UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 2003
                                                 -------------

                          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)

                                  (325)627-7155
                                  -------------
              (Registrant's telephone number, including area code)

     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 checkmark  whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of The Exchange Act). Yes X  No    .
                                               ---   ----

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of August 6, 2003:

         Class                                   Number of Shares Outstanding
         -----                                   ----------------------------
Common Stock, $10.00 par value                             15,475,267
         per share





                                TABLE OF CONTENTS


                                     PART I

                              FINANCIAL INFORMATION

Item                                                                      Page
- ----                                                                      ----


     Forward-Looking Statement Disclaimer                                   3


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


2.   Management's Discussion and Analysis of Financial
      Condition and Results of Operations                                  11


3.   Quantitative and Qualitative Disclosures About Market Risk            16


4.   Controls and Procedures                                               16



                                     PART II

                                OTHER INFORMATION


6.   Exhibits and Reports on Form 8-K                                      17


     Signatures                                                            18





                         CAUTIONARY STATEMENT REGARDING
                           FORWARD-LOOKING STATEMENTS

This Form 10-Q 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-Q,  words such as  "anticipate",
"believe",  "estimate",  "expect", "intend",  "predict",  "project", and similar
expressions,  as  they  relate  to us or  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:

o        general economic conditions;

o        legislative and regulatory actions and reforms;

o        competition from other financial institutions and financial
          holding companies;

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

o        changes in the demand for loans;

o        fluctuations in the value of collateral and loan reserves;

o        inflation, interest rate, market and monetary fluctuations;

o        changes in consumer spending, borrowing and savings habits;

o        acquisitions and integration of acquired businesses; and

o        other factors described in "Part I, Item 2 - 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

                              FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements.

The consolidated balance sheets of First Financial Bankshares,  Inc. at June 30,
2003 and 2002 and December 31, 2002, and the consolidated statements of earnings
and comprehensive  earnings for the three and six months ended June 30, 2003 and
2002,  changes in shareholders'  equity for the year ended December 31, 2002 and
six months ended June 30, 2003, and cash flows for the six months ended June 30,
2003 and 2002, follow on pages 4 through 8.

On April 22, 2003,  the  Company's  Board of Directors  declared a five for four
stock split in the form of a 25% stock  dividend for  shareholders  of record on
May 16, 2003. All per share amounts in this report have been restated to reflect
this stock  split.  An amount  equal to the par value of the  additional  common
shares  issued  pursuant to the stock  split was  reflected  as a transfer  from
retained earnings to common stock in the consolidated financial statements.

                                       3





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS




                                                                                       June 30,
                                                                          ---------------------------------      December 31,
                                                                                2003               2002              2002
                                                                          ---------------   ---------------   ---------------
                                                                                                     
ASSETS                                                                                (Unaudited)
   Cash and due from banks                                                $   104,575,826   $    93,908,407   $   108,436,645
   Federal funds sold                                                          43,725,000        46,450,000        70,000,000
                                                                          ---------------   ---------------   ---------------
     Cash and cash equivalents                                                148,300,826       140,358,407       178,436,645

   Interest-bearing deposits in banks                                           5,219,177            21,071         2,324,425

   Investment securities:
     Securities held-to-maturity (market value of $179,751,258,
        $250,770,960 and $211,862,151 at June 30, 2003,
        June 30, 2002 and December 31, 2002, respectively)                    168,667,372       241,270,327       200,449,784
     Securities available-for-sale, at fair value                             710,513,311       517,584,102       571,806,629
                                                                          ---------------   ---------------   ---------------
           Total investment securities                                        879,180,683       758,854,429       772,256,413

   Loans                                                                      920,941,697       935,174,382       964,039,773
     Less: Allowance for loan losses                                          (11,523,162)      (11,119,945)      (11,218,729)
                                                                          ---------------   ---------------   ---------------
   Net loans                                                                  909,418,535       924,054,437       952,821,044

   Bank premises and equipment, net                                            40,995,682        41,355,266        40,605,401
   Goodwill and intangible assets                                              24,803,210        24,644,391        24,870,788
   Other assets                                                                20,407,757        21,252,815        21,868,220
                                                                          ---------------   ---------------   ---------------

TOTAL ASSETS                                                              $ 2,028,325,870   $ 1,910,540,816   $ 1,993,182,936
                                                                          ===============   ===============   ===============

LIABILITIES
   Noninterest-bearing deposits                                           $   443,674,597   $   398,219,497   $   425,473,353
   Interest-bearing deposits                                                1,300,142,994     1,249,649,814     1,286,088,863
                                                                          ---------------   ---------------   ---------------
     Total deposits                                                         1,743,817,591     1,647,869,311     1,711,562,216

   Dividends payable                                                            4,796,143         4,323,622         4,327,374
   Securities sold under agreements to repurchase                              12,056,116        22,349,997        26,708,994
   Other liabilities                                                           16,475,782         8,282,439        11,816,707
                                                                          ---------------   ---------------   ---------------

     Total liabilities                                                      1,777,145,632     1,682,825,369     1,754,415,291
                                                                          ---------------   ---------------   ---------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
   Common stock - $10 par value; authorized 20,000,000 shares; 15,471,429,
     12,354,111 and 12,364,201 shares issued and outstanding
     at June 30, 2003, June 30, 2002 and December 31, 2002, respectively      154,714,290       123,541,110       123,642,010
   Capital surplus                                                             58,172,924        57,980,651        58,087,687
   Retained earnings                                                           23,238,355        37,048,374        45,647,522
   Accumulated other comprehensive income                                      15,054,669         9,145,312        11,390,426
                                                                          ---------------   ---------------   ---------------

     Total shareholders' equity                                               251,180,238       227,715,447       238,767,645
                                                                          ---------------   ---------------   ---------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                $ 2,028,325,870   $ 1,910,540,816   $ 1,993,182,936
                                                                          ===============   ===============   ===============

See notes to consolidated financial statements.



                                      -4-





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




                                                      Three Months Ended June 30,            Six Months Ended June 30,
                                                   ----------------------------------    ----------------------------------
                                                         2003               2002               2003               2002
                                                   --------------     ---------------    ---------------    ---------------
                                                                                                
 INTEREST INCOME
     Interest and fees on loans                    $   14,472,914     $    16,088,389    $    29,259,463    $    32,406,928
     Interest on investment securities:
            Taxable                                     7,577,369           8,158,394         15,256,189         16,130,658
            Exempt from federal income tax              1,755,727           1,786,690          3,501,474          3,517,634
     Interest on federal funds sold and
        interest-bearing deposits in banks                183,707             312,244            329,289            570,653
                                                   --------------     ---------------    ---------------    ---------------
        Total interest income                          23,989,717          26,345,717         48,346,415         52,625,873

 INTEREST EXPENSE
     Interest-bearing deposits                          4,454,474           6,174,507          9,108,972         13,159,675
     Other                                                 27,659              71,196             95,385            158,496
                                                   --------------     ---------------    ---------------    ---------------
        Total interest expense                          4,482,133           6,245,703          9,204,357         13,318,171
                                                   --------------     ---------------    ---------------    ---------------

 NET INTEREST INCOME                                   19,507,584          20,100,014         39,142,058         39,307,702
     Provision for loan losses                            225,867             510,334            736,368            908,834
                                                   --------------     ---------------    ---------------    ---------------

 NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES                         19,281,717          19,589,680         38,405,690         38,398,868

 NONINTEREST INCOME
     Trust department income                            1,478,862           1,448,116          2,912,668          2,872,185
     Service fees on deposit accounts                   3,987,738           3,807,718          7,795,560          7,364,577
     ATM fees                                             737,650             591,208          1,403,304          1,102,212
     Real estate mortgage fees                            815,331             369,130          1,499,694            791,158
     Net gain (loss) on sale of securities                 (4,752)             19,256             (4,752)            19,256
     Net gain on sale of student loans                  1,606,120             116,885          1,842,635            314,360
     Other                                                887,775             911,723          2,125,295          1,917,722
                                                   --------------     ---------------    ---------------    ---------------
            Total noninterest income                    9,508,724           7,264,036         17,574,404         14,381,470

 NONINTEREST EXPENSE
     Salaries and employee benefits                     8,591,855           7,870,709         16,813,242         15,710,117
     Net occupancy expense                              1,021,432           1,031,438          1,964,011          1,985,623
     Equipment expense                                  1,188,760           1,156,208          2,376,726          2,341,096
     Printing, stationery & supplies                      330,709             383,557            673,758            860,661
     Correspondent bank service charges                   364,606             375,845            759,660            738,837
     Amortization of intangible assets                     33,789              33,789             67,578             67,578
     Other expenses                                     3,988,980           3,825,272          7,971,414          7,207,223
                                                   --------------     ---------------    ---------------    ---------------
            Total noninterest expense                  15,520,131          14,676,818         30,626,389         28,911,135
                                                   --------------     ---------------    ---------------    ---------------

 EARNINGS BEFORE INCOME TAXES                          13,270,310          12,176,898         25,353,705         23,869,203
     Income tax expense                                 4,049,492           3,655,140          7,683,296          7,168,792
                                                   --------------     ---------------    ---------------    ---------------

 NET EARNINGS                                      $    9,220,818     $     8,521,758    $    17,670,409    $    16,700,411
                                                   ==============     ===============    ===============    ===============

 EARNINGS PER SHARE, BASIC                         $         0.60     $          0.55    $          1.14    $          1.08

 EARNINGS PER SHARE, ASSUMING DILUTION             $         0.59     $          0.55    $          1.14    $          1.08

 DIVIDENDS PER SHARE                               $         0.31     $          0.28    $          0.59    $          0.52

 See notes to consolidated financial statements.



                                       -5-





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




                                                         Three Months Ended June 30,         Six Months Ended June 30,
                                                       --------------------------------    -------------------------------
                                                             2003              2002              2003             2002
                                                       --------------    --------------    --------------   --------------
                                                                                                
NET EARNINGS                                           $    9,220,818    $    8,521,758    $   17,670,409   $   16,700,411

   OTHER ITEMS OF COMPREHENSIVE EARNINGS:
    Change in unrealized gain on
      investment securities available-for-sale              9,846,796         9,429,036         5,632,545        7,747,307

    Reclassification adjustment for realized
     losses (gains) on investment securities
       included in net earnings, before income tax              4,752           (19,256)            4,752          (19,256)
                                                       --------------    --------------    --------------   --------------

          Total other items of comprehensive earnings       9,851,548         9,409,780         5,637,297        7,728,051

    Income tax expense related to other
     items of comprehensive earnings                       (3,448,042)       (3,293,423)       (1,973,054)      (2,704,818)
                                                       --------------    --------------    --------------   --------------


COMPREHENSIVE EARNINGS                                 $   15,624,324    $   14,638,115    $   21,334,652   $   21,723,644
                                                       ==============    ==============    ==============   ==============

See notes to consolidated financial statements.



                                      -6-





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




                                                                                                Accumulated
                                                                                         Other Comprehensive Income
                                                                                          -------------------------
                                           Common Stock                                 Unrealized Gain   Minimum        Total
                                      ------------------------   Capital      Retained    on Securities   Pension     Shareholders'
                                        Shares       Amount      Surplus      Earnings Available-for-Sale Liability      Equity
                                      ---------- ------------- ------------ ------------- ------------ ------------  -------------
                                                                                                
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                                -             -            -    33,952,550            -            -     33,952,550

   Stock issuances                        30,949       309,490      263,626             -            -            -        573,116

   Cash dividends declared,
       $1.08 per share                         -             -            -   (16,680,381)           -            -    (16,680,381)

   Minimum liability pension
       adjustment, net of
       related taxes                           -             -            -             -            -   (1,440,283)    (1,440,283)

   Change in unrealized gain in
      investment securities
      available-for-sale,
      net of related income taxes              -             -            -             -    8,708,630            -      8,708,630
                                      ---------- ------------- ------------ ------------- ------------ ------------  -------------

Balances at December 31, 2002         12,364,201   123,642,010   58,087,687   45,647,522    12,830,709   (1,440,283)   238,767,645

   Net earnings                                -             -            -   17,670,409             -            -     17,670,409

   Stock issuances                        14,233       142,330       85,237            -             -            -        227,567

   Cash dividends declared,
       $0.59 per share                         -             -            -   (9,149,626)            -            -     (9,149,626)

   Change in unrealized gain in
      investment securities
      available-for-sale,
      net of related income taxes              -             -            -            -     3,664,243            -      3,664,243

   Five for four stock split in the
      form of a 25% stock dividend     3,092,995    30,929,950            -  (30,929,950)            -            -              -
                                      ---------- ------------- ------------ ------------- ------------ ------------  -------------

Balances at June 30, 2003 (unaudited) 15,471,429 $ 154,714,290 $ 58,172,924 $  23,238,355 $ 16,494,952 $ (1,440,283) $ 251,180,238
                                      ========== ============= ============ ============= ============ ============  =============

See notes to consolidated financial statements.



                                       -7-





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




                                                                                Six Months Ended June 30,
                                                                            ---------------------------------
                                                                                  2003              2002
                                                                            ---------------   ---------------
                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
     Net earnings                                                           $    17,670,409   $    16,700,411
     Adjustments to reconcile net earnings to
         net cash provided by operating activities:
            Depreciation and amortization                                         2,096,240         2,151,454
            Provision for loan losses                                               736,368           908,834
            Premium amortization, net of discount accretion                       2,605,227         2,037,782
            Loss on sale of assets                                                    3,385            75,290
            Deferred federal income tax benefit                                    (741,823)         (478,789)
            Decrease (increase) in other assets                                     314,400        (1,610,784)
            Increase in other liabilities                                         5,400,899           951,963
                                                                            ---------------   ---------------
                Total adjustments                                                10,414,696         4,035,750
                                                                            ---------------   ---------------
        Net cash provided by operating activities                                28,085,105        20,736,161
                                                                            ---------------   ---------------
CASH FLOWS FROM INVESTING ACTIVITIES
     Net (increase) decrease in interest-bearing deposits in banks               (2,894,752)        1,353,214
     Activity in available-for-sale securities:
        Sales                                                                    41,152,973         2,213,004
        Maturities                                                               97,745,538        32,247,526
        Purchases                                                              (274,508,292)     (113,749,043)
     Activity in held-to-maturity securities:
        Maturities                                                               33,212,829        52,865,349
        Purchases                                                                (1,500,000)       (1,494,822)
     Net decrease in loans                                                       41,820,337         4,317,452
     Capital expenditures                                                        (2,479,791)       (1,462,272)
     Proceeds from sale of assets                                                    81,027            35,545
                                                                            ---------------   ---------------
        Net cash used in investing activities                                   (67,370,131)      (23,674,047)
                                                                            ---------------   ---------------
CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in noninterest-bearing deposits                                18,201,244         8,812,831
     Net increase (decrease) in interest-bearing deposits                        14,054,131       (46,106,118)
     Net (decrease) increase in securities sold under
          agreements to repurchase                                              (14,652,878)        2,502,930
     Proceeds from stock issuances                                                  227,567           365,180
     Dividends paid                                                              (8,680,857)       (7,403,744)
                                                                            ---------------   ---------------
        Net cash provided by (used in) financing activities                       9,149,207       (41,828,921)
                                                                            ---------------   ---------------

     Net decrease in cash and cash equivalents                                  (30,135,819)      (44,766,807)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                  178,436,645       185,125,214
                                                                            ---------------   ---------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                  $   148,300,826   $   140,358,407
                                                                            ===============   ===============

SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS
     Interest paid                                                          $     8,828,151        13,811,522
     Federal income tax paid                                                      7,533,118         7,413,227
     Assets acquired through foreclosure                                            845,804           424,358
     Loans to finance the sale of other real estate                                       -           176,526

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 and
six months ended June 30, 2003, are not necessarily indicative of the results to
be expected,  due to seasonality and other factors, for the year ending December
31, 2003.  Certain  information and footnote  disclosures  normally  included in
financial statements prepared in accordance with accounting principles generally
accepted in the United States have been condensed or omitted under SEC rules and
regulations.

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 periods. In computing diluted earnings per common share for the three months
and six months  ended  June 30,  2003 and 2002,  the  Company  assumes  that 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  respective
periods.  The weighted average common shares outstanding used in computing basic
earnings  per common  share for the three  months  ended June 30, 2003 and 2002,
were 15,466,371 and 15,435,191 shares, respectively. The weighted average common
shares outstanding used in computing basic earnings per common share for the six
months  ended  June  30,  2003  and  2002,   were   15,461,477  and  15,430,344,
respectively.  The weighted average common shares  outstanding used in computing
diluted  earnings  per common share for the three months ended June 30, 2003 and
2002, were 15,519,299 and 15,506,123 shares, respectively.  The weighted average
common shares  outstanding  used in computing  diluted earnings per common share
for the six months ended June 30, 2003 and 2002, were 15,514,470 and 15,502,040,
respectively. See note 4 below.

Note 3 - Stock Based Compensation

The Company  grants stock options for a fixed number of shares to employees with
an  exercise  price  equal to the fair value of the shares at the date of grant.
The Company  accounts for stock option grants using the  intrinsic  value method
prescribed by APB Opinion No. 25, Accounting for Stock Issued to Employees ("APB
25").  Under APB 25, because the exercise price of the Company's  employee stock
options equals the market price of the underlying stock on the date of grant, no
compensation  expense is  recognized.  Had  compensation  cost for the plan been
determined  consistent with Statement of Financial  Accounting Standard 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 three months and six months ended June 30, 2003 and 2002.

During the three months ended June 30, 2002, the Company  granted 71,560 options
to key employees  under the 2002  Incentive  Stock Option Plan. The options were
granted at market  price on grant date,  as adjusted for the five for four stock
split.

Note 4 - Stock Split and Stock Repurchase

On April 22, 2003,  the  Company's  Board of Directors  declared a five for four
stock  split in the form of a 25%  stock  dividend  effective  June 2,  2003 for
shareholders  of record on May 16, 2003. All share and per share amounts in this
report have been  restated to reflect this stock  split.  An amount equal to the
par value of the additional common shares issued pursuant to the stock split was
reflected  as  a  transfer  from  retained  earnings  to  common  stock  in  the
consolidated financial statements.

                                       9




Additionally, on April 22, 2003, the Company's Board of Directors authorized the
repurchase of up to 500,000 shares of common stock  (representing  approximately
four  percent  of  outstanding  shares)  over the  next  three  years.  The plan
authorizes  management to repurchase the stock at such time as  repurchases  are
considered  beneficial to  stockholders.  Any  repurchases  of the stock will be
through the open market or in privately  negotiated  transactions  in accordance
with applicable laws and regulations.  No stock has been repurchased  under this
plan as of June 30, 2003.

Note 5 - Reclassifications

Certain prior period balances have been reclassified to conform with the current
period presentation.

                                       10





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

The following discussion of operations and financial condition should be read in
conjunction with the financial statements and accompanying footnotes included in
Item 1 of this Form 10-Q as well as those  included in the Company's 2002 Annual
Report on Form  10-K.  On April  22,  2003,  the  Company's  Board of  Directors
declared  a five  for four  stock  split  in the  form of a 25%  stock  dividend
effective June 2, 2003 for shareholders of record on May 16, 2003. All share and
per share amounts in this report have been restated to reflect this stock split.

Critical Accounting Policies
- ----------------------------

The preparation of the Company's  consolidated  financial statements is based on
the  selection  of certain  accounting  policies,  based on  generally  accepted
accounting  principles and customary  practices in the banking  industry.  These
policies, in certain areas, require management to make significant estimates and
assumptions. A policy is deemed critical if (i) the accounting estimate requires
the Company to make  assumptions  about matters that are highly uncertain at the
time the  accounting  estimate  was  made;  and (ii)  different  estimates  that
reasonably  could  have been  used in the  current  period,  or  changes  in the
accounting  estimate that are reasonably  likely to occur from period to period,
would have a material impact on the financial statements.

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

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

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

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

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

                                       11





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

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

Three-months ended June 30, 2003 and 2002
- -----------------------------------------

Net income for the second  quarter of 2003 totaled $9.2 million,  an increase of
$699  thousand or 8.2% for the same period last year.  The earnings  improvement
over the same period for the prior year resulted  primarily  from an increase in
the gain from student loan sales and real estate  mortgage  fees  totaling  $2.4
million for the quarter  ended June 30, 2003  compared to $486  thousand for the
same period in 2002.  Off-setting these increases was a decrease in the interest
margin  resulting  from the early  prepayment  and  reinvestment  of  investment
securities.  Interest  rates have declined to the lowest level in 40 years which
has decreased our interest  income on our  interest-earning  assets and likewise
decreased  our cost of funds but has  generally  resulted in a reduced  interest
margin.  On a basic  earnings  per share basis,  earnings  amounted to $0.60 per
share for the  second  quarter  of 2003 as  compared  to $0.55 per share for the
second  quarter of 2002.  Return on average  assets and return on average equity
for the second quarter of 2003 amounted to 1.84% and 15.09%,  respectively.  For
the same periods in 2002,  return on average assets and return on average equity
amounted  to 1.80% and  15.73%,  respectively.  The decline in return on average
equity was a result of the Company's equity growing at a higher  percentage than
its earnings,  primarily from an increase in the  unrealized  gain on securities
available for sale.

Tax  equivalent  net interest  income for the second quarter of 2003 amounted to
$20.4  million as compared to $20.8  million for the same period last year.  The
decrease of $379 thousand was due to a decrease in net interest spread partially
offset by an increase  in volume of interest  earning  assets.  Average  earning
assets were $1.8 billion for the second quarter of 2003 which is $109.2 million,
or 6.3% greater than the second  quarter of 2002.  The Company's  yield on those
average  earning assets declined to 5.41% for 2003 compared to 6.25% for 2002 as
the Company's experienced lower rates from the early prepayment and reinvestment
of investment securities and maturing loans. The Company was able to reprice its
interest  bearing  liabilities  to offset  some of the  decline  in rates on its
earning  assets.  The  Company's  net  interest  margin was 4.44% for the second
quarter of 2003 compared to 4.81% for the same period of 2002.

The  provision  for loan  losses  for the first  quarter  of 2003  totaled  $226
thousand compared to $510 thousand for the same period in 2002. Gross chargeoffs
for the  quarter  ended June 30, 2003  totaled  $347  thousand  compared to $449
thousand for the same period of 2002. Recoveries of previously charged-off loans
totaling  $281  thousand in the quarter ended June 30, 2003 (as compared to $201
thousand  in  2002)  offset  the  increase  in  chargeoffs  experienced.  On  an
annualized  basis, net chargeoffs as a percentage of average loans was 0.03% for
the second quarter of 2003 as compared to 0.09% for the same period in 2002. The
Company's  allowance  for loan  losses  totaled  $11.5  million at June 30, 2003
compared to $11.1  million at June 30, 2002,  the  increase due  primarily to an
overall  increase in loans, net of the sale of student loans. As a percentage of
nonperforming  loans,  the  Company's  allowance  amounted to 823.7% at June 30,
2003. As of June 30, 2003, management of the Company believes that the Company's
balance in allowance for loan losses is adequate to provide for losses  existing
in its portfolio that are deemed uncollectible.

Total  noninterest  income for the second  quarter of 2003 was $9.5 million,  as
compared  to $7.3  million  for the same  period  last  year.  During the second
quarter,  the Company sold $53 million in student  loans  recognizing  a gain of
$1.6 million as compared to selling $8 million in loans in the second quarter of
2002  resulting  in $117  thousand  in  gains.  The  Company  was  presented  an
opportunity to receive an additional premium by accelerating the sale of student
loans that  would  normally  have  occurred  ratably  over the next six to eight
months.  In addition,  real estate  mortgage fees increased to $815 thousand for
the second quarter of 2003 from $369 thousand for the same period of 2002 as the
Company's  customers  took  advantage of decreased  interest  rates to refinance
their mortgages at the lowest home mortgage interest rates experienced in years.
Trust fees  totaled  $1.5  million for 2003,  relatively  flat from the previous
year.  The lack of increase in trust fees is primarily a result of the depressed
equity markets. As certain trust fees are based on a percentage of the

                                       12





market value of trust assets, the lower market valuations have resulted in lower
trust fees.  Service fees on deposits  increased  4.7% to $4.0 million due to an
increased  number of accounts  and  transaction  volumes.  ATM fees totaled $738
thousand for the second quarter of 2003 compared to $591 thousand for the second
quarter in 2002 due to consumers increased use of debit cards,  increased volume
and an increase in fees charged for non-Company customer usage.

Noninterest  expense for the second  quarter of 2003  amounted to $15.5  million
compared  to $14.7  million  for the same  period in 2002,  an increase of 5.7%.
Salaries and benefits expense,  the Company's largest  noninterest expense item,
increased 9.2% to $8.6 million in 2003 due to salary increases and the increased
cost of employee  benefits.  Net occupancy  expense and  equipment  expense were
relatively  flat in the second quarter of 2003 compared to the second quarter of
2002.

The Company's  other expense  increased  only 4.3% in the second quarter of 2003
compared to the second quarter of 2002. This is a result of Company wide efforts
to curtail such expenses. We believe a key indicator of our operating efficiency
is expressed by the ratio that is calculated by dividing  noninterest expense by
the sum of net  interest  income (on a tax  equivalent  basis)  and  noninterest
income.  This ratio in effect  measures the amount of funds expended to generate
revenue.  Our goal is to continue to decrease the ratio, which indicates what we
believe  to be a more  efficiently  run  company.  We  maintained  this ratio at
comparable  levels of 52.11% for the  second  quarter of 2002 and 51.88% for the
second quarter of 2003.

Six-months ended June 30, 2003 and 2002
- ---------------------------------------

Net income for the six months of 2003 totaled $17.7 million, an increase of $970
thousand or 5.8% for the same period last year.  The earnings  improvement  over
the same period for the prior year  resulted  primarily  from an increase in the
gain from student loan sales and real estate mortgage fees totaling $3.3 million
for the six months  ended June 30, 2003  compared  to $1.1  million for the same
period in 2002.  Off-setting  these  increases  was a decrease  in the  interest
margin  resulting from the early  prepayment and  reinvestment of our investment
securities.  Interest  rates have declined to the lowest level in 40 years which
has decreased our interest  income on our  interest-earning  assets and likewise
decreased  our cost of funds but has  generally  resulted  in a reduced  overall
interest margin. On a basic earnings per share basis, earnings amounted to $1.14
per share as compared  to $1.08 per share for the six months of 2002.  Return on
average  assets and  return on  average  equity for the first six months of 2003
amounted to 1.78% and 14.70%, respectively. For the same periods in 2002, return
on average  assets and return on average  equity  amounted  to 1.78% and 15.62%,
respectively. The decline in the return of average equity was primarily a result
of the  Company's  equity  growing  at a higher  percentage  than its  earnings,
primarily  from an increase in the unrealized  gain on securities  available for
sale.

Tax equivalent net interest  income for the first six months of 2003 amounted to
$40.9  million as compared to $41.0  million for the same period last year.  The
decrease of $98 thousand was due to a decreasing net interest  spread  partially
offset by an increase in volume of net interest earning assets.  Average earning
assets  were  $1.8  billion  for the first  six  months of 2003  which is $104.1
million,  or 6.0% greater than the first six months of 2002. The Company's yield
on those average earning assets declined to 5.52% for 2003 compared to 6.34% for
2002 as the  Company  experienced  lower  rates  from the early  prepayment  and
reinvestment of investment  securities and maturing loans.  The Company was able
to reprice its  interest  bearing  liabilities  to offset some of the decline in
rates on its earning assets. The Company's net interest margin was 4.51% for the
first six months of 2003 compared to 4.83% for the first six months of 2002.

The  provision  for loan  losses for the first six months of 2003  totaled  $736
thousand compared to $909 thousand for the same period in 2002. Gross chargeoffs
for the six months ended June 30, 2003 totaled  $1.25  million  compared to $883
thousand for the same period of 2002. Recoveries of previously charged-off loans
totaling  $816  thousand in the six months  ended June 30, 2003 (as  compared to
$492  thousand in 2002) offset the  increase in  chargeoffs  experienced  in the
first six months of 2003. On an annualized basis, net chargeoffs as a percentage
of average loans was 0.09% for the first six months of 2003 as

                                       13




compared to 0.08% for the same period in 2002. The Company's  allowance for loan
losses  totaled $11.5 million at June 30, 2003 compared to $11.1 million at June
30, 2002, the increase due primarily to an overall increase in loans, net of the
sale of student loans.  As a percentage of  nonperforming  loans,  the Company's
allowance  amounted to 823.7% at June 30, 2003. As of June 30, 2003,  management
of the Company believes that the Company's  balance in allowance for loan losses
is  adequate to provide for losses  existing  in its  portfolio  that are deemed
uncollectible.

Total noninterest income for the first six months of 2003 was $17.6 million,  as
compared  to $14.4  million  for the same  period  last year.  During the second
quarter,  the Company sold $53 million in student  loans  recognizing  a gain of
$1.6  million as  compared  to  selling  $8 million in loans in the 2002  second
quarter  resulting  in $117  thousand in gains.  The Company  was  presented  an
opportunity to receive an additional premium by accelerating the sale of student
loans that  would  normally  have  occurred  ratably  over the next six to eight
months. In addition, real estate mortgage fees increased to $1.5 million for the
first six months of 2003 from $791  thousand  in the same  period of 2002 as the
Company's  customers  took  advantage of decreased  interest  rates to refinance
their mortgages at the lowest home mortgage interest rates experienced in years.
Trust fees  totaled  $2.9  million for 2003,  relatively  flat from the previous
year.  The lack of increase in trust fees in primarily a result of the depressed
equity  markets.  As certain  trust fees are based on a percentage of the market
value of trust assets,  the lower market valuations have resulted in lower trust
fees.  Service  fees  on  deposits  increased  5.9% to  $7.8  million  due to an
increased  number of accounts  and  transaction  volumes.  ATM fees totaled $1.4
million for the first six months of 2003  compared to $1.1 million for the first
six  months in 2002 due to  consumer  increased  use of debit  cards,  increased
volume and an increase in fees charged for non-Company customer usage.

Noninterest  expense for the first six months of 2003  amounted to $30.6 million
compared  to $28.9  million  for the same  period in 2002,  an increase of 5.9%.
Salaries and benefits expense,  the Company's largest  noninterest expense item,
increased  7.0%  to  $16.8  million  in 2003  due to  salary  increases  and the
increased cost of employee benefits. Net occupancy expense and equipment expense
were  relatively  flat in the first six months of 2003 compared to the first six
months of 2002.

Increased costs in legal and professional,  outside service and courier expenses
were the primary cause for the increase in other expenses in 2003 over 2002. The
Company also  experienced  $242 thousand in losses from check fraud  compared to
$152 thousand in the prior year six months. The banking industry is experiencing
more losses from fraud.  The Company has  increased  its review  procedures  and
invested  in new  software  products to combat  this  problem.  We believe a key
indicator  of our  operating  efficiency  is  expressed  by the  ratio  that  is
calculated by dividing noninterest expense by the sum of net interest income (on
a tax equivalent  basis) and noninterest  income.  This ratio in effect measures
the amount of funds  expended  to generate  revenue.  Our goal is to continue to
decrease the ratio, which indicates what we believe to be a more efficiently run
company.  We maintained this ratio at comparable  levels of 52.11% for the first
six months of 2002 and 52.35% for the first six months of 2003.

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

Total assets at June 30, 2003  amounted to $2.028  billion as compared to $1.993
billion at  December  31,  2002,  and $1.911  billion  at June 30,  2002.  Since
December 31, 2002,  loans decreased  $43.1 million  primarily as a result of the
student loan sales discussed above. Deposits increased $32.3 million at June 30,
2003 compared to December 31, 2002,  most of which were in non interest  bearing
deposits ($18.2 million) which has lowered the Company's costs of funds.

Loans at June 30,  2003,  totaled  $921  million as compared to $964  million at
year-end  2002 and $935 million at June 30,  2002.  As compared to June 30, 2002
amounts,  loans  at June 30,  2003  reflects  (i) a $10.8  million  increase  in
commercial,  financial and agricultural  loans; (ii) a $33.9 million increase in
real estate loans;  and (iii) a $58.7  million  decrease in consumer and student
loans.  Investment securities at June 30, 2003, totaled $879 million as compared
to $772  million at year-end  2002 and $759  million at June 30,  2002.  The net
unrealized gain in the investment  portfolio at June 30, 2003, amounted to $25.4
million and had an overall tax  equivalent  yield of 4.93% At June 30, 2003, the
Company did not hold any

                                       14





structured  notes and  management  does not  believe  that their  collateralized
mortgage  obligations have an interest,  credit or other risk greater than their
other investments.  Total deposits at June 30, 2003,  amounted to $1.744 billion
as compared to $1.712  billion at year-end  2002 and $1.648  billion at June 30,
2002.  The increase in deposits at June 30, 2003 when  compared to year end 2002
represents the continued  movement of funds away from the equity markets to what
consumers believe to be a safer banking environment.

Non performing assets at June 30, 2003, totaled $2.8 million as compared to $4.3
million  at  December  31,  2002.  The  decrease  resulted  primarily  from  the
collection  of two loans  previously  included  in  nonperforming  loans and the
charge-off of a previously nonperforming loan. At 0.31% of loans plus foreclosed
assets,  management  considers  nonperforming assets to be at a manageable level
and is unaware of any  material  classified  credit non  properly  disclosed  as
nonperforming.

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

Liquidity  is our  ability to meet cash  demands as they  arise.  Such needs can
develop from loan demand,  deposit  withdrawals  or  acquisition  opportunities.
Potential  obligations  resulting from the issuance of standby letters of credit
and  commitments  to fund  future  borrowings  to our loan  customers  are other
factors affecting our liquidity needs. Many of these obligations and commitments
are expected to expire without being drawn upon;  therefore the total commitment
amounts do not  necessarily  represent  future cash  requirements  affecting our
liquidity position. The potential need for liquidity arising from these types of
financial  instruments is represented by the contractual  notional amount of the
instrument.  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  includes core
depositors and correspondent  banks that maintain accounts with and sell federal
funds to our  subsidiary  banks.  Other  sources of funds include our ability to
sell  securities  under  agreement to repurchase,  and an unfunded $20.0 million
line of credit  established with a nonaffiliated  bank which matures on June 30,
2004. We believe the line of credit will be renewed upon maturity.

Given the strong core deposit  base and  relatively  low loan to deposit  ratios
maintained at the subsidiary banks,  management  considers the current liquidity
position to be adequate to meet short- and long-term liquidity needs.

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

The Company's  consolidated  statements of cash flows are presented on page 8 of
this report.  Total equity capital  amounted to $251.2 million at June 30, 2003,
which was up from $238.8 million at year-end 2002 and $227.7 million at June 30,
2002. The Company's risk-based capital and leverage ratios at June 30, 2003 were
20.22% and 10.46%, respectively.  The second quarter 2003 cash dividend of $0.31
per share totaled $4.8 million and represented 52.3% of second quarter earnings.

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

Interest  rate  risk  results  when  the  maturity  or  repricing  intervals  of
interest-earning  assets and interest  bearing  liabilities  are different.  The
Company's  exposure  to  interest  rate risk is managed  primarily  through  the
Company's strategy of selecting the types and terms of  interest-earning  assets
and  interest-bearing  liabilities  which  generate  favorable  earnings,  while
limiting the potential negative effects of changes in market interest rates. The
Company uses no off-balance-sheet  financial instruments to manage interest rate
risk.  The Company and 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, 2003, management

                                       15





estimates that,  over the next twelve months,  an upward shift of interest rates
by 150 basis points would result in an increase in projected net interest income
of 4.3% and a downward  shift of interest rates by 100 basis points would result
in a reduction in projected  net interest  income of 3.8%.  These are good faith
estimates and assume that the composition of our interest  sensitive  assets and
liabilities  existing at June 30, 2003,  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.  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 could 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.


Item 4.   Controls and Procedures

As of June 30, 2003, we carried out an  evaluation,  under the  supervision  and
with the  participation  of our  management,  including our principal  executive
officer and principal  financial officer, of the effectiveness of the design and
operation of our disclosure  controls and procedures  pursuant to the Securities
Exchange Act Rule 15d-15.  Our  management,  including the  principal  executive
officer and principal  financial  officer,  does not expect that our  disclosure
controls and procedures will prevent all errors and all fraud.

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

                                       16





                                     PART II


                                OTHER INFORMATION

Item 6.   Exhibits and Reports on Form 8-K

(a) The following exhibits are filed as part of this report:

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 10.1 of the Registrant's Form 10-K Annual Report for the year
          ended December 31, 2002).
10.2      Revised Deferred Compensation Agreement, dated December 28, 1995,
          between the Registrant and Kenneth T. Murphy (incorporated by
          reference from Exhibit 10.2 of the Registrant's Form 10-K Annual
          Report for the year ended December 31, 2002).
10.3      Executive  Recognition Plan  (incorporated  by reference from Exhibit
          10.3 of the Registrant's  Form 10-K Annual Report for the year ended
          December 31, 2002).
10.4      Form of Executive Recognition Agreement  (incorporated by reference
          from Exhibit 10.4 of the Registrant's Form 10-K Annual Report for the
          year ended December 31, 2002).
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).
10.6      2002 Incentive Stock Option Plan (incorporated by reference from
          Appendix A of the Registrant's Schedule 14a Definitive Proxy Statement
          for the 2002 Annual Meeting of Shareholders).
10.7      Consulting Agreement dated January 1, 2003 between the Registrant and
          Kenneth T. Murphy (incorporated by reference from Exhibit 10.7 of the
          Registrant's Form 10-K Annual Report for the year ended December 31,
          2002).
16.1      Letter  regarding  Change in Certifying  Accountant  (incorporated
          by reference from Exhibit 16.1 of the Registrant's Form 8-K filed on
          March 25, 2002).
21.1      Subsidiaries  of the Registrant  (incorporated  by reference from
          Exhibit 21.1 of the  Registrant's  Form 10-K Annual Report for the
          year ended December 31, 2002).
31.1      Rule 13a-14(a)/15(d)-14(a) Certification of Chief Executive Officer
          of First Fincial Bankshares, Inc.
31.2      Rule 13a-14(a)/15(d)-14(a) Certification of Chief Financial Officer
          of First Financial Bankshares, Inc.
32.1      Section 1350 Certification of Chief Executive Officer of First
          Financial Bankshares, Inc.
32.2      Section 1350 Certification of Chief Financial Officer of First
          Financial Bankshares, Inc.

(b)       On July 16, 2003, we furnished a report on Form 8-K relating to our
          earnings release for the quarter ended June 30, 2003.

                                       17





                                   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 6, 2003                   By:/S/ F. Scott Dueser
     -------------------------            -------------------------------------
                                          F. Scott Dueser
                                          President and Chief Executive Officer



Date: August 6, 2003                   By:/S/ J. Bruce Hildebrand
     -------------------------            -------------------------------------
                                          J. Bruce Hildebrand
                                          Executive Vice President and
                                          Chief Financial Officer

                                       18





                                                                   Exhibit 31.1
                                                                   ------------

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

I, F. Scott Deuser,  President and Chief  Executive  Officer of First  Financial
Bankshares, Inc., certify that:

1.   I have reviewed this Form 10-Q of First Financial Bankshares, Inc.;

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

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

4.   The registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     a)  Designed such disclosure controls and procedures, or caused such
         disclosure controls and procedures to be designed under our
         supervision, to ensure that material information relating to the
         registrant, including its consolidated subsidiaries, is made known to
         us by others within those entities, particularly during the period in
         which this report is being prepared;

     b)  [Intentionally Omitted];

     c)  Evaluated the effectiveness of the registrant's disclosure controls and
         procedures and presented in this report our conclusions about the
         effectiveness of the disclosure controls and procedures, as of the end
         of the period covered by this report based on such evaluation; and

     d)  Disclosed in this report any change in the registrant's internal
         control over financial reporting that occurred during the registrant's
         most recent fiscal quarter that has materially affected, or is
         reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

5.       The registrant's other certifying officer and I have disclosed, based
         on our most recent evaluation of internal control over financial
         reporting, to the registrant's auditors and the audit committee of the
         registrant's board of directors (or persons performing the equivalent
         functions):

     a)  All significant deficiencies and material weaknesses in the design or
         operation of internal control over financial reporting which are
         reasonably likely to adversely affect the registrant's ability to
         record, process, summarize and report financial information; and

     b)  Any fraud, whether or not material, that involves management or other
         employees who have a significant role in the registrant's internal
         control over financial reporting.

Date: August 6, 2003

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

                                       19





                                                                   Exhibit 31.2
                                                                   ------------

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

I, J. Bruce Hildebrand,  Executive Vice President and Chief Financial Officer of
First Financial Bankshares, Inc., certify that:

1.   I have reviewed this Form 10-Q of First Financial Bankshares, Inc.;

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

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

4.   The registrant's other certifying officer and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

     a)  Designed such disclosure controls and procedures, or caused such
         disclosure controls and procedures to be designed under our
         supervision, to ensure that material information relating to the
         registrant, including its consolidated subsidiaries, is made known to
         us by others within those entities, particularly during the period in
         which this report is being prepared;

     b)  [Intentionally Omitted];

     c)  Evaluated the effectiveness of the registrant's disclosure controls and
         procedures and presented in this report our conclusions about the
         effectiveness of the disclosure controls and procedures, as of the end
         of the period covered by this report based on such evaluation; and

     d)  Disclosed in this report any change in the registrant's internal
         control over financial reporting that occurred during the registrant's
         most recent fiscal quarter that has materially affected, or is
         reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

5.   The registrant's other certifying officer and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     a)  All significant deficiencies and material weaknesses in the design or
         operation of internal control over financial reporting which are
         reasonably likely to adversely affect the registrant's ability to
         record, process, summarize and report financial information; and

     b)  Any fraud, whether or not material, that involves management or other
         employees who have a significant role in the registrant's internal
         control over financial reporting.

Date: August 6, 2003

                                       S/J. Bruce Hildebrand
                                       ---------------------
                                       J. Bruce Hildebrand
                                       Executive Vice President and Chief
                                       Financial Officer

                                       20





                                                                   Exhibit 32.1
                                                                   ------------

                                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 (subsections (a) and (b) of Section 1350, Chapter 63 of title 18, United
States code) and accompanies the quarterly report on Form 10-Q (the "Form 10-Q")
for the quarter ended June 30, 2003 of First Financial Bankshares, Inc.

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

1.   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

2.   the information contained in the Form 10-Q fairly presents, in all material
     respects, the financial condition and results of operations of the Company.

Date: August 6, 2003

                                       /S/ F. Scott Dueser
                                       -------------------
                                       F. Scott Dueser
                                       Chief Executive Officer

Subscribed and sworn to before me this 6th day of August 2003.

/S/ Gaila N. Kilpatrick
- -----------------------
Gaila N. Kilpatrick
Notary Public

My commission expires: April 15, 2005

                                       21





                                                                   Exhibit 32.2
                                                                   ------------

                                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 (subsections (a) and (b) of Section 1350, Chapter 63 of title 18, United
States code) and accompanies the quarterly report on Form 10-Q (the "Form 10-Q")
for the quarter ended June 30, 2003 of First Financial Bankshares, Inc.

I, J. Bruce  Hildrebrand,  the  Executive  Vice  President  and Chief  Financial
Officer of the Issuer certify that:

1.   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

2.   the information contained in the Form 10-Q fairly presents, in all material
     respects, the financial condition and results of operations of the Company.

Date: August 6, 2003

                                       /S/ J. Bruce Hildebrand
                                       -----------------------
                                       J. Bruce Hildebrand
                                       Chief Financial Officer

Subscribed and sworn to before me this 6th day of August 2003.

/S/ Gaila N. Kilpatrick
- -----------------------
Gaila N. Kilpatrick
Notary Public

My commission expires: April 15, 2005

                                       22