                   ===========          ===========



Net periodic pension cost for the years ended December 31, 2000, 1999, and 1998,
included the following components:




                                                                             Year Ended December 31,
                                                                  -------------------------------------------------
                                                                      2000               1999               1998
                                                                  -----------          ---------          ---------
                                                                                                 
     Service cost - benefits earned during the period             $   845,372          $ 874,008          $ 690,383
     Interest cost on projected benefit obligation                    816,583            725,205            637,149
     Expected return on plan assets                                (1,058,787)          (993,649)          (867,303)
     Amortization of prior-service cost                                17,961             17,961             17,961
     Amortization of unrecognized net loss                                 --             32,887                 --
                                                                  -----------          ---------          ---------

     Net periodic pension cost                                    $   621,129          $ 656,412          $ 478,190
                                                                  ===========          =========          =========



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:




                                                                     2000               1999               1998
                                                                     ----               ----               ----
                                                                                                  
     Weighted average discount rate                                  7.5%               7.5%               6.75%
     Rate of increase in future compensation levels                  4%                 4%                 4%
     Expected long-term rate of return on assets                     8.5%               8.5%               8.5%



As of December 31, 2000 and 1999,  the fair value of the plan's assets  included
Company stock valued at approximately $310,000 and $303,000, respectively.

                                      F-19





The  Company's  pension  plan was amended as of  February  1, 1998,  to increase
benefit  payments to retired  participants.  The effect of the  amendment was to
increase the pension benefit  obligation by $283,779.  The  prior-service  costs
related to the amendment are amortized on a straight-line basis over the average
remaining service period of the active participants.

The Company also provides a profit sharing plan, which covers  substantially all
full-time employees.  The profit sharing plan is a defined contribution plan and
allows  employees to contribute up to 5% of their base annual salary.  Employees
are fully vested to the extent of their contributions and become fully vested in
the  Company's  contributions  over a seven-year  period.  Costs  related to the
Company's  defined  contribution  plan  totaled  $1,874,000,   $2,111,000,   and
$2,027,000 in 2000, 1999 and 1998 respectively.

13.      DIVIDENDS FROM SUBSIDIARIES:
         ---------------------------

At  December  31,  2000,   approximately   $21,600,000  was  available  for  the
declaration  of dividends by the  Company's  subsidiary  banks without the prior
approval of regulatory agencies.

                                      F-20





14.      REGULATORY MATTERS:
         ------------------

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

Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require  Bankshares and each of its subsidiaries to maintain minimum amounts and
ratios (set forth in the table below) of total and Tier I capital (as defined in
the regulations) to risk-weighted assets (as defined), and of Tier I capital (as
defined), to average assets (as defined). Management believes as of December 31,
2000 and 1999,  that  Bankshares and each of its  subsidiaries  meet all capital
adequacy requirements to which they are subject.

As of  December  31,  2000 and  1999,  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'   category.   Bankshares'  and  its
significant subsidiaries' actual capital amounts and ratios are presented in the
table below:




                                                                                                    To Be Well
                                                                                                 Capitalized Under
                                                                         For Capital             Prompt Corrective
                                                   Actual:            Adequacy Purposes:         Action Provisions:
                                            --------------------     ---------------------     ---------------------
                                               Amount       Ratio       Amount        Ratio       Amount       Ratio
                                            ------------     ---     ------------      ---     ------------     ----
                                                                                              
As of December 31, 2000:
- -----------------------
 Total Capital (to Risk-Weighted Assets):
        Consolidated                        $185,873,000     19%     >$79,330,000      > 8%       N/A             N/A
                                                                     -                 -
        First National Bank of Abilene      $ 63,909,000     17%     >$30,153,000      > 8%    >$37,691,000     > 10%
                                                                     -                 -       -                -
        San Angelo National Bank            $ 26,635,000     20%     >$10,866,000      > 8%    >$13,583,000     > 10%
                                                                     -                 -       -                -
        Weatherford National Bank           $ 17,488,000     17%     >$ 8,245,000      > 8%    >$10,306,000     > 10%
                                                                     -                 -       -                -

 Tier I Capital (to Risk-Weighted Assets):
        Consolidated                        $175,985,000     18%     >$39,665,000      > 4%       N/A             N/A
                                                                     -                 -
        First National Bank of Abilene      $ 60,329,000     16%     >$15,076,000      > 4%    >$22,614,000      > 6%
                                                                     -                 -       -                 -
        San Angelo National Bank            $ 25,430,000     19%     >$ 5,433,000      > 4%    >$ 8,150,000      > 6%
                                                                     -                 -       -                 -
        Weatherford National Bank           $ 16,548,000     16%     >$ 4,122,000      > 4%    >$ 6,184,000      > 6%
                                                                     -                 -       -                 -

 Tier I Capital (to Average Assets):
        Consolidated                        $175,985,000     10%     >$50,752,000      > 3%       N/A             N/A
                                                                     -                 -
        First National Bank of Abilene      $ 60,329,000      9%     >$19,392,000      > 3%    >$32,320,000      > 5%
                                                                     -                 -       -                 -
        San Angelo National Bank            $ 25,430,000     10%     >$ 7,603,000      > 3%    >$12,671,000      > 5%
                                                                     -                 -       -                 -
        Weatherford National Bank           $ 16,548,000      9%     >$ 5,255,000      > 3%    >$ 8,759,000      > 5%
                                                                     -                 -       -                 -

As of December 31, 1999:
- -----------------------
 Total Capital (to Risk-Weighted Assets):
        Consolidated                        $171,537,000     18%     >$75,680,000      > 8%       N/A             N/A
                                                                     -                 -
        First National Bank of Abilene      $ 57,611,000     16%     >$28,481,000      > 8%    >$37,602,000     > 10%
                                                                     -                 -       -                -
        San Angelo National Bank            $ 25,675,000     18%     >$11,117,000      > 8%    >$13,896,000     > 10%
                                                                     -                 -       -                -
        Weatherford National Bank           $ 16,786,000     18%     >$ 7,507,000      > 8%    >$ 9,384,000     > 10%
                                                                     -                 -       -                -

 Tier I Capital (to Risk-Weighted Assets):
        Consolidated                        $162,599,000     17%     >$37,840,000      > 4%       N/A             N/A
                                                                     -                 -
        First National Bank of Abilene      $ 54,386,000     15%     >$14,241,000      > 4%    >$21,361,000      > 6%
                                                                     -                 -       -                 -
        San Angelo National Bank            $ 24,440,000     18%     >$ 5,558,000      > 4%    >$ 8,338,000      > 6%
                                                                     -                 -       -                 -
        Weatherford National Bank           $ 15,925,000     17%     >$ 3,754,000      > 4%    >$ 5,630,000      > 6%
                                                                     -                 -       -                 -

 Tier I Capital (to Average Assets):
        Consolidated                        $162,599,000     10%     >$50,681,000      > 3%       N/A             N/A
                                                                     -                 -
        First National Bank of Abilene      $ 54,386,000      9%     >$18,806,000      > 3%    >$31,344,000      > 5%
                                                                     -                 -       -                 -
        San Angelo National Bank            $ 24,440,000      9%     >$ 8,132,000      > 3%    >$13,553,000      > 5%
                                                                     -                 -       -                 -
        Weatherford National Bank           $ 15,925,000      9%     >$ 5,196,000      > 3%    >$ 8,660,000      > 5%



                                      F-21





15.      STOCK OPTION PLAN:
         -----------------

The Company has an  incentive  stock plan to provide for the granting of options
to senior  management  of the Company at prices not less than market at the date
of grant.  At December 31, 2000,  the Company had  allocated  317,000  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, 2000,  1999, and 1998, is presented in
the table and narrative below:





                                                   2000                      1999                       1998
                                           ---------------------    -----------------------    ----------------------
                                                         Wtd. Avg.                 Wtd. Avg.                 Wtd. Avg.
                                           Shares        Ex. Price  Shares         Ex. Price   Shares        Ex. Price
                                           -------        ------    -------          ------    -------         ------
                                                                                             
Outstanding, beginning of year             110,500        $25.22    136,708          $23.76    124,739         $16.79
Granted                                     48,750         26.00         --              --     45,430          36.59
Exercised                                   (8,696)        18.62    (21,623)          16.57    (24,830)         11.81
Canceled                                    (7,489)        30.02     (4,585)          22.54     (8,631)         24.89
                                           -------        ------    -------          ------    -------         ------

Outstanding, end of year                   143,065        $25.64    110,500          $25.22    136,708         $23.76
                                           =======        ======    =======          ======    =======         ======

Exercisable at end of year                  57,016        $20.46     48,791          $16.92     54,435         $15.77
                                           =======        ======    =======          ======    =======         ======

Weighted average fair value of
  options granted at date of issue               $25.50                    $   --                     $10.92
                                                 ======                    ======                     ======



The options outstanding at December 31, 2000, have exercise prices between $8.45
and  $36.59  with a  weighted  average  exercise  price of $25.64 and a weighted
average remaining  contractual life of 6 years. Stock options have been adjusted
retroactively for the effects of stock dividends and splits.

The Company accounts for this plan under Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees," under which no compensation cost
has been recognized for options granted. Had compensation cost for the plan been
determined  consistent with Statement of Financial Accounting Standards No. 123,
"Accounting  for  Stock-Based  Compensation,"  the  Company's  net  earnings and
earnings  per share would have been  reduced by  insignificant  amounts on a pro
forma basis for the years ended December 31, 2000, 1999 and 1998. The fair value
of the options granted in 2000 and 1998 was estimated using an accepted  options
pricing  model  with  the  following  weighted-average  assumptions:   risk-free
interest rate of 6.33% and 5.86%, respectively; expected dividend yield of 5.18%
and 2.48%, respectively;  expected life of 6.0 and 5.0 years, respectively;  and
expected volatility of 28.31% and 27.81%, respectively.

                                      F-22





16.      CONDENSED FINANCIAL INFORMATION - PARENT COMPANY:
         ------------------------------------------------

Condensed Balance Sheets-December 31, 2000 and 1999
- ---------------------------------------------------




                                      ASSETS                                          2000                 1999
                                      ------                                      ------------         ------------
                                                                                                 
         Cash in subsidiary bank                                                  $    314,866         $    214,168
         Interest-bearing deposits in banks                                          8,997,055           14,117,903
                                                                                  ------------         ------------

                 Total cash and cash equivalents                                     9,311,921           14,332,071

         Investment in securities                                                    9,995,333                   --
         Investment in subsidiaries, at equity                                     179,174,238          166,077,563
         Goodwill, net                                                                 778,951              834,527
         Other assets                                                                1,367,971            1,213,833
                                                                                  ------------         ------------

                 Total assets                                                     $200,628,414         $182,457,994
                                                                                  ============         ============

                       LIABILITIES AND SHAREHOLDERS' EQUITY
                       ------------------------------------

         Total liabilities                                                        $  4,507,526         $  3,795,051
         Shareholders' equity-
               Common stock                                                         99,830,020           99,743,060
               Capital surplus                                                      60,592,310           60,517,351
               Retained earnings                                                    38,003,195           22,495,259
               Treasury stock, at cost                                              (3,925,069)                  --
               Unrealized gain (loss) on investment in securities
                 available-for-sale, net                                             1,620,432           (4,092,727)
                                                                                  ------------         ------------

                 Total shareholders' equity                                        196,120,888          178,662,943
                                                                                  ------------         ------------

                 Total liabilities and shareholders' equity                       $200,628,414         $182,457,994
                                                                                  ============         ============



Condensed Statements of Earnings-
For the Years Ended December 31, 2000, 1999, and 1998
- -----------------------------------------------------




                                                                       2000              1999               1998
                                                                   -----------        -----------        -----------
                                                                                                
         Income-
               Cash dividends from subsidiary banks                $21,000,000        $21,729,622        $15,500,000
               Excess of earnings over dividends of
                 subsidiary banks                                    7,383,516          5,798,751          8,716,499
               Gain on sale of investment in securities
                 available-for-sale                                    530,097                 --                 --
               Other income                                          1,325,613            816,430            640,633
                                                                   -----------        -----------        -----------

                                                                    30,239,226         28,344,803         24,857,132
                                                                   -----------        -----------        -----------

         Expenses-
               Salaries and employee benefits                        1,067,664          1,041,660          1,002,919
               Other operating expenses                              1,288,508          2,415,987          1,098,817
                                                                   -----------        -----------        -----------

                                                                     2,356,172          3,457,647          2,101,736
                                                                   -----------        -----------        -----------

         Earnings before income taxes                               27,883,054         24,887,156         22,755,396

         Income tax benefit                                            432,993            803,385            498,543
                                                                   -----------        -----------        -----------

         Net earnings                                              $28,316,047        $25,690,541        $23,253,939
                                                                   ===========        ===========        ===========



                                      F-23





Condensed Statements of Cash Flows-
For the Years Ended December 31, 2000, 1999, and 1998
- -----------------------------------------------------




                                                                      2000              1999               1998
                                                                  -----------        -----------        -----------
                                                                                               
         Cash flows from operating activities-
               Net earnings                                       $28,316,047        $25,690,541        $23,253,939
               Adjustments to reconcile net earnings to net
                 cash provided by operating activities-
                   Excess of earnings over dividends
                     of subsidiary banks                           (7,383,516)        (5,798,751)        (8,716,499)
                   Depreciation                                        26,222             28,566             31,269
                   Discount accretion, net of premium
                     amortization                                     (12,133)                --            (15,117)
                   Amortization of goodwill                            55,576             55,576             53,090
                   Gain on sale of securities                        (530,097)                --                 --
                   Increase in other assets                          (178,092)          (296,818)          (390,985)
                   Increase (decrease) in liabilities                 448,225           (352,053)           117,783
                                                                  -----------        -----------        -----------

                      Net cash provided by operating
                        activities                                 20,742,232         19,327,061         14,333,480
                                                                  -----------        -----------        -----------

         Cash flows from investing activities-
               Capital expenditures                                    (2,266)             4,663            (48,519)
               Proceeds from maturities of securities
                 held-to-maturity                                          --                 --          1,510,000
               Proceeds from sale of securities
                 available-for-sale                                   530,097                 --                 --
               Purchases of securities
                 held-to-maturity                                  (9,983,200)                --         (1,494,883)
                                                                  -----------        -----------        -----------

                      Net cash (used in) provided by
                        investing activities                       (9,455,369)             4,663            (33,402)
                                                                  -----------        -----------        -----------

         Cash flows from financing activities-
               Proceeds of stock issuances                            161,919            358,208            293,427
               Repayments of debt                                          --                 --         (4,700,000)
               Acquisition of treasury stock                       (3,925,069)                --                 --
               Cash dividends paid                                (12,543,863)       (10,954,982)        (9,113,679)
                                                                  -----------        -----------        -----------

                      Net cash used in financing activities       (16,307,013)       (10,596,774)       (13,520,252)
                                                                  -----------        -----------        -----------

         Net increase in cash and cash equivalents                 (5,020,150)         8,734,950            779,826

         Cash and cash equivalents, beginning of year              14,332,071          5,597,121          4,817,295
                                                                  -----------        -----------        -----------

         Cash and cash equivalents, end of year                   $ 9,311,921        $14,332,071        $ 5,597,121
                                                                  ===========        ===========        ===========




17.      BUSINESS COMBINATION:
         --------------------

In December 1998, the Company  exchanged  411,683 shares of its common stock for
substantially  all of the  outstanding  shares of Cleburne State Bank ("Cleburne
State"). The Cleburne State shareholders received 2.1073 shares of the Company's
common  stock  for  each  share  of  Cleburne  State  common  stock  owned.  The
accompanying  consolidated  financial  statements  of the Company give effect to
this   business    combination    which   has   been    accounted   for   as   a
pooling-of-interests.  Accordingly,  the  accounts of  Cleburne  State have been
combined with those of the Company to reflect the results of these  companies on
a combined  basis for all periods  presented.  During the first quarter of 1999,
Cleburne  State was merged into First  Financial  Bank,  formerly First National
Bank in Cleburne.

                                      F-24





The Company's  consolidated  financial data for the year ended December 31, 1998
has been restated as follows:




                                                                                       Cleburne
                                                                     Company             State            Combined
                                                                   -----------         ----------        -----------
                                                                                                
         Year ended December 31, 1998-
               Net interest income                                 $62,005,218         $3,570,049        $65,575,267
               Net earnings                                         22,169,886          1,084,053         23,253,939



18.      CASH FLOW INFORMATION:
         ---------------------

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




                                                                                Year Ended December 31,
                                                                   -------------------------------------------------
                                                                       2000              1999               1998
                                                                   -----------        -----------        -----------
         Supplemental cash flow information-
                                                                                                
               Interest paid                                       $48,123,200        $43,625,728        $46,486,952
               Federal income taxes paid                            13,227,192         11,750,380         11,259,747

         Schedule of noncash investing and financing
           activities-
               Assets acquired through foreclosure                     285,195            417,800             78,720



                                      F-25