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 March 31, 2005

                          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 May 2, 2005:

         Class                                      Number of Shares Outstanding
         -----                                      ----------------------------
Common Stock, $10.00 par value
         per share                                             15,517,743





                                TABLE OF CONTENTS


                                     PART I

                              FINANCIAL INFORMATION

    Item                                                                 Page
    ----                                                                 ----


             Forward-Looking Statement Disclaimer                          3


      1.     Consolidated Financial Statements                             3


      2.     Management's Discussion and Analysis of Financial
             Condition and Results of Operations                          14


      3.     Quantitative and Qualitative Disclosures About Market Risk   19


      4.     Controls and Procedures                                      20


                                     PART II

                                OTHER INFORMATION


      4.     Submission of Matters to a Vote of Security Holders          21


      6.     Exhibits                                                     22


             Signatures                                                   23

                                       2





                         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 in loan reserves;

     o    inflation, interest rate, market and monetary fluctuations;

     o    changes in consumer spending, borrowing and savings habits;

     o    our ability to attract deposits;

     o    consequences of continued bank mergers and  acquisitions in our market
          area, resulting in fewer but much larger and stronger competitors;

     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.  We undertake no obligation to publicly update
or otherwise revise any forward-looking  statements,  whether as a result of new
information, future events or otherwise.

                                     PART I

                              FINANCIAL INFORMATION

Item 1.   Consolidated Financial Statements.

The consolidated balance sheets of First Financial Bankshares, Inc. at March 31,
2005 and 2004 and December 31, 2004, and the consolidated statements of earnings
and  comprehensive  earnings for the three months ended March 31, 2005 and 2004,
changes in  shareholders'  equity for the three  months ended March 31, 2005 and
the year ended  December  31,  2004,  and cash flows for the three  months ended
March 31, 2005 and 2004, follow on pages 5 through 9.

                                       3





On April 26, 2005,  the Company's  Board of Directors  declared a four for three
stock split in the form of a 33% stock  dividend for  shareholders  of record on
May 16, 2005. 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 to be issued  pursuant to the stock split is reflected as a transfer from
retained earnings to common stock in the consolidated financial statements as of
and for the three months ended March 31, 2005.

                                       4





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS




                                                                         March 31,
                                                             ----------------------------------      December 31,
                                                                   2005               2004               2004
                                                             ---------------    ---------------    ---------------
ASSETS                                                                   (Unaudited)
                                                                                          
   Cash and due from banks                                   $    91,264,718    $    88,504,777    $    94,508,165
   Federal funds sold                                             50,950,000         15,175,000         99,750,000
                                                             ---------------    ---------------    ---------------
     Cash and cash equivalents                                   142,214,718        103,679,777        194,258,165

   Interest-bearing deposits in banks                                669,787            282,328            489,957

   Investment securities:
     Securities held-to-maturity (market value of
        $86,546,691, $131,748,477
        and $93,470,201 at March 31, 2005 and 2004
        and December 31, 2004, respectively)                      84,157,749        124,326,152         90,066,367
     Securities available-for-sale, at fair value                863,187,972        806,103,397        764,267,168
                                                             ---------------    ---------------    ---------------
          Total investment securities                            947,345,721        930,429,549        854,333,535

   Loans                                                       1,199,117,294        965,731,085      1,164,223,381
     Less: Allowance for loan losses                             (14,409,141)       (11,791,894)       (13,837,133)
                                                             ---------------    ---------------    ---------------
   Net loans                                                   1,184,708,153        953,939,191      1,150,386,248

   Bank premises and equipment, net                               53,997,309         43,542,359         49,740,268
   Intangible assets                                              53,713,722         24,683,882         40,546,052
   Other assets                                                   25,691,741         21,136,926         25,470,206
                                                             ---------------    ---------------    ---------------

TOTAL ASSETS                                                 $ 2,408,341,151    $ 2,077,694,012    $ 2,315,224,431
                                                             ===============    ===============    ===============

LIABILITIES
   Noninterest-bearing deposits                              $   521,453,171    $   455,106,813    $   512,009,366
   Interest-bearing deposits                                   1,556,480,499      1,319,173,214      1,482,302,826
                                                             ---------------    ---------------    ---------------
     Total deposits                                            2,077,933,670      1,774,280,027      1,994,312,192

   Dividends payable                                               5,275,433          4,800,760          5,273,808
   Short-term borrowings                                          43,519,562         15,438,499         35,691,608
   Other liabilities                                              15,047,196         19,799,989         14,401,439
                                                             ---------------    ---------------    ---------------

     Total liabilities                                         2,141,775,861      1,814,319,275      2,049,679,047
                                                             ---------------    ---------------    ---------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
   Common stock - $10 par value;
     authorized 40,000,000 shares; 20,688,642,
     15,486,322 and 15,511,576 shares issued at
     March 31, 2005 and 2004 and December 31,
     2004, respectively                                          206,886,420        154,863,220        155,115,760
   Capital surplus                                                58,575,387         58,293,285         58,529,113
   Retained earnings                                               4,913,502         36,568,622         49,834,536
  Treasury stock (shares at cost: 137,008, 93,674
     and 100,189 at
     March 31, 2005 and 2004, and December 31,
     2004, respectively)                                          (2,343,079)        (2,037,304)        (2,289,729)
  Deferred compensation                                            2,343,079          2,037,304          2,289,729
   Accumulated other comprehensive income (loss)                  (3,810,019)        13,649,610          2,065,975
                                                             ---------------    ---------------    ---------------

     Total shareholders' equity                                  266,565,290        263,374,737        265,545,384
                                                             ---------------    ---------------    ---------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                   $ 2,408,341,151    $ 2,077,694,012    $ 2,315,224,431
                                                             ===============    ===============    ===============



See notes to consolidated financial statements.

                                      -5-





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




                                                           Three Months Ended March 31,
                                                       ------------------------------------
                                                             2005                2004
                                                       ----------------   -----------------
 INTEREST INCOME
                                                                     
      Interest and fees on loans                        $   18,716,027     $    14,018,537
      Interest on investment securities:
             Taxable                                         6,996,028           7,519,478
             Exempt from federal income tax                  2,381,131           2,403,116
      Interest on federal funds sold and
         interest-bearing deposits in banks                    440,806              69,677
                                                       ----------------   -----------------
         Total interest income                              28,533,992          24,010,808

 INTEREST EXPENSE
      Interest-bearing deposits                              5,443,340           3,574,648
      Other                                                    233,881              52,335
                                                       ----------------   -----------------
         Total interest expense                              5,677,221           3,626,983
                                                       ----------------   -----------------

 NET INTEREST INCOME                                        22,856,771          20,383,825
      Provision for loan losses                                410,167             178,000
                                                       ----------------   -----------------

 NET INTEREST INCOME AFTER
      PROVISION FOR LOAN LOSSES                             22,446,604          20,205,825

 NONINTEREST INCOME
      Trust department income                                1,714,809           1,575,522
      Service fees on deposit accounts                       5,017,912           4,270,655
      ATM and credit card fees                               1,123,419             875,057
      Real estate mortgage fees                                412,171             423,627
      Net gain  on sale of securities                           40,806              18,426
      Net gain on sale of student loans                      1,309,229           1,791,858
      Net gain on sale of real estate and other assets          12,021             114,374
      Net gain on sale of PULSE ownership rights             2,979,579                   -
      Other                                                    740,585             833,194
                                                       ----------------   -----------------
         Total noninterest income                           13,350,531           9,902,713

 NONINTEREST EXPENSE
      Salaries and employee benefits                         9,878,781           8,790,528
      Net occupancy expense                                  1,155,308             998,538
      Equipment expense                                      1,485,738           1,415,112
      Printing, stationery & supplies                          479,023             346,074
      Correspondent bank service charges                       383,010             383,656
      Amortization of intangible assets                        102,665              33,789
      Other expenses                                         5,057,156            3,921,855
                                                       ----------------   -----------------
         Total noninterest expense                          18,541,681          15,889,552
                                                       ----------------   -----------------

 EARNINGS BEFORE INCOME TAXES                               17,255,454          14,218,986
      Income tax expense                                     5,179,455            4,126,068
                                                       ----------------   -----------------

 NET EARNINGS                                           $   12,075,999     $    10,092,918
                                                       ================   =================

 EARNINGS PER SHARE, BASIC                              $         0.58     $          0.49
                                                       ================   =================

 EARNINGS PER SHARE, ASSUMING DILUTION                  $         0.58     $          0.49
                                                       ================   =================

 DIVIDENDS PER SHARE                                    $         0.26     $          0.23
                                                       ================   =================



 See notes to consolidated financial statements.

                                       -6-





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




                                                       Three Months Ended March 31,
                                                     ----------------------------------
                                                            2005              2004
                                                     ----------------  ----------------
                                                                 
NET EARNINGS                                         $    12,075,999   $    10,092,918

OTHER ITEMS OF COMPREHENSIVE EARNINGS:
   Change in unrealized gain (loss) on
      investment securities available-for-sale            (8,999,185)       10,017,329

   Reclassification adjustment for realized
     gains on investment securities
     included in net earnings, before income tax             (40,806)          (18,426)
                                                     ----------------  ----------------

      Total other items of comprehensive
          earnings (losses)                               (9,039,991)        9,998,903

   Income tax (expense) benefit related to other
     items of comprehensive earnings                       3,163,997        (3,499,616)
                                                     ----------------  ----------------


COMPREHENSIVE EARNINGS                                $    6,200,005    $   16,592,205
                                                     ================  ================



See notes to consolidated financial statements.

                                      -7-





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




                                                                                                          Accumulated
                                                                                                             Other         Total
                             Common Stock          Capital     Retained     Treasury Stock      Deferred Comprehensive Shareholders'
                         -----------------------                         ----------------------
                           Shares      Amount      Surplus     Earnings   Shares     Amounts Compensation Earnings(Losses) Equity
                         ---------- ------------ ----------- ----------- ---------  ----------- ---------- ----------- ------------
                                                                                            
Balances at December 31,
   2003                  15,480,679 $154,806,790 $58,253,180 $31,276,464   (90,918) $(1,934,604)$1,934,604 $ 7,150,323 $251,486,757

  Net earnings                    -            -           -  39,171,239         -            -          -           -   39,171,239

  Stock issuances            30,897      308,970     275,933           -         -            -          -           -      584,903

  Cash dividends declared,
       $1.00 per share            -            -           - (20,613,167)        -            -          -           -  (20,613,167)

  Minimum liability
   pensions adjustment,
   net of related
   income taxes                   -            -           -           -         -            -          -  (1,042,630)  (1,042,630)

  Change in unrealized
   gain in investment
   securities available-
   for-sale, net of
   related income taxes           -            -           -           -         -            -          -  (4,041,718)  (4,041,718)

  Shares purchased in
   connection with
   directors' deferred
   compensation plan, net         -            -           -           -    (9,271)    (355,125)   355,125           -            -
                         ---------- ------------ ----------- ----------- ---------  ----------- ---------- ----------- ------------
Balances at December 31,
   2004                  15,511,576  155,115,760  58,529,113  49,834,536  (100,189)  (2,289,729) 2,289,729   2,065,975  265,545,384

  Net earnings
   (unaudited)                    -            -           -  12,075,999         -            -          -           -   12,075,999

  Stock issuances
   (unaudited)                4,906       49,060      46,274           -         -            -          -           -       95,334

  Cash dividends declared,
   (unaudited)
   $0.26 per share                -            -           -  (5,275,433)        -            -          -           -   (5,275,433)

  Change in unrealized
   gain (loss) in
   investment securities
   available-for-sale,
   net of related income
   taxes (unaudited)              -            -           -           -         -            -          -  (5,875,994)  (5,875,994)

  Shares purchased in
   connection with
   directors' deferred
   compensation plan,
   net (unaudited)                -            -           -           -    (2,568)     (53,350)    53,350           -            -

  Four-for-three stock
   split in the form
   of a 33% stock divi-
   dend (unaudited)       5,172,160   51,721,600           - (51,721,600)  (34,251)           -          -           -            -
                         ---------- ------------ ----------- ----------- ---------  ----------- ---------- ----------- ------------

Balances at March 31,2005
 (unaudited)             20,688,642 $206,886,420 $58,575,387 $ 4,913,502 $(137,008) $(2,343,079)$2,343,079 $(3,810,019)$266,565,290
                         ========== ============ =========== =========== =========  =========== ========== =========== ============




See notes to consolidated financial statements.

                                      -8-





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




                                                                                            Three Months Ended March 31,
                                                                                         -----------------------------------
                                                                                               2005               2004
                                                                                         ---------------    ----------------
 CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                      
      Net earnings                                                                       $   12,075,999     $    10,092,918
      Adjustments to reconcile net earnings to
          net cash provided by operating activities:
              Depreciation and amortization                                                   1,418,895           1,231,057
              Provision for loan losses                                                         410,167             178,000
              Premium amortization, net of discount accretion                                   819,005             778,647
              Gain on sale of assets                                                         (4,341,635)         (1,924,658)
              Deferred federal income tax benefit (expense)                                     694,581             (79,691)
              Loans originated for resale                                                   (46,055,401)        (41,381,496)
              Proceeds from sales of loans held for resale                                   62,776,176          75,328,737
              Decrease in other assets                                                        3,026,765           1,367,840
              Increase in other liabilities                                                      90,556           5,340,674
                                                                                         ---------------    ----------------
                  Total adjustments                                                          18,839,109          40,839,110
                                                                                         ---------------    ----------------
          Net cash provided by operating activities                                          30,915,108          50,932,028
                                                                                         ---------------    ----------------

 CASH FLOWS FROM INVESTING ACTIVITIES
      Net decrease (increase) in interest-bearing deposits in banks                            (179,830)            594,511
      Cash paid in acquisition of common stock, net of cash acquired                         (1,126,694)                  -
      Activity in available-for-sale securities:
          Sales                                                                              33,721,039           6,462,322
          Maturities                                                                         26,501,980          21,459,429
          Purchases                                                                        (134,458,287)        (46,943,370)
      Activity in held-to-maturity securities:
          Maturities                                                                          6,497,500           8,132,865
          Purchases                                                                            (620,000)                  -
      Net decrease (increase) in loans                                                        5,641,937          (9,916,239)
      Capital expenditures                                                                   (3,102,902)           (883,298)
      Proceeds from sale of assets                                                            3,286,406             231,180
                                                                                         ---------------    ----------------
          Net cash used in investing activities                                             (63,838,851)        (20,862,600)
                                                                                         ---------------    ----------------

 CASH FLOWS FROM FINANCING ACTIVITIES
      Net decrease in noninterest-bearing deposits                                          (17,995,898)        (17,467,777)
      Net decrease in interest-bearing deposits                                              (3,773,286)         (4,523,366)
      Net decrease (increase)  in securities sold under agreements to repurchase              7,827,954         (13,536,668)
      Proceeds from stock issuances                                                              95,334              96,535
      Dividends paid                                                                         (5,273,808)         (4,798,948)
                                                                                         ---------------    ----------------
          Net cash used in financing activities                                             (19,119,704)        (40,230,224)
                                                                                         ---------------    ----------------

      Net decrease in cash and cash equivalents                                             (52,043,447)        (10,160,796)

 CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                             194,258,165         113,840,573
                                                                                         ---------------    ----------------

 CASH AND CASH EQUIVALENTS AT END OF PERIOD                                              $  142,214,718     $   103,679,777
                                                                                         ===============    ================

 SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS
      Interest paid                                                                      $    5,291,361     $     4,052,268
      Federal income tax paid                                                                   320,000             140,000
      Assets acquired through foreclosure                                                       482,377              94,808
      Loans to finance the sale of other real estate                                                  -             507,800




 See notes to consolidated financial statements.

                                       -9-





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

Note 1 - Basis of Presentation

In the opinion of Management,  the unaudited  consolidated  financial statements
reflect all  adjustments  necessary  for a fair  presentation  of the  Company's
financial position and unaudited results of operations.  All adjustments were of
a normal  recurring  nature.  However,  the results of operations  for the three
months ended March 31, 2005, are not necessarily indicative of the results to be
expected for the year ending  December 31, 2005,  due to  seasonality  and other
factors.  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 - Subsequent Event

On April 26, 2005, the Company's  Board of Directors  declared a  four-for-three
stock split in the form of a 33% stock dividend  effective for  shareholders  of
record on May 16, 2005.  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  to be  issued  pursuant  to the stock  split is  reflected  as a
transfer from retained  earnings to common stock on the  consolidated  financial
statements as of and for the three months ended March 31, 2005.

Note 3 - 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
ended March 31, 2005 and 2004, 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 March 31, 2005 and 2004,  were  20,684,392 and 20,645,008
shares,  respectively.  The weighted  average common shares  outstanding used in
computing  fully  diluted  earnings  per common share for the three months ended
March 31, 2005 and 2004, were 20,772,559 and 20,744,700,  respectively. See Note
2 above.

Note 4- Stock Based Compensation

The Company  grants stock  options for a fixed number of shares with an exercise
price  equal to the fair value of the shares at the date of grant to  employees.
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 ended March 31, 2005 and 2004.

On January 25, 2005, the Company  granted 101,066 options to key employees under
the 2002  Incentive  Stock Option Plan. The options were granted at market price
on the grant date, as adjusted for the four for three stock split.

                                       10





In December 2004,  SFAS No. 123R,  "Share-Based  Payment," was issued.  SFAS No.
123R requires companies to recognize in the statement of earnings the grant-date
fair  value of stock  options  issued  to  employees.  The  statement  was to be
effective for the third quarter of 2005 but in April 2005,  the  Securities  and
Exchange  Commission deferred the effective date until the first quarter of 2006
for calendar year-end companies.  Due to the low volume of stock options granted
and outstanding, the implementation of this new pronouncement is not expected to
have a significant  effect on the  Company's  earnings.  The Company  expects to
utilize the modified  prospective method for transition to the new rules whereby
grants after the implementation date as well as unvested awards granted prior to
the implementation date will be measured and accounted for under SFAS No. 123R.

Note 5 - Pension Plan

The Company's  defined benefit pension plan was frozen effective January 1, 2004
and no  additional  years of service  will  accrue to  participants,  unless the
pension  plan  is  reinstated  at  a  future  date.  The  pension  plan  covered
substantially all of the Company's  employees.  The benefits were based on years
of service and a percentage of the employee's qualifying compensation during the
final years of employment. The Company's funding policy was and is to contribute
annually the amount necessary to satisfy the Internal Revenue  Service's funding
standards.  Contributions  to the pension  plan  through  December 31, 2003 were
intended to provide not only for benefits attributed to service to date but also
for those  expected  to be earned in the  future.  As a result of  freezing  the
pension  plan,  we  do  not  expect  contributions  or  pension  expense  to  be
significant in future years. Accordingly, no amount of net periodic benefit cost
was  recorded in the three  months ended March 31, 2005 and 2004 as the interest
cost component is generally offset with the expected return on plan assets.

The Company  did not make a  contribution  to the  pension  plan during the year
ended  December 31, 2004 and does not expect to make a  contribution  during the
year ending December 31, 2005, as required by Internal Revenue Service's funding
standards.

Note 6 - Acquisition

On  October  25,  2004,  we entered  into a stock  purchase  agreement  with the
shareholders of Clyde Financial  Corporation,  the parent company of The Peoples
State Bank,  Clyde,  Texas.  On February 1, 2005, the transaction was completed.
Pursuant to the purchase agreement,  we paid approximately $25.4 million for all
of the outstanding shares of Clyde Financial Corporation.

At closing,  Clyde Financial  Corporation and The Peoples State Bank were merged
into  our  wholly  owned  bank  subsidiary,   First  Financial  Bank,   National
Association, Abilene. The total purchase price exceeded the estimated fair value
of  tangible  net assets  acquired  by  approximately  $13.2  million,  of which
approximately  $1.8 was assigned to an  identifiable  intangible  asset with the
balance recorded by the Company as goodwill.  The identifiable  intangible asset
represents  the  future  benefit  associated  with the  acquisition  of the core
deposits  and is being  amortized  over seven  years,  utilizing  a method  that
approximates the expected attrition of the deposits.

The primary purpose of the acquisition was to expand the Company's  market share
near  Abilene  and along  Interstate  Highway  20 in West  Texas.  Factors  that
contributed to a purchase price resulting in goodwill include Peoples'  historic
record  of  earnings,  capable  management  and its  geographic  location  which
complements the Company's existing service locations.  The results of operations
from this acquisition are included in the  consolidated  earnings of the Company
commencing February 1, 2005.

                                       11





The following is a condensed balance sheet disclosing the preliminary  estimated
fair value amounts  assigned to the major asset and liability  categories at the
acquisition date.

                                     ASSETS

          Cash and cash equivalents                    $ 24,269,306
          Interest-bearing deposit in banks               8,500,000
          Investment in securities                       34,480,602
          Loans, net                                     56,267,932
          Goodwill                                       11,475,289
          Identifiable intangible asset                   1,752,164
          Other assets                                    3,096,570
                                                       ------------

          Total assets                                 $139,841,863
                                                       ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY

          Deposits                                     $113,890,662
          Other liabilities                                 555,201
          Shareholders' equity                           25,396,000
                                                       ------------

          Total liabilities and shareholders' equity   $139,841,863
                                                       ============

Goodwill recorded in the acquisition of The Peoples State Bank will be accounted
for  in  accordance  with  SFAS  No.  142.  Accordingly,  goodwill  will  not be
amortized,  but  will be  tested  for  impairment  annually.  The  goodwill  and
identifiable  intangible  asset  recorded are not expected to be deductible  for
federal income tax purposes.

Cash flow  information  relative to the acquisition of The Peoples State Bank is
as follows:

          Fair value of assets acquired                $139,841,863
          Cash paid for the capital stock of
               The Peoples State Bank                    25,396,000

          Liabilities assumed                          $114,445,863
                                                       ============

We believe the proforma  impact of this  acquisition to the Company's  financial
statements is insignificant.

The main office of the former The Peoples  State Bank was located in the City of
Clyde,  Callahan County, Texas,  approximately 12 miles east of Abilene,  Texas.
The bank also operated  offices in Moran,  Ranger and Rising Star,  Texas, for a
total of 4 banking  offices.  Effective  April 1, 2005,  First  Financial  Bank,
National  Association,  Abilene sold the Ranger and Rising Star banking  offices
acquired  from  The  Peoples  State  Bank  to our  other  wholly  owned  banking
subsidiary,  First Financial Bank, National  Association,  Eastland,  Texas, all
located in Eastland  County.  This transaction had no impact on our consolidated
financial statements.

Note 7 - New Accounting Pronouncement

Statement  of  Position  (SOP)  03-3,  "Accounting  for  Certain  Loans  or Debt
Securities  Acquired in a Transfer" was issued in December 2003 and is effective
for 2005. SOP 03-3 addresses the accounting for differences  between contractual
cash flows and cash flows  expected to be  collected  from a  company's  initial
investment in loans acquired if those differences are attributable,  at least in
part, to credit  quality.  SOP 03-3 limits the yield that may be accreted to the
excess of the  investor's  estimate  of  undiscounted  cash  flows  expected  at

                                       12





acquisition to be collected over the investor's  initial investment in the loan.
SOP 03-3  requires  that the  excess of  contractual  cash flows over cash flows
expected to be collected  not be  recognized  as an  adjustment  of yield,  loss
accrual,  or valuation  allowance.  SOP 03-3  prohibits the  "carrying  over" or
creation of a valuation  allowance in the initial  accounting for loans included
in the scope of SOP 03-3. We were  required to apply the  provisions of this SOP
in conjunction with our acquisition of Clyde Financial  Corporation completed on
February 1, 2005.

The Company's  valuation  allowances  for all acquired loans subject to SOP 03-3
reflect only those losses incurred after acquisition, that is, the present value
of cash flows  expected at  acquisition  that are not expected to be  collected.
Valuation  allowances are established  only subsequent to the acquisition of the
loans.

For certain acquired loans that have experienced deterioration of credit quality
between origination and the Company's  acquisition of the loans, the amount paid
for the loans reflects our  determination  that it is probable we will be unable
to collect all amounts due under the loan's  contractual  terms. At acquisition,
we review each loan to determine  whether there is evidence of  deterioration of
credit  quality  since  origination  and whether it is probable  that we will be
unable to collect all amounts due according to the loan's  contractual terms. We
consider  all  information,  including  expected  prepayments,  and estimate the
amount and timing of undiscounted expected principal,  interest,  and other cash
flows  (expected at  acquisition)  for each loan.  As these loans are  generally
problem loans, we believe the estimation of cash flows is highly subjective.  We
estimate  the  excess  of  the  loan's  scheduled   contractual   principal  and
contractual  interest payments over all cash flows expected at acquisition as an
amount that should not be accreted  (nonaccretable  difference).  The  remaining
amount -  representing  the  excess of the  loan's  cash  flows  expected  to be
collected  over the amount  paid - is  accreted  into  interest  income over the
remaining life of the loan (accretable yield).

Over the life of the loan,  we continue to  estimate  cash flows  expected to be
collected.  We evaluate at the balance  sheet date whether the present  value of
our loans determined using the effective interest rates has decreased and if so,
recognize a loss.  The present  value of any  subsequent  increase in the loan's
actual  cash  flows or cash  flows  expected  to be  collected  is used first to
reverse  any  existing  valuation  allowance  for that loan.  For any  remaining
increases  in cash  flows  expected  to be  collected,  we adjust  the amount of
accretable  yield  recognized on a prospective  basis over the loan's  remaining
life.

Loans  within the scope of SOP 03-3 had an  outstanding  contractual  balance of
$3,108,000  and  carrying  amount of  $2,604,000  at March 31,  2005,  virtually
unchanged  from  acquisition.  The  amount of  contractually  required  payments
receivable  totaled  $4,315,000 and cash flows expected to be collected  totaled
$3,782,000  as  of  March  31,  2005.  The  amount  of  discount  accreted  from
acquisition  date through  March 31, 2005  totaled  $35,000.  No  accretion  was
recognized on loans with a carrying value of $144,000 due to significant  doubts
regarding their collectibility.

Note 8 - Related Party Transactions

During the three  months ended March 31,  2005,  the Company sold student  loans
totaling $44 million,  recognizing a net profit of $1.3 million,  to a financial
institution of which an executive  officer of one of our wholly owned subsidiary
banks is a board member.  In the opinion of management,  these loan sales are on
substantially  the same  terms as those  prevailing  at the time for  comparable
transactions with unaffiliated persons.

Note 9 - Reclassifications

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

                                       13





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

Introduction

As a multi-bank  financial holding company, we generate most of our revenue from
interest on loans and investments,  trust fees, and service charges. Our primary
source of funding for our loans is deposits we hold in our subsidiary banks. Our
largest  expenses  are  interest  on these  deposits  and  salaries  and related
employee benefits.  We usually measure our performance by calculating our return
on average assets,  return on average equity,  our regulatory  leverage and risk
based capital ratios,  and our efficiency ratio, which is calculated by dividing
noninterest  expense by the sum of net interest income on a tax equivalent basis
and noninterest income.

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 2004 Annual
Report on Form  10-K.  On April  26,  2005,  the  Company's  Board of  Directors
declared  a  four-for-three  stock  split  in the form of a 33%  stock  dividend
effective for  shareholders  of record on May 16, 2005. All per share amounts in
this report have been restated to reflect this stock split.

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

We prepare consolidated financial statements based on the application of certain
accounting  policies,  accounting  principles  generally  accepted in the United
States and  customary  practices in the banking  industry.  These  policies,  in
certain areas, require us to make significant estimates and assumptions.

We deem a policy  critical if (1) the  accounting  estimate  required us to make
assumptions  about  matters  that are highly  uncertain  at the time we make the
accounting estimate; and (2) 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 our allowance for loan loss and our provision
for loan losses,  which we deem to be our most critical  accounting  policy.  We
have  other  significant  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
they would have a material impact on our reported results for a given period.

The allowance for loan losses is an amount we believe will be adequate to absorb
inherent  estimated  losses on existing loans for which full  collectibility  is
unlikely based upon our 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
charged off loans (net of recoveries).

Our periodic  evaluation  of the  adequacy of the  allowance is based on general
economic  conditions,  the financial  condition of our borrowers,  the value and
liquidity  of  collateral,  delinquency,  prior  loan loss  experience,  and the
results of periodic  reviews of the  portfolio  by our  independent  loan review
department  and  by  regulatory  examiners.  We  have  developed  a  consistent,
well-documented  loan review  methodology that includes  allowances  assigned to
specific loans and nonspecific allowances,  which are based on the factors noted
above.  While  each  subsidiary  bank is  responsible  for the  adequacy  of its
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 us.

                                       14





Although  we believe  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 nonperforming  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 bank regulatory  agencies could require additions
to the loan loss allowance  based on their judgment of information  available to
them at the time of their examination.

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

Our   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 March 31, 2005 and 2004
- ------------------------------------------

Net income for the first quarter of 2005 totaled $12.1  million,  an increase of
$2.0 million or 19.6% over the same period last year.  The earnings  improvement
resulted  primarily from an increase in net interest  income of $2.5 million,  a
$3.0 million gain from the special  distribution  of proceeds from the merger of
PULSE EFT Association and Discover Financial  Services,  Inc. and an increase in
service  charges of $747  thousand,  principally  due to our enhanced  overdraft
privilege  product.  Offsetting  these  items was a decline in our gain from the
sale of student loans of $483  thousand.  Last year, we sold  approximately  $60
million in student loans in the first quarter of 2004,  recognizing a premium of
$1.8 million.  This compares to a sale of  approximately  $44 million in student
loans, with premium recognition of $1.3 million in the first quarter of 2005. On
a basic earnings per share basis,  earnings  amounted to $0.58 per share for the
first  quarter of 2005,  as compared to $0.49 per share for the first quarter of
2004.  Return on  average  assets  and  return on  average  equity for the first
quarter of 2005 amounted to 2.04% and 18.19%, respectively. For the same periods
in 2004, return on average assets and return on average equity amounted to 1.96%
and 15.85%, respectively.

Tax  equivalent  net interest  income for the first  quarter of 2005 amounted to
$24.1  million as compared to $21.6  million for the same period last year.  Our
rates on interest earning assets  increased  approximately 24 basis points while
our rates paid on deposits increased approximately 37 basis points. The increase
in volume of average  interest  earning assets of $260.4 million worked with the
increase  in  rates  to  improve  interest  income.   Average  interest  bearing
liabilities  increased  $232.5 million,  and coupled with the increase in rates,
partially  offset the increase in interest  income.  Average earning assets were
$2.2 billion for the first quarter of 2005,  which is 13.7% greater than for the
first quarter of 2004.  Average interest  bearing  liabilities were $1.6 billion
for the first quarter of 2005, which is 17.2% greater than for the first quarter
of 2004. The Company's  interest  spread  decreased to 4.12% for 2005 from 4.26%
for 2004.  The Company's net interest  margin was 4.51% for the first quarter of
2005,  compared to 4.57% for the same period of 2004.  Although  the rising rate
environment was generally  positive for us, our net interest margin continued to
decline  primarily  due to  the  proceeds  from  maturities  of  our  investment
securities  being  reinvested  at  lower  interest  rates  and  more  aggressive
depository pricing.

The  provision  for loan  losses  for the first  quarter  of 2005  totaled  $410
thousand compared to $178 thousand for the same period in 2004. The increase was
due primarily to loan growth and changes in certain loan classifications.  Gross
chargeoffs  for the quarter ended March 31, 2005 totaled $391 thousand  compared
to $241  thousand  for  the  same  period  of  2004.  Recoveries  of  previously
charged-off loans totaling $187 thousand in the quarter ended March 31, 2005 (as
compared to $279  thousand in 2004)  offset the  chargeoffs  experienced.  On an
annualized basis, net chargeoffs as a percentage of average loans were 0.07% for

                                       15





the first  quarter of 2005,  as  compared to a 0.02% net  recovery  for the same
period in 2004. The Company's allowance for loan losses totaled $14.4 million at
March 31, 2005,  up $2.6 million from the balance of $11.8  million at March 31,
2004.  The increased  allowance is primarily due to growth in the loan portfolio
and additions from our acquisitions.  The Company's allowance as a percentage of
nonperforming  loans  amounted to 463% at March 31, 2005.  As of March 31, 2005,
management of the Company  believes the Company's  balance in allowance for loan
losses is  adequate  to provide for loans  existing  in its  portfolio  that are
deemed uncollectible.

Total  noninterest  income for the first quarter of 2005 was $13.4  million,  as
compared to $9.9 million for the same period last year. The Company recognized a
$3.0 million gain from the special  distribution  of proceeds from the merger of
PULSE EFT Association and Discover Financial  Services,  Inc. Trust fees totaled
$1.7  million  for 2005,  up $139  thousand  over the same period in 2004 due to
increased  volume of trust  assets  managed and  improvement  in overall  equity
markets.  The market value of trust assets  managed  totaled  $1.357  billion at
March 31, 2005  compared to $1.303  billion at March 31,  2004.  Service fees on
deposits  totaled $5.0 million for the first  quarter of 2005,  compared to $4.3
million for the same period of 2004, an  improvement  of $747  thousand,  due to
increased fees from enhancements to the Company's  overdraft privilege products.
During the first quarter of 2005 the Company sold  approximately  $44 million in
student loans,  recognizing a premium of $1.3 million.  In 2004 the Company sold
$60 million of its student  loans,  recognizing a premium of $1.8  million.  The
Company's real estate mortgage fees of $412 thousand were slightly less than the
$424 thousand recognized in the first quarter of 2004.

Noninterest  expense for the first  quarter of 2005 amounted to $18.5 million as
compared to $15.9  million for the same period in 2004.  Salaries  and  benefits
expense, the Company's largest noninterest expense item, increased 12.4% to $9.9
million in 2005,  up $1.1  million  over the same  period in 2004.  The  primary
causes of this increase were the increase in number of employees  resulting from
acquisitions and overall pay increases  effective during the first quarter.  Net
occupancy expense increased  approximately $157 thousand,  to $1.2 million, also
attributable  to  facilities  obtained  through  acquisitions  and to  increased
utility costs. Equipment expense increased $71 thousand in 2005 over 2004 due to
the depreciation of new technology  expenditures made in the latter part of 2004
and depreciation associated with acquisitions.

The Company's  other  categories of expense  increased $1.3 million in the first
quarter  of  2005  compared  to the  first  quarter  of  2004.  Several  factors
contributed to this increase,  including an increase in printing and supplies of
$133 thousand principally due to our acquisition of Clyde Financial  Corporation
and the name  changes of our Abilene and  Eastland  subsidiary  banks;  a volume
related  increase of $130 thousand in ATM and credit card fees  (related  income
increased $248 thousand);  an increase in audit fees, primarily due to increased
work in response to  Sarbanes-Oxley,  of $215 thousand;  increased  professional
fees of $330  thousand  principally  as a  result  of fees  associated  with our
enhanced  overdraft  privilege  product and costs  related to  conversion of the
Clyde  acquisition to our data processing  system;  a $218 thousand  increase in
advertising and public relations costs,  also  attributable to our acquisitions,
the name change of two of our  subsidiary  banks and  expansion  of our existing
branch network.

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.  We improved  this
efficiency  ratio from  50.40%  for the first  quarter of 2004 to 49.54% for the
first quarter of 2005.

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

Total  assets at March 31,  2005  amounted  to $2.4  billion as compared to $2.3
billion at December 31, 2004, and $2.1 billion at March 31, 2004. Since December
31, 2004,  loans  increased  $34.9 million.  The $44 million sale of our student
loans mentioned above was offset by the acquisition of approximately $56 million
in loans  from the Clyde  acquisition  and  nearly  $23  million  in new  loans.
Deposits  totaled  $2.1  billion at March 31, 2005  compared to $2.0  billion at
December 31, 2004, up 4.2%,  principally  attributable to the Clyde  acquisition
($114 million). Deposits at March 31, 2004 were $1.8 billion.

                                       16





Loans at March 31, 2005,  totaled $1.199 billion,  compared to $1.164 billion at
year-end  2004.  Loans  totaled $1.0  billion at March 31, 2004.  As compared to
March 31,  2004  amounts,  loans at March 31, 2005  reflect (i) a $61.0  million
increase in commercial,  financial and agricultural loans; (ii) a $157.2 million
increase in real estate loans;  and (iii) a $14.6  million  increase in consumer
and student  loans.  Investment  securities  at March 31, 2005,  totaled  $947.4
million as compared to $854.3  million at  year-end  2004 and $930.4  million at
March 31,  2004.  The  unrealized  loss,  net of income tax,  in the  investment
portfolio at March 31, 2005,  amounted to $1.8  million;  the  portfolio  had an
overall tax equivalent yield of 4.81% for the three months ended March 31, 2005.
At March 31, 2005, the investment  portfolio had a weighted average life of 3.80
years and modified  duration of 3.26 years.  At March 31, 2005,  the Company did
not hold any  structured  notes  and  management  does not  believe  that  their
collateralized  mortgage  obligations  have an  interest,  credit or other  risk
greater than their other investments.

Nonperforming assets at March 31, 2005, totaled $4.3 million as compared to $5.0
million  at  December  31,  2004.  The  decrease  resulted  primarily  from  the
collection of certain loans previously classified nonaccrual because of concerns
about the borrowers' ability to repay. In addition,  certain foreclosed property
included  above at  approximately  $450,000 was under contract for sale at March
31, 2005. We expect no significant loss on this  transaction.  At 0.35% of loans
plus foreclosed assets,  management  considers  nonperforming  assets to be at a
manageable level and is unaware of any material  classified  credit not properly
disclosed as nonperforming.

Acquisition
- -----------

On  October  25,  2004,  we entered  into a stock  purchase  agreement  with the
shareholders of Clyde Financial  Corporation,  the parent company of The Peoples
State Bank,  Clyde,  Texas.  On February 1, 2005, the transaction was completed.
Pursuant to the purchase agreement,  we paid approximately $25.4 million for all
of the outstanding shares of Clyde Financial Corporation.

At closing,  Clyde Financial  Corporation and The Peoples State Bank were merged
into  our  wholly  owned  bank  subsidiary,   First  Financial  Bank,   National
Association, Abilene. The total purchase price exceeded the estimated fair value
of  tangible  net assets  acquired  by  approximately  $13.2  million,  of which
approximately  $1.8 was assigned to an  identifiable  intangible  asset with the
balance recorded by the Company as goodwill.  The identifiable  intangible asset
represents  the  future  benefit  associated  with the  acquisition  of the core
deposits  and is being  amortized  over seven  years,  utilizing  a method  that
approximates the expected attrition of the deposits.

The primary purpose of the acquisition was to expand the Company's  market share
near  Abilene  and along  Interstate  Highway  20 in West  Texas.  Factors  that
contributed to a purchase price resulting in goodwill include Peoples'  historic
record  of  earnings,  capable  management  and its  geographic  location  which
complements the Company's existing service locations.  The results of operations
from this acquisition are included in the  consolidated  earnings of the Company
commencing February 1, 2005.

                                       17





The following is a condensed balance sheet disclosing the preliminary  estimated
fair value amounts  assigned to the major asset and liability  categories at the
acquisition date.

                                     ASSETS

          Cash and cash equivalents                    $ 24,269,306
          Interest-bearing deposits in banks              8,500,000
          Investment in securities                       34,480,602
          Loans, net                                     56,267,932
          Goodwill                                       11,475,289
          Identifiable intangible asset                   1,752,164
          Other assets                                    3,096,570
                                                       ------------
          Total assets                                 $139,841,863
                                                       ============

                      LIABILITIES AND SHAREHOLDERS' EQUITY

          Deposits                                     $113,890,662
          Other liabilities                                 555,201
          Shareholders' equity                           25,396,000
                                                       ------------

          Total liabilities and shareholders' equity   $139,841,863
                                                       ============

Goodwill recorded in the acquisition of The Peoples State Bank will be accounted
for  in  accordance  with  SFAS  No.  142.  Accordingly,  goodwill  will  not be
amortized,  but  will be  tested  for  impairment  annually.  The  goodwill  and
identifiable  intangible  asset  recorded are not expected to be deductible  for
federal income tax purposes.

Cash flow  information  relative to the acquisition of The Peoples State Bank is
as follows:

          Fair value of assets acquired                $139,841,863
          Cash paid for the capital stock of
               The Peoples State Bank                    25,396,000

          Liabilities assumed                          $114,445,863
                                                       ============

We believe the proforma  impact of this  acquisition to the Company's  financial
statements is insignificant.

The main office of the former The Peoples  State Bank was located in the City of
Clyde,  Callahan County, Texas,  approximately 12 miles east of Abilene,  Texas.
The bank also operated  offices in Moran,  Ranger and Rising Star,  Texas, for a
total of 4 banking  offices.  Effective  April 1, 2005,  First  Financial  Bank,
National  Association,  Abilene sold the Ranger and Rising Star banking  offices
acquired  from  The  Peoples  State  Bank  to our  other  wholly  owned  banking
subsidiary,  First Financial Bank, National  Association,  Eastland,  Texas, all
located in Eastland  County.  This transaction had no impact on our consolidated
financial statements.

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

                                       18





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  include core
depositors and correspondent banks that maintain accounts with, and sell federal
funds to, our  subsidiary  banks.  Other sources of funds include our ability to
sell securities  under  agreements to repurchase,  and an unfunded $50.0 million
line of credit which matures December 31, 2005, established with a nonaffiliated
bank.

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

First Financial Bank,  National  Association,  Abilene funded the acquisition of
Clyde  Financial  Corporation  from existing  cash  balances.  Nevertheless,  we
anticipate that any future acquisitions of financial  institutions and expansion
of branch  locations could 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 sources of funding for these potential acquisitions or expansions.

The Company's  consolidated  statements of cash flows are presented on page 9 of
this report.  Total equity capital amounted to $266.6 million at March 31, 2005,
which was up from $265.5  million at year-end  2004 and $263.4  million at March
31, 2004. The Company's risk-based capital and leverage ratios at March 31, 2005
were 15.37% and 8.94%,  respectively.  The first  quarter 2005 cash  dividend of
$0.26 per share  totaled $5.3  million and  represented  43.7% of first  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 have an  asset/liability  committee
which  monitors  interest rate risk and  compliance  with  investment  policies.
Interest-sensitivity  gap and  simulation  analyses  are among the ways that the
subsidiary  banks monitor  interest rate risk. As of March 31, 2005,  management
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 2.68% and a downward shift of interest rates by 150 basis points would result
in a reduction in projected net interest  income of 8.21%.  These are good faith
estimates  and assume  the  composition  of our  interest  sensitive  assets and
liabilities  existing at March 31, 2005,  will remain constant over the relevant
twelve  month  measurement  period  and  changes  in market  interest  rates are
instantaneous  and sustained  across the yield curve,  regardless of duration or
pricing  characteristics of specific assets or liabilities.  Also, this estimate
does not  contemplate any actions that we might undertake in response to changes
in market  interest  rates.  In  management's  opinion,  these estimates are not
necessarily  indicative of what  actually  could occur in the event of immediate
interest rate increases or decreases of this magnitude. Because interest-bearing
assets and  liabilities  reprice in  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 changes in 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.

                                       19





Item 4.  Controls and Procedures

As of March 31, 2005, we carried out an evaluation,  under the  supervision  and
with the  participation  of our  management,  including our principal  executive
officer and principal  financial officer, of the effectiveness of the design and
operation of our  disclosure  controls  and  procedures  pursuant to  Securities
Exchange Act Rule 15d-15.  Our  management,  including the  principal  executive
officer and principal financial officer, does not expect 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;  additionally,  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 controls. 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
due to changes in  conditions;  also the degree of  compliance  with 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,  our disclosure  controls and  procedures  under Rule 13a-14 (c) and
Rule 15d - 14 (c) of the  Securities  Exchange Act of 1934 are  effective at the
reasonable assurance level as of March 31, 2005.

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

                                       20





                                     PART II

                                OTHER INFORMATION

Item 4.   Submission of Matter to a Vote of Security Holders

On April 26,  2005,  the annual  meeting of  shareholders  was held in  Abilene,
Texas.  The following  directors were elected at this meeting and the respective
number of votes cast for and withheld:

                                                  Votes        Votes
          Director                                 For        Withheld
          --------                                 ---        --------
     Joseph E. Canon                            12,623,956      4,231
     Mac A. Coalson                             12,623,805      4,382
     David Copeland                             12,623,914      4,273
     F. Scott Dueser                            12,579,184     49,003
     Derrell E. Johnson                         12,618,937      9,250
     Kade L. Matthews                           12,624,207      3,980
     Raymond A. McDaniel, Jr                    12,584,363     43,824
     Bynum Miers                                12,584,604     43,583
     Kenneth T. Murphy                          12,584,754     43,433
     James M. Parker                            12,572,590     55,597
     Jack D. Ramsey, M.D                        12,623,008      5,179
     Dian Graves Stai                           12,584,642     43,545
     F. L. Stephens                             12,624,207      3,980
     Johnny E. Trotter                          12,578,767     49,420

There were no votes against, abstentions or broker non-votes.

In addition, the shareholders voted to ratify the selection of Ernst & Young LLP
to  serve as the  Company's  independent  public  auditors  for the year  ending
December  31,  2005  by a vote  of  12,619,001  for,  4,091  against  and  5,095
abstained.

There were no other matters voted upon at the meeting.

                                       21





Item 6.   Exhibits

     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).

     3.3  -- Amendment to the Articles of Incorporation of the Registrant, dated
          April 27, 2004  (incorporated  by  reference  from  Exhibit 3.3 of the
          Registrant's  Form 10-Q  Quarterly  Report for the quarter ended March
          31, 2004).

     3.4  -- Amendment to Amended and Restated Bylaws of the  Registrant,  dated
          April 27, 1994  (incorporated  by  reference  from  Exhibit 3.4 of the
          Registrant's  Form 10-Q  Quarterly  Report for the quarter ended March
          31, 2004).

     3.5  -- Amendment to Amended and Restated Bylaws of the  Registrant,  dated
          October 23, 2001  (incorporated  by reference  from Exhibit 3.5 of the
          Registrant's Form 10-Q Quarterly Report for the quarter ended March 31
          2004).

     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 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 -- Revised  Consulting  Agreement  dated  January 1, 2005  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, 2004).

     *31.1-- Rule  13a-14(a)  /  15(d)-14(a)  Certification  of Chief  Executive
          Officer of First Financial 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.

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

                                       22





                                   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: May 4, 2005                       By:/S/ F. Scott Dueser
                                           -------------------
                                           F. Scott Dueser
                                           President and Chief Executive Officer



Date: May 4, 2005                       By:/S/ J. Bruce Hildebrand
                                           -----------------------
                                           J. Bruce Hildebrand
                                           Executive Vice President and
                                           Chief Financial Officer

                                       23





                                                                    Exhibit 31.1
                                                                    ------------
                                Certification of
                             Chief Executive Officer
                       of First Financial Bankshares, Inc.

     I, F.  Scott  Dueser,  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 quarterly 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 quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  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 quarterly 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)) and internal control over financial
reporting  (as defined in Exchange Act Rules  13a-15(f)  and  15d-15(f)  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. Designed such internal control over financial reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

          c. Evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions  about the
          effectives 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  officers 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  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:    May 4, 2005
                                  By:      /s/ F. SCOTT DUESER
                                           -------------------------------------
                                           F. Scott Dueser
                                           President and Chief Executive Officer





                                                                    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 quarterly 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 quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  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 quarterly 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)) and internal control over financial
reporting  (as defined in Exchange Act Rules  13a-15(f)  and  15d-15(f)  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. Designed such internal control over financial reporting,  or caused
          such internal  control over  financial  reporting to be designed under
          our  supervision,   to  provide  reasonable  assurance  regarding  the
          reliability  of financial  reporting and the  preparation of financial
          statements for external purposes in accordance with generally accepted
          accounting principles;

          c. Evaluated the effectiveness of the registrant's disclosure controls
          and procedures and presented in this report our conclusions  about the
          effectives 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  officers 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  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:    May 4, 2005                 By:      /s/ J. Bruce Hildebrand
                                              ----------------------------------
                                              J. Bruce Hildebrand
                                              Executive Vice President and Chief
                                              Financial Officer





                                                                    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 March 31, 2005 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.


Dated:   May 4, 2005

                                            By:      /s/ F. SCOTT DUESER
                                                     ---------------------------
                                                     F. Scott Dueser
                                                     Chief Executive Officer


Subscribed and sworn to before me this 4th of May 2005.

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

My commission expires:  April 15, 2009





                                                                    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 annual  report on Form 10-Q (the "Form 10-Q")
for the quarter ended March 31, 2005 of First Financial Bankshares, Inc.

I, J. Bruce Hildebrand, 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.


Dated:   May 4, 2005

                                            By:      /s/ J. Bruce Hildebrand
                                                     ---------------------------
                                                     J. Bruce Hildebrand
                                                     Chief Financial Officer


Subscribed and sworn to before me this 4th of May 2005.

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

My commission expires:  April 15, 2009