FORM 10-Q

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   (Mark One)

             [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
              THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly
                           period ended June 30, 2002
                                        -------------

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                   For the transition period from           to

Commission file number 0-7674
                       ------

                        FIRST FINANCIAL BANKSHARES, INC.
                        --------------------------------
             (Exact name of registrant as Specified in its charter)

                Texas                                       75-0944023
- ---------------------------------------------          ---------------------
(State or other jurisdiction of incorporation          (I.R.S. Employer
            or organization)                           Identification No.)

                      400 Pine Street, Abilene, Texas 79601
                      -------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

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

                                    NO CHANGE
                                    ---------
         (Former name, former address and former fiscal year, if changed
                               since last report)

     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 the number of shares outstanding of each of the issuer's classes
of common stock, as of August 2, 2002.

             Class                              Number of Shares Outstanding
             -----                              ----------------------------
Common Stock, Par Value $10.00 Per Share                  12,355,782





                                TABLE OF CONTENTS

                                     PART I


                              FINANCIAL INFORMATION

    Item                                                                   Page
    ----                                                                   ----


      1.     Consolidated Financial Statements and Notes to
               Consolidated Financial Statements                            3


      2.     Management's Discussion and Analysis of Financial
               Condition and Results of Operations                         10


      3.     Quantitative and Qualitative Disclosures About Market Risk    12


             Signatures                                                    13


                                     PART II


                                OTHER INFORMATION


      6.     Exhibits                                                      14


                                    -2-





                                     PART I


                              FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements.

The consolidated balance sheets of First Financial Bankshares, Inc. at June 30,
2002 and 2001, and December 31, 2001, and the consolidated statements of
earnings and comprehensive earnings for the three months and six months ended
June 30, 2002 and 2001, changes in shareholders' equity for the year ended
December 31, 2001 and six months ended June 30, 2002, and cash flows for the six
months ended June 30, 2002 and 2001, follow on pages 4 through 8.

                                       -3-





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS




                                                                                         June 30,
                                                                           ------------------------------------
                                                                                        Unaudited
                                                                           ------------------------------------        December 31,
                                                                                2002                 2001                 2001
                                                                           ----------------    ----------------    -----------------
                                                                                                          
ASSETS
    Cash and due from banks                                                $     93,908,407    $     78,397,631    $     112,150,214
    Federal funds sold                                                           46,450,000          74,125,000           72,975,000
                                                                           ----------------    ----------------    -----------------
       Cash and cash equivalents                                                140,358,407         152,522,631          185,125,214

    Interest-bearing deposits in banks                                               21,071             304,455            1,374,285
    Investment securities:
       Securities held-to-maturity (market value of
       $250,770,960 and $338,568,090 at June 30, 2002
       and 2001, respectively; $298,569,794 at December 31, 2001)               241,270,327         321,058,211          290,674,490
       Securities available-for-sale, at market value                           514,055,402         339,525,470          431,019,205
                                                                           ----------------    ----------------    -----------------
                    Total investment securities                                 755,325,729         660,583,681          721,693,695

    Loans                                                                       935,174,382         862,786,862          940,130,975
        Less:         Allowance for loan losses                                  11,119,945           9,672,505           10,602,419
                                                                           ----------------    ----------------    -----------------
    Net loans                                                                   924,054,437         853,114,357          929,528,556

    Bank premises and equipment, net                                             41,355,266          40,754,291           42,012,431
    Goodwill and intangible assets                                               24,644,391          17,694,621           24,711,969
    Other assets                                                                 24,781,515          26,384,417           25,247,980
                                                                           ----------------    ----------------    -----------------

TOTAL ASSETS                                                               $  1,910,540,816    $  1,751,358,453    $   1,929,694,130
                                                                           ================    ================    =================

LIABILITIES
    Noninterest-bearing deposits                                           $    398,219,497    $    330,407,818    $     389,406,666
    Interest-bearing deposits                                                 1,249,649,814       1,188,058,484        1,295,755,932
                                                                           ----------------    ----------------    -----------------
       Total deposits                                                         1,647,869,311       1,518,466,302        1,685,162,598

    Dividends payable                                                             4,323,622           3,695,865            3,699,976
    Securities sold under agreements to repurchase                               22,349,997          12,586,776           19,847,067
    Other liabilities                                                             8,282,439           9,961,101            7,330,476
                                                                           ----------------    ----------------    -----------------

       Total liabilities                                                      1,682,825,369       1,544,710,044        1,716,040,117
                                                                           ----------------    ----------------    -----------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
    Common stock - $10 par value; authorized 20,000,000 shares; 12,354,111 amd
       12,319,549 issued and outstanding at June 30, 2002 and 2001,
       respectively; 12,333,252
       issued and outstanding at December 31, 2001                              123,541,110         123,195,490          123,332,520
    Capital surplus                                                              57,980,651          57,721,279           57,824,061
    Retained earnings                                                            37,048,374          20,708,837           28,375,353
    Unrealized gain on investment securities available-for-sale, net              9,145,312           5,022,803            4,122,079
                                                                           ----------------    ----------------    -----------------

       Total shareholders' equity                                               227,715,447         206,648,409          213,654,013
                                                                           ----------------    ----------------    -----------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                 $  1,910,540,816    $  1,751,358,453    $   1,929,694,130
                                                                           ================    ================    =================



See notes to consolidated financial statements.

                                       -4-





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF EARNINGS - (UNAUDITED)




                                                                   Three Months Ended                     Six Months Ended
                                                                        June 30,                               June 30,
                                                           ----------------------------------    -----------------------------------
                                                                 2002               2001                2002               2001
                                                           ---------------    ---------------    ---------------     ---------------
                                                                                                         
INTEREST INCOME
    Interest and fees on loans                             $    16,205,273    $    18,792,018    $    32,721,285     $    38,367,324
    Interest on investment securities:
              Taxable                                            8,110,070          7,759,393         16,031,768          15,566,024
              Exempt from federal income tax                     1,786,690          1,540,063          3,517,634           3,018,344
    Interest on federal funds sold and
     interest-bearing deposits in banks                            312,244          1,120,820            570,653           2,207,112
                                                           ---------------    ---------------    ---------------     ---------------
       Total interest income                                    26,414,277         29,212,294         52,841,340          59,158,804

INTEREST EXPENSE
    Interest-bearing deposits                                    6,174,507         11,531,888         13,159,675          24,242,985
    Other                                                           71,196            247,051            158,496             562,571
                                                           ---------------    ---------------    ---------------     ---------------
       Total interest expense                                    6,245,703         11,778,939         13,318,171          24,805,556
                                                           ---------------    ---------------    ---------------     ---------------

NET INTEREST INCOME                                             20,168,574         17,433,355         39,523,169          34,353,248
    Provision for loan losses                                      510,334            497,334            908,834             863,717
                                                           ---------------    ---------------    ---------------     ---------------

NET INTEREST INCOME AFTER
    PROVISION FOR LOAN LOSSES                                   19,658,240         16,936,021         38,614,335          33,489,531

NONINTEREST INCOME
    Trust department income                                      1,448,115          1,478,317          2,872,185           2,995,365
    Service fees on deposit accounts                             3,807,718          3,741,899          7,364,577           7,248,672
    ATM fees                                                       591,208            478,447          1,102,212             929,691
    Real estate mortgage fees                                      369,130            497,458            791,158             769,854
    Net gain on securities transactions                             19,256             12,763             19,256              67,612
    Other                                                          960,049            852,343          2,016,615           1,746,716
                                                           ---------------    ---------------    ---------------     ---------------
              Total noninterest income                           7,195,476          7,061,227         14,166,003          13,757,910

NONINTEREST EXPENSE
    Salaries and employee benefits                               7,870,706          6,985,845         15,710,117          13,872,049
    Net occupancy expense                                        1,031,438            953,849          1,985,623           1,890,423
    Equipment expense                                            1,156,209          1,058,845          2,341,096           2,139,121
    Printing, stationery & supplies                                439,231            243,583            860,661             470,103
    Correspondent bank service charges                             375,845            329,584            738,837             633,409
    Amortization of intangible assets                               33,789            410,437             67,578             820,778
    Other expenses                                               3,769,600          3,526,259          7,207,223           6,833,285
                                                           ---------------    ---------------    ---------------     ---------------
              Total noninterest expense                         14,676,818         13,508,402         28,911,135          26,659,168
                                                           ---------------    ---------------    ---------------     ---------------

EARNINGS BEFORE INCOME TAXES                                    12,176,898         10,488,846         23,869,203          20,588,273
    Income tax expense                                           3,655,140          3,201,825          7,168,792           6,297,502
                                                           ---------------    ---------------    ---------------     ---------------

NET EARNINGS                                               $     8,521,758    $     7,287,021    $    16,700,411     $    14,290,771
                                                           ===============    ===============    ===============     ===============

EARNINGS PER SHARE, BASIC (1)                              $          0.69    $          0.59    $          1.35     $          1.16

EARNINGS PER SHARE, ASSUMING DILUTION (1)                  $          0.69    $          0.59    $          1.35     $          1.15

DIVIDENDS PER SHARE (1)                                    $          0.35    $          0.30    $          0.65     $          0.56

(1)  Per share amounts are adjusted to reflect 25% stock dividend issued June 1,
     2001.



See notes to consolidated financial statements.

                                       -5-





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
         CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS - (UNAUDITED)




                                                                    Three Months Ended                  Six Months Ended
                                                                          June 30,                           June 30,
                                                               ------------------------------     -------------------------------
                                                                    2002            2001               2002              2001
                                                               -------------    -------------     -------------     -------------

                                                                                                        
NET EARNINGS                                                   $   8,521,758    $   7,287,021     $  16,700,411     $  14,290,771

 OTHER ITEMS OF COMPREHENSIVE EARNINGS
  Change in unrealized gain on investment
   securities available-for-sale, before income taxes              9,429,036        1,756,146         7,747,307         5,302,029
  Reclassification adjustment for realized gains on investment
   in securities included in net earnings, before income taxes       (19,256)         (12,763)          (19,256)          (67,612)
                                                               -------------    -------------     -------------     -------------

     Total other items of comprehensive earnings, before tax       9,409,780        1,743,383         7,728,051         5,234,417

  Income tax expense related to other
   items of comprehensive earnings                                 3,293,423          610,184         2,704,818         1,832,046
                                                               -------------    -------------     -------------     -------------


COMPREHENSIVE EARNINGS                                         $  14,638,115    $   8,420,220     $  21,723,644     $  17,693,142
                                                               =============    =============     =============     =============



See notes to consolidated financial statements.

                                       -6-





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY




                                                                                                         Unrealized
                                                                                                          Gain on
                                                                                                         Investment
                                          Common Stock                                                   Securities       Total
                                     -------------------------    Capital       Retained     Treasury     Available    Shareholders'
                                       Shares        Amount       Surplus       Earnings   Stock,at cost For Sale,Net     Equity
                                     ----------  -------------  ------------  ------------  -----------  -----------  -------------

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

   Net earnings                               -              -             -    29,354,505           -             -     29,354,505

   Stock split-up, effected in the
    form of a 25% stock dividend      2,461,770     24,617,700             -   (24,617,700)          -             -              -

   Stock issuances                       24,480        244,800       111,870             -           -             -        356,670

   Cash dividends declared,
    $1.16 per share                           -              -             -   (14,364,647)          -             -    (14,364,647)

   Acquisition of treasury stock              -              -             -             -    (315,050)            -       (315,050)

   Retirement of treasury stock        (136,000)    (1,360,000)   (2,880,119)            -   4,240,119             -              -

   Change in unrealized gain
    on investment securities
    available-for-sale, net                   -              -             -             -            -    2,501,647      2,501,647
                                     ----------  -------------  ------------  ------------  -----------  -----------  -------------

Balances at December 31, 2001        12,333,252    123,332,520    57,824,061    28,375,353            -    4,122,079    213,654,013

   Net earnings                               -              -             -    16,700,411            -            -     16,700,411

   Stock issuances                       20,859        208,590       156,590             -            -            -        365,180

   Cash dividends declared,
    $.65 per share                            -              -             -    (8,027,390)           -            -     (8,027,390)

   Change in unrealized gain
    on investment securities
    available-for-sale, net                   -              -             -             -            -    5,023,233      5,023,233
                                     ----------  -------------  ------------  ------------  -----------  -----------  -------------


Balances at June 30,2002(unaudited)  12,354,111  $ 123,541,110  $ 57,980,651  $ 37,048,374  $         -  $ 9,145,312  $ 227,715,447
                                     ==========  =============  ============  ============  ===========  ===========  =============



See notes to consolidated financial statements.

                                       -7-





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS - (UNAUDITED)




                                                                                                     Six Months Ended
                                                                                                          June 30,
                                                                                           ------------------------------------
                                                                                                  2002                2001
                                                                                           -----------------   ----------------
                                                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
     Net earnings                                                                          $      16,700,411   $     14,290,771
     Adjustments to reconcile net earnings to
      net cash provided by operating activities:
         Depreciation and amortization                                                             2,151,454          2,781,694
         Provision for loan losses                                                                   908,834            863,717
         Premium amortization, net of discount accretion                                           2,037,782            397,684
         Loss (gain) on sale of assets                                                                75,290            (53,909)
         Deferred federal income tax benefit                                                        (478,789)          (795,754)
         (Increase) decrease in other assets                                                      (1,610,784)         1,428,986
         Increase in other liabilities                                                               951,963          1,562,374
                                                                                           -----------------   ----------------
              Total adjustments                                                                    4,035,750          6,184,792
                                                                                           -----------------   ----------------
      Net cash provided by operating activities                                                   20,736,161         20,475,563

CASH FLOWS FROM INVESTING ACTIVITIES
     Net decrease (increase) in interest-bearing deposits in banks                                 1,353,214           (200,117)
     Activity in available-for-sale securities:
         Sales                                                                                     2,213,004         12,629,496
         Maturities                                                                               32,247,526         46,790,210
         Purchases                                                                              (113,749,043)      (122,185,407)
     Activity in held-to-maturity securities:
         Maturities                                                                               52,865,349        121,471,592
         Purchases                                                                                (1,494,822)       (60,132,509)
     Net (increase) decrease in loans                                                              4,317,452         (4,615,481)
     Capital expenditures                                                                         (1,462,272)        (2,708,673)
     Proceeds from sale of assets                                                                     35,545            178,522
                                                                                           -----------------   ----------------
         Net cash used in investing activities                                                   (23,674,047)        (8,772,367)

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase (decrease) in noninterest-bearing deposits                                       8,812,831         (5,869,115)
     Net (decrease) increase in interest-bearing deposits                                        (46,106,118)         4,461,717
     Net incresase (decrease) in securities sold under agreements to repurchase                    2,502,930        (13,577,583)
     Common stock transactions:
         Acquisition of treasury stock                                                                     -           (315,050)
         Proceeds from stock issuances                                                               365,180            116,858
     Dividends paid                                                                               (7,403,744)        (6,528,104)
                                                                                           -----------------   ----------------
         Net cash used in financing activities                                                   (41,828,921)       (21,711,277)
                                                                                           -----------------   ----------------

     Net decrease in cash and cash equivalents                                                   (44,766,807)       (10,008,081)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                                   185,125,214        162,530,712
                                                                                           -----------------   ----------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                 $     140,358,407   $    152,522,631
                                                                                           =================   ================

SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS
     Interest paid                                                                         $      13,811,522   $     24,387,048
     Federal income tax paid                                                                       7,413,227          6,378,823
     Assets acquired through foreclosure                                                             424,358             54,614
     Loans to finance the sale of other real estate                                                  176,526                  -
     Retirement of treasury stock                                                                          -          4,240,119



See notes to consolidated financial statements.

                                       -8-





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


Note 1 - Basis of Presentation

In the opinion of management,  the unaudited  consolidated  financial statements
reflect all  adjustments  necessary  for a fair  presentation  of the  Company's
financial position and unaudited results of operations.  All adjustments were of
a normal  recurring  nature.  However,  the results of operations  for the three
months and six months ended June 30, 2002 are not necessarily  indicative of the
results to be expected for the year ended December 31, 2002.

Note 2 - Earnings Per Share

Basic earnings per common share is computed by dividing net income  available to
common  shareholders by the weighted average number of shares outstanding during
the period.  In computing diluted earnings per common share for the three months
and six months  ended  June 30,  2002 and 2001,  the  Company  assumes  that all
outstanding  options  to  purchase  common  stock  have  been  exercised  at the
beginning of the year (or 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  respective
period.  The weighted average common shares  outstanding used in computing basic
earnings per common share for the  quarters  ended June 30, 2002 and 2001,  were
12,348,153  and 12,319,900  shares,  respectively.  The weighted  average common
shares  outstanding  used in computing  basic  earnings per common share for the
six-months  periods ended June 30, 2002 and 2001, were 12,344,275 and 12,312,706
shares,  respectively.  The weighted  average common shares  outstanding used in
computing diluted earnings per common share for the quarters ended June 30, 2002
and 2001, were  ,12,404,898 and 12,363,974  shares,  respectively.  The weighted
average common shares  outstanding used in computing diluted earnings per common
share for the six-month  periods ended June 30, 2002 and 2001,  were  12,401,632
and 12,366,251shares, respectively.

Note 3 - Goodwill and Other Intangible Assets - Adoption of Statement 142

In June 2001,  the  Financial  Accounting  Standards  Board issued  Statement on
Financial  Accounting (SFAS) No. 142, Goodwill and Other Intangible Assets. SFAS
142 requires that  goodwill no longer be amortized,  but instead be reviewed for
impairment.  The Company  adopted  SFAS 142 on January 1, 2002 and  discontinued
amortization  on goodwill  amounting to $23,765,896.  The Company  conducted its
initial  impairment test in the three months ending June 30, 2002.  There was no
reduction  of  recorded   goodwill   resulting  from  the  impairment   test.  A
reconciliation adjusting comparative net earnings and earnings per share for the
three months and six months ended June 30, 2002 and 2001, follows:



                                                  Three Months Ended June 30,         Six Months Ended June 30,
                                                 -----------------------------      ------------------------------
                                                     2002             2001              2002               2001
                                                 ------------      -----------      ------------      ------------
                                                                                          
    Reported net earnings                        $  8,521,758      $ 7,287,021      $ 16,700,411      $ 14,290,771
    Add back: Goodwill
       amortization, net of tax benefit              -                 305,436             -               610,778
                                                 ------------      -----------      ------------      ------------
    Adjusted net earnings                        $  8,521,758      $ 7,592,457      $ 16,700,411      $ 14,901,549
                                                 ============      ===========      ============      ============

    Basic earnings per share:
       Reported net earnings                     $        .69      $       .59      $       1.35      $       1.16
       Goodwill amortization,
          net of tax benefit                         -                     .03             -                   .05
                                                 ------------      -----------      ------------      ------------
       Adjusted net earnings                     $        .69      $       .62      $       1.35      $       1.21
                                                 ============      ===========      ============      ============

    Earnings per share, assuming dilution:
       Reported net earnings                     $        .69      $       .59      $       1.35      $       1.15
       Goodwill amortization,
          net of tax benefit                         -                     .02              -                  .05
                                                 ------------      -----------      ------------      ------------
       Adjusted net earnings                     $        .69      $       .61      $       1.35      $       1.20
                                                 ============      ===========      ============      ============



                                       -9-





Item 2.    Management's Discussion and Analysis of Financial Condition and
               Results of Operations

Operating Results
- -----------------

For the six months ended June 30, 2002,  the  Company's  net income  amounted to
$16.7  million,  or $1.35 per basic  share.  For the same period last year,  net
income  amounted to $14.3 million,  or $1.16 per basic share.  Return on average
assets  and return on average  equity  for the six months  ended June 30,  2002,
amounted to 1.78 percent and 15.62 percent,  respectively.  The Company's return
on average  assets and return on average  equity for the same  period  last year
amounted to 1.64  percent and 14.48  percent,  respectively.  Net income for the
second quarter 2002 totaled $8.5 million,  or $0.69 per basic share, as compared
to $7.3 million,  or $0.59 per basic share,  earned in the second  quarter 2001.
Return on average assets for the second quarter 2002 amounted to 1.80 percent as
compared to 1.65 for the second  quarter 2001.  Return on average equity for the
second  quarter 2002  amounted to 15.73 percent as compared to 14.47 percent for
the second quarter 2001.

Net interest income on a tax-equivalent  basis for the six months ended June 30,
2002,  totaled  $41.3  million as compared to $35.8  million for the same period
last year. Net interest income on a tax-equivalent  basis for the second quarter
of 2002  totaled  $21.1  million as  compared  to $18.2  million  for the second
quarter  2001.  The  increases in  tax-equivalent  net interest  income for 2002
resulted from growth in average earning assets,  primarily investment securities
and loans,  coupled with improved net interest margins.  Earning assets averaged
$1.725  billion for the six months ended June 30, 2002,  and were $122.9 million
above the same period last year.  Earning  assets  averaged  $1.735  billion for
second quarter 2002 and were $117.1 million above the second quarter 2001.  When
compared  to the same  periods  last year,  approximately  $72.0  million of the
growth  in  earning  assets is  attributable  to the cash  purchase  acquisition
finalized in July 2001.The net interest  margin amounted to 4.83 percent for the
first six months of 2002 as  compared  to 4.51  percent for the same period last
year. For the second quarter 2002, the net interest margin was 4.88 percent,  as
compared to 4.51 percent for the first quarter  2001.  The improved net interest
margins for 2002 resulted  primarily  from the  re-pricing  of interest  bearing
liabilities  following the rapid decrease in interest rates during the first six
months of 2001.

For the six months ended June 30, 2002,  the provision for loan losses  amounted
to $909 thousand as compared to $864 thousand for the same period last year. Net
charge offs for the six months  ended June 30, 2002,  totaled  $391  thousand as
compared to $1.1  million  for the same period last year.  Net charge offs on an
annualized  basis  amounted to .09  percent of average  loans as compared to .25
percent for the first six months last year. At June 30, 2002,  the allowance for
loan losses was 1.19 percent of loans and was  considered  by  Management  to be
adequate.  For the second  quarter 2002,  the provision for loan losses was $510
thousand as compared to $497 thousand for the second  quarter  2001.  Net charge
offs for the second  quarter  2002  totaled  $248  thousand  as compared to $400
thousand for same quarter last year.

Total  noninterest  income for the six months ended June 30,  2002,  amounted to
$14.2 million as compared to $13.8 million for the same period last year.  Trust
fees for the first six months of 2002  totaled  $2.9 million as compared to $3.0
million for the same period last year.  Lower trust fees for 2002 reflect  lower
market  values of trust asset as compared to the same period last year.  Service
charges on deposit accounts for the six months ended June 30, 2002, totaled $7.4
million as  compared to $7.3  million for the same period last year.  The modest
increase for 2002 is attributable to a lower volume of insufficient  funds items
when compared to the same period last year.  ATM fees which includes fees earned
on check card  transactions  totaled  $1.1  million  for the first six months as
compared to $930  thousand for the same period last year.  The increase for 2002
is attributable to an increase in both the number of cardholders and an increase
in the  volume of  transactions.  For the six months  ended  June 30,  2002 real
estate  mortgage fees totaled $791 thousand as compared to $770 thousand for the
same period last year.  The modest  increase for 2002 reflects a lower growth in
the volume of new loan and refinance transactions during the first six months of
2002 as compared to the same period last year. Other noninterest  income for the
first six months of 2002  totaled  $2.0  million as compared to $1.7 million for
the first six months  ended June 30,  2001.  Other  noninterest  income for 2002
includes $325 thousand,  which  represents  check printing fees that, in periods
prior to 2002,  were  recorded as a reduction in printing and supplies  expense.

                                      -10-





This change in classification  for check printing fees was made in response to a
change in bank regulatory financial reporting guidelines. Noninterest income for
the second quarter 2002 amounted to $7.2 million as compared to $7.1 million for
the same  period  last year.  The  various  factors  contributing  to the second
quarter 2002 variances from the second quarter 2001 were, for the most part, the
factors  contributing to changes in the year-to-date  June 30, 2002,  amounts as
compared to the first six months last year.

Noninterest  expense  for the six months  ended  June 30,  2002,  totaled  $28.9
million as compared to $26.7 million for the same period last year. Salaries and
employee  benefits  expense for first six months of 2002 totaled $15.7  million,
which was $1.8  million  above the same  period  last  year.  The cash  purchase
acquisition  finalized in July 2001  accounted for $622 thousand of the increase
over the 2001 amount with the balance attributable primarily to salary increases
and higher profit sharing and pension expense.  Combined occupancy and equipment
expense  for the first six months of 2002  totaled  $4.3million,  which was $297
thousand above the combined amounts for the same period last year. When compared
to the same period last year, the higher occupancy and equipment expense for the
first six months of 2002  relates  primarily  to the cash  purchase  acquisition
finalized in July 2001.  Printing and supplies  expense for the first six months
of 2002 totaled $861 thousand and was $391  thousand  above the same period last
year. The increase for 2002 was due primarily to $325 thousand in check printing
fees included in noninterest income in 2002 versus as a reduction in expense for
prior  years.  As  compared  to the same  period  last  year,  intangible  asset
amortization  expense  for the six  months  ended June 30,  2002,  was down $753
thousand due to a change in accounting principles which was effective January 1,
2002.  Other  noninterest  expense for the first six months of 2002 totaled $7.2
million as compared to $6.8 million for the same period last year.  The increase
was attributable  primarily to higher ATM processing fees and higher examination
fees  and  audit  and  accounting  fees,  which  were up $130  thousand  and $80
thousand,  respectively, from amounts recorded for the first six months of 2001.
Noninterest  expense for the second  quarter  2002  totaled  $14.7  million,  an
increase of $1.2 million over the $13.5 million  reported for the second quarter
2001.  The second  quarter  2002  increase  over the same  quarter last year was
attributable  primarily  to: (i) an $885  thousand  increase  for  salaries  and
benefits;  (ii) a $175 thousand  increase in equipment  and  occupancy  expense;
(iii) a $196 thousand  increase for printing and supplies  expense;  (iv) a $376
thousand decrease for amortization of intangibles;  (v) an $87 thousand increase
in ATM transaction  processing expense (included in other noninterest  expense);
and (vi) a $42 thousand  increase in  examination  fees and audit and accounting
fees (included in other noninterest expense).  The efficiency ratio (noninterest
expense as a percent of net interest  income plus  noninterest  income) is a key
indicator of how well  noninterest  expense is controlled.  The Company's  52.11
percent efficiency ratio for the first six months of 2002 reflected  improvement
when compared to 53.83 percent for the same period last year.

Balance Sheet Review
- --------------------

Total  assets at June 30,  2002,  totaled  $1.911  billion as compared to $1.930
billion at December 31, 2001,  and $1.751  billion at June 30, 2001. The balance
sheets presented reflect normal recurring adjustments and accruals.

Loans at June 30,  2002,  totaled  $935  million as compared to $940  million at
year-end  2001 and $863 million at June 30, 2001.  As compared to year-end  2001
amounts,  loans  at June  30,  2002,  reflect  (i) a $1.4  million  increase  in
commercial loans; (ii) a $9.4 million increase in real estate loans; and (iii) a
$15.8 million  decrease in agricultural  loans. The decrease in loans during the
first half of 2002 reflects  pay-downs on several  significant  commercial  loan
relationships  coupled  with  seasonal  pay-downs  from loans to farm and cattle
operations.  Investment  securities  at June 30,  2002,  totaled $755 million as
compared to $722 million at year-end 2001 and $661 million at June 30, 2001. The
net unrealized  gain in the investment  portfolio at June30,  2002,  amounted to
$23.6 million and had an overall yield of 5.90  percent.  At June 30, 2002,  the
Company did not hold any structured  notes or CMOs that entail higher risks than
standard mortgage-backed  securities.  Total deposits at June 30, 2002, amounted
to $1.648  billion as  compared to $1.685  billion at  year-end  2001 and $1.518
billion  at  June  30,   2001.   As   compared   to   year-end   2001   amounts,

                                      -11-





noninterest-bearing  demand deposits increased $8.8 million and interest-bearing
deposits decreased $46.1 million which reflects the Company's continued strategy
not to match higher market rates on certain  interest-bearing  deposit products.

Nonperforming  assets at June 30, 2002, totaled $5.1 million as compared to $4.8
million at December  31,  2001.  The  increase  resulted  primarily  from a $309
thousand  increase in nonaccrual  loans. At .55 percent of loans plus foreclosed
assets,  Management  considers  nonperforming assets to be at a manageable level
and is unaware of any  material  classified  credit not  properly  disclosed  as
nonperforming.

Liquidity and Capital
- ---------------------

The Company's  consolidated  statements of cash flows are presented on page 8 of
this report.  At June 30, 2002, the parent company had no debt outstanding under
its $25 million line of credit with an unaffiliated financial institution. Total
equity capital  amounted to $227.7  million at June 30, 2002,  which was up from
$213.6  million at  year-end  2001 and  $206.6  million  at June 30,  2001.  The
Company's  risk-based  capital and leverage  ratios at June 30, 2002, were 19.26
percent and 10.37 percent,  respectively.  The second quarter 2002 cash dividend
of $0.35 per share totaled $4.3 million and  represented  50.6 percent of second
quarter earnings.  On July 23, 2002, the Company declared a $0.35 per share cash
dividend payable October 1, 2002.

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

Interest  rate  risk  results  when the  maturity  or  re-pricing  intervals  of
interest-earning  assets and  interest-bearing  liabilities  are different.  The
Company's  exposure  to  interest  rate risk is managed  primarily  through  the
Company's strategy of selecting the types and terms of  interest-earning  assets
and  interest-bearing  liabilities  which  generate  favorable  earnings,  while
limiting the potential negative effects of changes in market interest rates. The
Company uses no off-balance-sheet  financial instruments to manage interest rate
risk.  Each  subsidiary bank has an  asset/liability  committee,  which monitors
interest rate risk and compliance with investment policies. Interest-sensitivity
gap and simulation  analysis are among the ways that the subsidiary  banks track
interest rate risk. As of June 30, 2002,  Management  estimates  that,  over the
next 12 months,  an upward  shift of interest  rates by 150 basis  points  would
result in an increase of  projected  net  interest  income of 3.00 percent and a
downward shift of interest rates by 150 basis points would result in a reduction
in projected net interest income of 6.89 percent. These are good faith estimates
and assume that the composition of our interest sensitive assets and liabilities
existing at June 30,  2002,  will  remain  constant  over the  relevant 12 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.  As  interest-bearing  assets  and
liabilities re-price 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.


Item 3.   Quantitative and Qualitative Disclosures About Market Risk

Management  considers interest rate risk to be a significant market risk for the
Company.  See  "Item 2 -  Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations" for disclosure regarding this market risk.

                                      -12-





                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.






                                       FIRST FINANCIAL BANKSHARES, INC.


Date: August 14, 2002                  By:/S/ F. Scott Dueser
      ---------------                     --------------------------------------
                                          F. Scott Dueser
                                          President and Chief Executive Officer





Date: August 14, 2002                  By:/S/ Curtis R. Harvey
      ---------------                     --------------------------------------
                                          Curtis R. Harvey
                                          Executive Vice President and
                                          Chief Financial Officer


                                      -13-




                                    PART II


                               OTHER INFORMATION


Item 6. Exhibits

The following exhibits are filed as part of this report:

     99.1   Certification   of  Chief  Executive   Officer  of  First  Financial
            Bankshares, Inc.

     99.2   Certification   of  Chief  Financial   Officer  of  First  Financial
            Bankshares, Inc.

                                      -14-





                                                                    Exhibit 99.1
                                                                    ------------


                                Certification of
                             Chief Executive Officer
                       of First Financial Bankshares, Inc.


This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 and accompanies the quarterly  report on Form 10-Q (the "Form 10-Q") for
the  quarter  ended  June 30,  2002 of First  Financial  Bankshares,  Inc.  (the
"Issuer").

I, F. Scott  Dueser,  the  President  and Chief  Executive  Officerof the Issuer
certify that:

(i)  the Form 10-Q fully  complies  with the  requirements  of section  13(a) or
     section 15(d) of the Securities  Exchange Act of 1934 (15 U.S.C.  78m(a) or
     78o(d)); and

(ii) the information contained in the Form 10-Q fairly presents, in all material
     respects, the financial condition and results of operations of the Issuer.

Dated:  August 14, 2002



                                           /S/  F. Scott Dueser
                                           --------------------
                                  Name:    F. Scott Dueser
                                  Title:   President and Chief Executive Officer


Subscribed and sworn to before me
this 14th. day of August, 2002.


/S/ Gaila N. Kilpatrick
- -----------------------
Name:    Gaila N. Kilpatrick
         -------------------
Title: Notary Public

My commission expires: April 15, 2005





                                                                    Exhibit 99.2
                                                                    ------------

                                Certification of
                             Chief Financial Officer
                       of First Financial Bankshares, Inc.


This certification is provided pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002 and accompanies the quarterly  report on Form 10-Q (the "Form 10-Q") for
the  quarter  ended  June 30,  2002 of First  Financial  Bankshares,  Inc.  (the
"Issuer").

I, Curtis R. Harvey, the Executive Vice President and Chief Financial Officer of
the Issuer certify that :

(i)  the Form 10-Q fully  complies  with the  requirements  of section  13(a) or
     section 15(d) of the Securities  Exchange Act of 1934 (15 U.S.C.  78m(a) or
     78o(d)); and

(ii) the information contained in the Form 10-Q fairly presents, in all material
     respects, the financial condition and results of operations of the Issuer.

Dated:  August 14, 2002



                                                /S/ Curtis R. Harvey
                                                --------------------
                                       Name:    Curtis R. Harvey
                                       Title:   Executive Vice President and CFO


Subscribed and sworn to before me
this 14th. day of August, 2002.


/S/ Gaila N. Kilpatrick
- -----------------------
Name:    Gaila N. Kilpatrick
         -------------------
Title: Notary Public

My commission expires:  April 15, 2005