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

                                    FORM 8-K


                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE

                         SECURITIES EXCHANGE ACT OF 1934


        Date of Report (Date of Earliest Event Reported): July 20, 2004


                        FIRST FINANCIAL BANKSHARES, INC.
                        --------------------------------
             (Exact Name of Registrant as Specified in its Charter)


      Texas                           0-7674                      75-0944023
- ------------------------      ---------------------         --------------------
(State of Incorporation)      (Commission File No.)         (IRS Employer
                                                             Identification No.)


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

                  Registrant's Telephone Number (325) 627-7155





ITEM 12.  Results of Operations and Financial Condition

     Attached  as an exhibit to this Form 8-K is the  earnings  release  for the
quarter ended June 30, 2004 of First Financial Bankshares, Inc.


                                   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 hereunto duly authorized.


                                      FIRST FINANCIAL BANKSHARES, INC.
                                      (Registrant)



DATE:  July 20, 2004                  By:  /S/ F. Scott Dueser
                                           -------------------------------------
                                           F. SCOTT DUESER
                                           President and Chief Executive Officer





                                                                         EXHIBIT

For immediate release              For More Information:
                                   J. Bruce Hildebrand, Executive Vice President
                                   325.627.7155

                      FIRST FINANCIAL BANKSHARES ANNOUNCES
                             SECOND QUARTER EARNINGS


ABILENE, Texas, July 20, 2004 - First Financial Bankshares,  Inc. today reported
quarterly  earnings of $9.17 million for the second  quarter of 2004 as compared
to $9.22 million for the same period last year, a 0.58%  decrease.  Earnings per
share for the  quarter  amounted  to $0.59 as  compared  to $0.60 for the second
quarter of 2003, a 1.7%  decrease.  The primary reason for the slight decline in
net income in the second  quarter  was the  difference  in the amount of student
loan sales in this year's second quarter compared to the same quarter last year.
During the second  quarter of 2003, the Company had a $1.6 million gain from the
sale of $53 million in student  loans,  compared to $638,000 in gains from a $17
million  student  loan sale in the second  quarter of 2004. A large $1.8 million
gain from the sale of $60 million in student  loans was  recognized in the first
quarter of 2004.  Gains from  student loan  sales in the first half of 2004 were
$2.4 million, compared to gains of $1.8 million in the first half of last year.

For the six months ended June 30, 2004,  net income  totaled  $19.26  million as
compared to $17.67  million for the first six months of 2003,  a 9.0%  increase.
Earnings per share for the first six months of 2004  amounted to $1.24 per share
compared to $1.14 per share for the first six months of 2003, an 8.8% increase.

On a six month  year-to-date  basis,  the Company  continued to increase its net
interest income,  3.8% over the prior period,  and experienced an 18.9% increase
in total service fees on deposits, all contributing factors to strong growth for
the six month  period.  Revenue  from  service  fees  increased as a result of a
higher  volume  of  transactions  following  the  enhancement  of our  overdraft
privilege product for our customers.

As of June 30, 2004, consolidated assets for the Company totaled $2.081 billion,
compared to $2.028 billion a year earlier.  Loans totaled $1.010 billion at June
30, 2004,  an increase of $88.9 million and total  deposits were $1.747  billion
compared  to $1.744  billion  in 2003.  Shareholders'  equity at June 30,  2004,
amounted to $249.3  million  versus $251.2  million the prior year,  primarily a
result  of a  $20.0  million  decline  in  market  value  of  available-for-sale
securities, net of income taxes.

"We are pleased with our overall earnings and growth,  including the increase in
net interest income, despite continuing tight interest margins in the industry,"
said F. Scott Dueser,  President and Chief Executive  Officer.  "First Financial
would have made  higher  profits in the second  quarter of 2004  compared to the
same quarter last year, if adjusted for the  quarter-to-quarter  fluctuation  in
student  loan  sales.  We continue  to explore  ways to improve our  noninterest
income and minimize our expenses and believe that these efforts will position us
well for a strong performance in the second half of 2004."





Headquartered  in Abilene,  Texas,  First  Financial  Bankshares  is a financial
holding  company  with  consolidated  assets  totaling  $2.1  billion  operating
separately-chartered  banks with 28  locations in Texas,  a trust  company and a
technology  operating  company.  These  subsidiaries  are First National Bank of
Abilene,  Abilene; Eastland National Bank, Eastland; First Financial Bank, N.A.,
Cleburne;  Hereford State Bank, Hereford; City National Bank, Mineral Wells; San
Angelo  National  Bank,  San Angelo;  First  Financial  Bank,  N.A.,  Southlake;
Stephenville Bank & Trust Co.,  Stephenville;  First National Bank,  Sweetwater;
Weatherford National Bank, Weatherford; First Financial Trust & Asset Management
Company, N.A.; and First Technology Services, Inc.

The Company is listed on The Nasdaq Stock Market under the trading  symbol FFIN.
For more information about First Financial Bankshares, please visit our Web site
at http://www.ffin.com.





                                     *****

Certain   statements   contained  herein  may  be  considered   "forward-looking
statements" as defined in the Private Securities  Litigation Reform Act of 1995.
These statements are based upon the belief of the Company's management,  as well
as  assumptions  made beyond  information  currently  available to the Company's
management,  and may be, but not  necessarily  are,  identified by such words as
"expect", "plan",  "anticipate",  "target",  "forecast" and "goal". Because such
"forward-looking  statements"  are  subject to risks and  uncertainties,  actual
results  may  differ   materially  from  those  expressed  or  implied  by  such
forward-looking  statements.  Factors that could cause actual  results to differ
materially  from the  Company's  expectations  include  competition  from  other
financial  institutions  and  financial  holding  companies;  the effects of and
changes in trade, monetary and fiscal policies and laws, including interest rate
policies  of the  Federal  Reserve  Board;  changes  in the  demand  for  loans;
fluctuations in value of collateral and loan reserves; inflation, interest rate,
market and monetary  fluctuations;  changes in consumer spending,  borrowing and
savings habits;  and  acquisitions and integration of acquired  businesses,  and
similar variables.  Other key risks are described in the Company's reports filed
with the  Securities  and  Exchange  Commission,  which  may be  obtained  under
"Investor  Relations-Documents/Filings"  on the Company's web site or by writing
or calling the Company at 325.627.7155.  Except as otherwise stated in this news
announcement,  the Company does not undertake any obligation to update  publicly
or revise any  forward-looking  statements  because of new  information,  future
events or otherwise.



                        FIRST FINANCIAL BANKSHARES, INC.
                   CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)
                 (In thousands, except share and per share data)





                                                                                                             June 30,
                                                                                                 ---------------------------------
                                                                                                       2004              2003
                                                                                                 ----------------  ---------------
                                                                                                             
ASSETS:
Cash and due from banks                                                                          $        83,321   $      109,795
Fed funds sold                                                                                               -             43,725
Investment securities                                                                                    904,470          879,181
Loans                                                                                                  1,009,796          920,942
     Allowance for loan losses                                                                           (11,932)         (11,523)
                                                                                                 ----------------  ---------------
Net loans                                                                                                997,864          909,419
Premises and equipment                                                                                    44,727           40,995
Goodwill and intangible assets                                                                            24,650           24,803
Other assets                                                                                              25,674           20,408
                                                                                                 ----------------  ---------------
     Total assets                                                                                $     2,080,706   $    2,028,326
                                                                                                 ================  ===============

LIABILITIES AND SHAREHOLDERS'  EQUITY:
Noninterest-bearing deposits                                                                     $       451,387   $      443,675
Interest-bearing deposits                                                                              1,296,007        1,300,143
                                                                                                 ----------------  ---------------
     Total deposits                                                                                    1,747,394        1,743,818
Fed Funds purchased and repurchase agreements                                                             66,694           12,056
Other liabilities                                                                                         17,316           21,272
Shareholders' equity                                                                                     249,302          251,180
                                                                                                 ----------------  ---------------
     Total liabilities and shareholders' equity                                                  $     2,080,706   $    2,028,326
                                                                                                 ================  ===============






                                                                       Three Months Ended                Six Months Ended
                                                                            June 30,                         June 30,
                                                                -------------------------------  ---------------------------------
INCOME STATEMENTS                                                     2004            2003             2004              2003
                                                                ---------------  --------------  ----------------  ---------------
                                                                                                       
Interest income                                                 $       23,828   $      23,990   $        47,920   $       48,346
Interest expense                                                         3,575           4,482             7,284            9,204
                                                                ---------------  --------------  ----------------  ---------------
Net interest income                                                     20,253          19,508            40,636           39,142
Provision for loan losses                                                  308             226               486              736
                                                                ---------------  --------------  ----------------  ---------------
Net interest income after
     provision for loan losses                                          19,945          19,282            40,150           38,406
Net gain on sale of student loans                                          638           1,606             2,430            1,843
Real estate mortgage fees                                                  551             815               975            1,499
Net gain (loss) on security transactions                                     -              (5)               18               (5)
Other noninterest income                                                 8,164           7,093            15,833           14,237
Noninterest expense                                                     16,498          15,521            32,388           30,627
                                                                ---------------  --------------  ----------------  ---------------
     Net income before income taxes                                     12,800          13,270            27,018           25,353
Income tax expense                                                       3,632           4,049             7,758            7,683
                                                                ---------------  --------------  ----------------  ---------------
     Net income                                                 $        9,168   $       9,221   $        19,260   $       17,670
                                                                ===============  ==============  ================  ===============

PER COMMON SHARE DATA
Net income - basic                                              $         0.59   $        0.60   $          1.24   $         1.14
Net income - diluted                                                      0.59            0.59              1.24             1.14
Cash dividends                                                            0.34            0.31              0.65             0.59
Book value                                                                                                 16.09            16.24
Market  value                                                                                              41.93            33.46
Shares Outstanding - end of period                                  15,494,406      15,471,429        15,494,406       15,471,429
Average Outstanding Shares - basic                                  15,490,643      15,466,371        15,487,200       15,461,477
Average Outstanding Shares - diluted                                15,561,547      15,519,299        15,560,050       15,514,470

PERFORMANCE RATIOS
Return on average assets                                                  1.77 %          1.84 %            1.85 %           1.78 %
Return on average equity                                                 14.50           15.09             15.21            14.70
Net interest margin (tax equivalent)                                      4.51            4.44              4.51             4.51
Efficiency ratio                                                         53.49           51.88             51.93            52.35







                        FIRST FINANCIAL BANKSHARES, INC.
                       SELECTED FINANCIAL DATA (UNAUDITED)
                      (In thousands, except per share data)



                                                                              Quarter Ended
                                                             2004                                     2003
                                                -------------------------------  -------------------------------------------------
                                                     June 30,       Mar. 31,        Dec. 31,         Sept 30,        June 30,
                                                --------------  ---------------  --------------  ----------------  ---------------
                                                                                                    
ALLOWANCE FOR LOAN LOSSES
Balance at beginning of period                   $     11,792   $       11,576   $      11,462   $        11,523   $       11,363
Loans charged off                                        (317)            (241)           (401)             (526)            (347)
Loan recoveries                                           149              279             307               232              281
                                                --------------  ---------------  --------------  ----------------  ---------------
Net (charge-offs) recoveries                             (168)              38             (94)             (294)             (66)
Provision for loan losses                                 308              178             208               233              226
                                                --------------  ---------------  --------------  ----------------  ---------------
Balance at end of period                         $     11,932   $       11,792   $      11,576   $        11,462   $       11,523
                                                ==============  ===============  ==============  ================  ===============

Allowance for loan losses /
     period-end loans                                    1.18  %          1.22  %         1.17  %           1.21  %          1.25 %
Allowance for loan losses /
     nonperforming loans                                690.7            767.0           661.0             711.1            823.7
Net charge-offs / average loans
     (annualized)                                        0.07            (0.02)           0.04              0.12             0.03


NONPERFORMING ASSETS
Nonaccrual loans                                 $      1,691   $        1,531   $       1,690   $         1,552   $        1,299
Accruing loans 90 days past due                            36                6              61                60              100
                                                --------------  ---------------  --------------  ----------------  ---------------
     Total nonperforming loans                          1,727            1,537           1,751             1,612            1,399
Foreclosed assets                                         798              961           1,420             1,411            1,445
                                                --------------  ---------------  --------------  ----------------  ---------------
     Total nonperforming assets                  $      2,525   $        2,498   $       3,171   $         3,023   $        2,844
                                                ==============  ===============  ==============  ================  ===============

As a % of loans and foreclosed assets                    0.25  %          0.26  %         0.32  %           0.32  %          0.31 %


CAPITAL RATIOS
Tier 1 Risk-based                                       18.88  %         19.31  %        18.83  %          19.14  %         19.16 %
Total Risk-based                                        19.87            20.33           19.83             20.17            20.22
Tier 1 Leverage                                         10.95            10.79           10.60             10.55            10.46
Equity to assets                                        11.98            12.68           12.02             12.03            12.38