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 September 30, 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 November 3, 2005:

         Class                                      Number of Shares Outstanding
         -----                                      ----------------------------
Common Stock, $10.00 par value
         per share                                           20,708,569





                                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                                  12


3.   Quantitative and Qualitative Disclosures About Market Risk           18


4.   Controls and Procedures                                              18


                                     PART II

                                OTHER INFORMATION



5.   Exhibits                                                             20


     Signatures                                                           22

                                       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 September
30, 2005 and 2004 and December  31, 2004,  and the  consolidated  statements  of
earnings  and  comprehensive  earnings  for the  three  and  nine  months  ended
September 30, 2005 and 2004, changes in shareholders' equity for the nine months
ended  September 30, 2005 and the year ended  December 31, 2004,  and cash flows
for the nine months ended September 30, 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  effective June 1, 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 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 nine months ended
September 30, 2005.

                                       4





                FIRST FINANCIAL BANKSHARES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS




                                                                                Septemer 30,                 December 31,
                                                                     ----------------------------------
                                                                            2005              2004               2004
                                                                     ----------------   ---------------   ----------------
                                                                                                 
ASSETS                                                                           (Unaudited)
   Cash and due from banks                                           $     94,612,253   $    88,658,958   $     94,508,165
   Federal funds sold                                                     103,500,000         7,750,000         99,750,000
                                                                     ----------------   ---------------   ----------------
     Cash and cash equivalents                                            198,112,253        96,408,958        194,258,165

   Interest-bearing deposits in banks                                         683,537           611,072            489,957

   Investment securities:
     Securities held-to-maturity (market value of $65,744,972,
        $102,506,374 and $93,470,201 at September 30, 2005
        and 2004 and December 31, 2004, respectively)                      63,965,757        97,995,810         90,066,367
     Securities available-for-sale, at fair value                         886,748,369       794,986,243        764,267,168
                                                                     ----------------   ---------------   ----------------
          Total investment securities                                     950,714,126       892,982,053        854,333,535

   Loans                                                                1,206,972,732     1,125,939,593      1,164,223,381
     Less: Allowance for loan losses                                      (14,374,609)      (13,679,833)       (13,837,133)
                                                                     ----------------   ---------------   ----------------
   Net loans                                                            1,192,598,123     1,112,259,760      1,150,386,248

   Bank premises and equipment, net                                        56,356,456        47,602,377         49,740,268
   Intangible assets                                                       53,821,382        31,824,033         40,546,052
   Other assets                                                            25,974,763        24,063,241         25,470,206
                                                                     ----------------   ---------------   ----------------

TOTAL ASSETS                                                         $  2,478,260,640   $ 2,205,751,494   $  2,315,224,431
                                                                     ================   ===============   ================

LIABILITIES
   Noninterest-bearing deposits                                      $    543,477,717   $   486,255,460   $    512,009,366
   Interest-bearing deposits                                            1,577,732,307     1,361,142,598      1,482,302,826
                                                                     ----------------   ---------------   ----------------
     Total deposits                                                     2,121,210,024     1,847,398,058      1,994,312,192

   Dividends payable                                                        5,797,268         5,270,500          5,273,808
   Short-term borrowings                                                   63,374,118        72,000,304         35,691,608
   Other liabilities                                                       11,561,679        16,750,955         14,401,439
                                                                     ----------------   ---------------   ----------------

     Total liabilities                                                  2,201,943,089     1,941,419,817      2,049,679,047
                                                                     ----------------   ---------------   ----------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY
  Common stock - $10 par value; authorized 40,000,000 shares;
    20,704,527, 15,501,471 and 15,511,576 shares issued at
    September 30, 2005 and 2004 and December 31, 2004, respectively       207,045,270       155,014,710        155,115,760
  Capital surplus                                                          58,622,063        58,431,930         58,529,113
  Retained earnings                                                        14,654,019        45,050,364         49,834,536
  Treasury stock (shares at cost: 142,467, 96,618 and 100,189 at
    September 30, 2005 and 2004, and December 31, 2004, respectively)      (2,500,375)       (2,223,104)        (2,289,729)
  Deferred compensation                                                     2,500,375         2,223,104          2,289,729
  Accumulated other comprehensive income (loss)                            (4,003,801)        5,834,673          2,065,975
                                                                     ----------------   ---------------   ----------------

     Total shareholders' equity                                           276,317,551       264,331,677        265,545,384
                                                                     ----------------   ---------------   ----------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                           $  2,478,260,640   $ 2,205,751,494   $  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 September 30,              Nine Months Ended September 30,
                                                  -------------------------------                -----------------------------
                                                       2005              2004                        2005             2004
                                                  -------------     -------------                ------------     ------------
                                                                                                      
 INTEREST INCOME
      Interest and fees on loans                  $  20,815,514     $  15,941,856                $ 59,252,056     $ 44,168,195
      Interest on investment securities:
            Taxable                                   7,794,887         6,964,532                  22,641,201       21,746,401
            Exempt from federal income tax            2,433,238         2,437,077                   7,161,923        7,231,493
      Interest on federal funds sold and
         interest-bearing deposits in banks             261,714            47,292                   1,078,313          164,978
                                                  -------------     -------------                ------------     ------------
         Total interest income                       31,305,353        25,390,757                  90,133,493       73,311,067

 INTEREST EXPENSE
      Interest-bearing deposits                       6,930,623         3,840,609                  18,546,052       10,874,150
      Other                                             557,445           252,975                   1,188,372          503,644
                                                 ---------------   ---------------              --------------   --------------
         Total interest expense                       7,488,068         4,093,584                  19,734,424       11,377,794
                                                  -------------     -------------                ------------     ------------

 NET INTEREST INCOME                                 23,817,285        21,297,173                  70,399,069       61,933,273
      Provision for loan losses                         317,400           532,286                   1,050,842        1,018,536
                                                  -------------     -------------                ------------     ------------

 NET INTEREST INCOME AFTER
      PROVISION FOR LOAN LOSSES                      23,499,885        20,764,887                  69,348,227       60,914,737

 NONINTEREST INCOME
      Trust fees                                      1,728,013         1,578,176                   5,151,899        4,667,348
      Service fees on deposit accounts                5,481,664         5,784,606                  15,887,546       15,056,765
      ATM and credit card fees                        1,282,908         1,018,843                   3,630,369        2,844,921
      Real estate mortgage fees                         684,318           572,826                   1,606,503        1,547,616
      Net gain  on sale of securities                    46,116            32,747                     229,800           51,173
      Net gain on sale of student loans                  95,294            81,615                   1,754,009        2,511,264
      Net gain on sale of PULSE ownership rights        401,823                 -                   3,894,684                -
      Other                                             605,485           782,071                   2,059,884        2,427,646
                                                  -------------     -------------                ------------     ------------
         Total noninterest income                    10,325,621         9,850,884                  34,214,694       29,106,733

 NONINTEREST EXPENSE
      Salaries and employee benefits                 10,058,130         9,094,717                  30,049,754       26,758,318
      Net occupancy expense                           1,277,768         1,094,001                   3,690,372        3,136,215
      Equipment expense                               1,543,166         1,309,284                   4,516,045        4,146,195
      Printing, stationery & supplies                   474,775           420,837                   1,490,963        1,260,486
      Correspondent bank service charges                349,973           410,930                   1,095,861        1,192,704
      Amortization of intangible assets                 186,988            47,789                     465,771          115,367
      Other expenses                                  4,833,910         4,434,593                  14,819,056       12,590,499
                                                  -------------     -------------                ------------     ------------
         Total noninterest expense                   18,724,710        16,812,151                  56,127,822       49,199,784
                                                  -------------     -------------                ------------     ------------

 EARNINGS BEFORE INCOME TAXES                        15,100,796        13,803,620                  47,435,099       40,821,686
      Income tax expense                              4,338,345         3,950,793                  13,992,680       11,708,427
                                                  -------------     -------------                ------------     ------------

 NET EARNINGS                                     $  10,762,451     $   9,852,827                $ 33,442,419     $ 29,113,259
                                                  =============     =============                ============     ============

 EARNINGS PER SHARE, BASIC                        $        0.52     $        0.48                $       1.62     $       1.41
                                                  =============     =============                ============     ============

 EARNINGS PER SHARE, ASSUMING DILUTION            $        0.52     $        0.47                $       1.61     $       1.40
                                                  =============     =============                ============     ============

 DIVIDENDS PER SHARE                              $        0.28     $        0.26                $       0.82     $       0.74
                                                  =============     =============                ============     ============

 See notes to consolidated financial statements.



                                       -6-





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




                                                Three Months Ended September 30,             Nine Months Ended September 30,
                                                 -----------------------------                ------------------------------
                                                      2005            2004                         2005             2004
                                                 ------------    -------------                -------------    -------------

                                                                                                   
NET EARNINGS                                     $ 10,762,451    $   9,852,827                $  33,442,419    $  29,113,259

OTHER ITEMS OF COMPREHENSIVE EARNINGS:
  Change in unrealized gain (loss) on
    investment securities available-for-sale      (4,145,773)      15,903,599                   (9,108,317)      (1,972,904)

  Reclassification adjustment for realized
    gain on investment securities
    included in net earnings, before income tax       (46,116)         (32,747)                    (229,800)         (51,173)
                                                 ------------    -------------                -------------    -------------

         Total other items of comprehensive
           earningS (losses)                       (4,191,889)      15,870,852                   (9,338,117)      (2,024,077)

  Income tax (expense) benefit related to other
    items of comprehensive earnings                 1,467,161       (5,554,798)                   3,268,341          708,427
                                                 ------------    -------------                -------------    -------------


COMPREHENSIVE EARNINGS                           $  8,037,723    $  20,168,881                $  27,372,643    $  27,797,609
                                                 ============    =============                =============    =============

See notes to consolidated financial statements.



                                      -7-





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




                                                                                                         Accumulated
                            Common Stock                                  Treasury Stock                     Other         Total
                       -----------------------   Capital     Retained  ----------------------  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

Four-for-three stock
 split in the form of
 a 33% stock dividend
 (unaudited)            5,172,871   51,728,710           - (51,728,710)  (35,298)           -           -           -             -

Net earnings(unaudited)         -            -           -  33,442,419         -            -           -           -    33,442,419

Stock issuances
 (unaudited)               20,080      200,800      92,950           -         -            -           -           -       293,750

Cash dividends
 declared, $0.82 per
 share (unaudited)              -            -           - (16,894,226)        -            -           -           -   (16,894,226)

Change in unrealized
 gain (loss) in
 investment securities
 available-for-sale,
 net of related income
 taxes (unaudited)              -            -           -           -         -            -           -  (6,069,776)   (6,069,776)

Shares purchased in
 connection with
 directors' deferred
 compensation plan,
 net (unaudited)                -            -           -           -    (6,980)    (210,646)    210,646           -             -
                       ---------- ------------ ----------- ----------- ---------  -----------  ---------- -----------  ------------

Balances at September
 30, 2005 (unaudited)  20,704,527 $207,045,270 $58,622,063 $14,654,019 $(142,467) $(2,500,375) $2,500,375 $(4,003,801) $276,317,551
                       ========== ============ =========== =========== =========  ===========  ========== ===========  ============

See notes to consolidated financial statements.



                                      -8-





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




                                                                                          Nine Months Ended September 30,
                                                                                       ------------------------------------
                                                                                              2005               2004
                                                                                       ----------------   -----------------
                                                                                                    
 CASH FLOWS FROM OPERATING ACTIVITIES
      Net earnings                                                                     $     33,442,419   $      29,113,259
      Adjustments to reconcile net earnings to
          net cash provided by operating activities:
              Depreciation and amortization                                                   4,530,838           3,530,932
              Provision for loan losses                                                       1,050,842           1,018,536
              Premium amortization, net of discount accretion                                 2,477,186           2,893,524
              Gain on sale of assets                                                         (5,942,797)         (2,733,773)
              Deferred federal income tax benefit (expense)                                    (464,707)             27,129
              Loans originated for resale                                                  (129,267,415)       (121,268,712)
              Proceeds from sales of loans held for resale                                  131,545,991         141,498,153
              Decrease in other assets                                                        3,311,529             110,117
              Increase (decrease) in other liabilities                                       (3,449,841)          4,417,965
                                                                                       ----------------   -----------------
                  Total adjustments                                                           3,791,626          29,493,871
                                                                                       ----------------   -----------------
          Net cash provided by operating activities                                          37,234,045          58,607,130
                                                                                       ----------------   -----------------

 CASH FLOWS FROM INVESTING ACTIVITIES
      Net decrease (increase) in interest-bearing deposits in banks                            (193,580)            265,767
      Cash paid in acquisition of common stock, net of cash acquired                         (1,126,694)         (8,532,384)
      Activity in available-for-sale securities:
          Sales                                                                              58,232,162          11,485,775
          Maturities                                                                        688,787,697          62,595,940
          Purchases                                                                        (846,415,453)        (89,242,387)
      Activity in held-to-maturity securities:
          Maturities                                                                         26,530,104          35,569,134
          Purchases                                                                            (620,000)                  -
      Net decrease (increase) in loans                                                       11,477,699        (108,521,468)
      Capital expenditures                                                                   (8,196,862)         (6,214,788)
      Proceeds from sale of assets                                                            5,032,306             243,658
                                                                                       ----------------   -----------------
          Net cash used in investing activities                                             (66,492,621)       (102,350,753)
                                                                                       ----------------   -----------------

 CASH FLOWS FROM FINANCING ACTIVITIES
      Net increase in noninterest-bearing deposits                                            4,028,648           7,171,186
      Net increase (decrease) in interest-bearing deposits                                   17,478,522          (9,403,178)
      Net increase in short term borrowings                                                  27,682,510          43,025,137
      Proceeds from stock issuances                                                             293,750             386,670
      Dividends paid                                                                        (16,370,766)        (14,867,807)
                                                                                       ----------------   -----------------
          Net cash provided by financing activities                                          33,112,664          26,312,008
                                                                                       ----------------   -----------------

      Net increase (decrease) in cash and cash equivalents                                    3,854,088         (17,431,615)

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

 CASH AND CASH EQUIVALENTS AT END OF PERIOD                                            $    198,112,253   $      96,408,958
                                                                                       ================   =================

 SUPPLEMENTAL INFORMATION AND NONCASH TRANSACTIONS
      Interest paid                                                                    $     19,058,986   $      11,763,442
      Federal income tax paid                                                                13,954,386          11,415,873
      Assets acquired through foreclosure                                                     1,002,950             114,832
      Loans to finance the sale of other real estate                                                  -             953,309

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 results of operations.  All adjustments were of a normal
recurring  nature.  However,  the results of  operations  for the three and nine
months ended September 30, 2005, are not  necessarily  indicative of the results
to be expected  for the year  ending  December  31,  2005,  due to  seasonality,
changes in economic  conditions,  interest rate  fluctuations 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 - Stock Dividend

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 June 1, 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 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 nine months
ended September 30, 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
and nine  months  ended  September  30, 2005 and 2004,  the Company  assumes 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  September  30, 2005 and
2004, were 20,700,760 and 20,664,092 shares, respectively.  The weighted average
common shares  outstanding used in computing basic earnings per common share for
the  nine  months  ended  September  30,  2005 and  2004,  were  20,692,722  and
20,654,465, respectively. The weighted average common shares outstanding used in
computing  fully  diluted  earnings  per common share for the three months ended
September  30,  2005  and  2004,   were   20,782,051  and   20,751,503   shares,
respectively.  The weighted average common shares  outstanding used in computing
fully diluted  earnings per common share for the nine months ended September 30,
2005 and 2004, were 20,772,503 and 20,748,311, 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 (SFAS) No.
123,  Accounting for  Stock-Based  Compensation,  the Company's net earnings and
earnings per share would have been reduced by an  insignificant  amount on a pro
forma basis for the three  months and nine months ended  September  30, 2005 and
2004.

                                       10





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.

In December 2004,  SFAS No. 123R,  "Share-Based  Payment," was issued.  SFAS No.
123R  requires  companies  to  recognize  in  the  statements  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  results of operations.  The Company
will use 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, are 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
whereby 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 years of
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 and nine months ended
September 30, 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,  based on Internal  Revenue  Service's  funding
standards.

Note 6 - Acquisition Announcement

On August  10,  2005,  we  entered  into an  agreement  and plan of merger  with
Bridgeport Financial Corporation,  the parent company of The First National Bank
of Bridgeport,  Bridgeport,  Texas. Pursuant to the agreement, we will pay $20.3
million  plus  the  assumption  of $5.5  million  in debt  and  trust  preferred
securities for all of the outstanding shares of Bridgeport Financial Corporation
and its subsidiary  bank,  which we expect to combine with First Financial Bank,
N.A., Southlake.

The First National Bank of Bridgeport is located in the City of Bridgeport, Wise
County, Texas,  approximately 35 miles northwest of Fort Worth, Texas. The First
National Bank of  Bridgeport  was  established  in 1907 and, as of September 30,
2005, had assets totaling  approximately $145.2 million and shareholder's equity
of approximately $14.8 million.  Subject to regulatory  approval,  we anticipate
completing  the  acquisition of Bridgeport  Financial  Corporation in the fourth
quarter of 2005.

Note 7 - Reclassifications

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

                                       11





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,  fees we charge for our trust  services  and
service charges on deposit accounts. 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  June 1, 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  requires 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 be 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  rates, 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  we  believe  have a higher  than  normal  risk and  nonspecific
allowances for inherent risk in the portfolio; these allowances 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.

                                       12





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 current  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 or on 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  difference  in the  fair  value of the
collateral and the amount owed on the loan.  Other loan impairments are measured
based on the difference in the present value of expected  future cash flows,  or
the loan's observable market price, and the balance owed on the loan.

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

Three-months ended September 30, 2005 and 2004
- ----------------------------------------------

Net income for the third quarter of 2005 totaled $10.76 million,  an increase of
$910 thousand or 9.23% over the same period last year. The earnings  improvement
resulted  primarily from an increase in net interest  income of $2.5 million,  a
$402  thousand  gain from the final  special  distribution  of proceeds from the
merger of PULSE EFT Association and Discover  Financial  Services,  Inc., a $264
thousand increase in ATM and credit card fees, a $150 thousand increase in trust
fees and an increase of $111 thousand in real estate  mortgage fees.  Offsetting
these items was a decline in our income from service charges on deposits of $303
thousand and a $1.9 million increase in noninterest  expenses,  primarily in the
salaries and benefits  category,  from annual pay  increases  and our three bank
acquisitions  in July and December 2004 and February  2005. On a basic  earnings
per share basis,  earnings  amounted to $0.52 per share for the third quarter of
2005,  as compared to $0.48 per share for the third  quarter of 2004.  Return on
average  assets  and  return on  average  equity  for the third  quarter of 2005
amounted to 1.76% and 15.61%, respectively.  For the same period in 2004, return
on average  assets and return on average  equity  amounted  to 1.82% and 15.14%,
respectively.

Tax  equivalent  net interest  income for the third  quarter of 2005 amounted to
$25.0  million as compared to $22.6  million for the same period last year.  Our
rates on interest earning assets  increased  approximately 47 basis points while
our rates paid on deposits increased approximately 72 basis points. The increase
in volume of average interest  earning assets of $224.0 million,  along with the
continued  increase in the prime  interest rate,  improved our interest  income.
Average interest bearing liabilities  increased $186.0 million, and coupled with
the increase in rates,  partially  offset the increase in interest  income.  The
increase in average interest earning assets and interest bearing  liabilities is
primarily  due to our  acquisitions  of banks in Granbury,  Glen Rose and Clyde.
Average earning assets were $2.2 billion for the third quarter of 2005, which is
11.3%  greater  than for the third  quarter of 2004.  Average  interest  bearing
liabilities  were $1.6  billion  for the third  quarter of 2005,  which is 13.1%
greater  than for the third  quarter  of 2004.  The  Company's  interest  spread
decreased  to 3.95% for 2005 from 4.18% for 2004.  The  Company's  net  interest
margin was 4.48% for the third  quarter of 2005,  compared to 4.52% for the same
period of 2004. As short-term  interest rates have risen, we have generally been
able to increase rates on our variable rate loans and loans that have renewed at
a faster  pace  than the  increases  in  rates we paid on our  interest  bearing
deposits.  However,  due to the  flat  interest  rate  yield  curve,  as we have
received proceeds from maturities of our investment securities and reinvested at
today's interest rates, we have generally reinvested at lower rates leading to a
lower interest margin.

                                       13





The  provision  for loan  losses  for the third  quarter  of 2005  totaled  $317
thousand compared to $532 thousand for the same period in 2004. The decrease was
due primarily to changes in certain loan classifications offset by growth in the
loan  portfolio.  Gross  chargeoffs  for the quarter  ended  September  30, 2005
totaled  $486  thousand  compared to $331  thousand for the same period of 2004.
Recoveries of previously charged-off loans totaling $221 thousand in the quarter
ended  September  30,  2005 (as  compared to $147  thousand in 2004)  offset the
chargeoffs  experienced.  On an annualized basis, net chargeoffs as a percentage
of average  loans were 0.09% for the third quarter of 2005, as compared to 0.07%
for the same period in 2004.  The Company's  allowance  for loan losses  totaled
$14.4  million at September 30, 2005, up $695 thousand from the balance of $13.7
million at  September  30, 2004.  The  increased  allowance is primarily  due to
growth in the loan  portfolio and additions  from our  acquisitions  of banks in
Glen Rose and Clyde as well as changes to specific  allocations  for  individual
loans. The Company's  allowance as a percentage of nonperforming  loans amounted
to 475.1% at September  30, 2005.  As of September  30, 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 third quarter of 2005 was $10.3  million,  as
compared to $9.9 million for the same period last year. The Company recognized a
$402  thousand  gain from the final  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 $150 thousand over the same period in 2004 due
to increased  volume of trust assets  managed,  an increase in rates charged and
improvement  in overall  equity  markets.  The market value of trust assets held
totaled  $1.414  billion at  September  30, 2005  compared to $1.281  billion at
September 30, 2004.  Service fees on deposits totaled $5.5 million for the third
quarter of 2005, compared to $5.8 million for the same period of 2004, a decline
of $303 thousand,  due primarily to lower income from  commercial  accounts as a
result of increased  earnings  credits as overall  interest rates increase and a
stabilization of the use of our enhanced overdraft privilege product. During the
third quarter of 2005,  the Company sold  approximately  $3.3 million in student
loans,  recognizing  a premium of $95 thousand.  In 2004,  the Company sold $2.8
million  of its  student  loans,  recognizing  a premium  of $82  thousand.  The
Company's  real  estate  mortgage  fees of $684  thousand  were up from the $573
thousand  recognized in the third quarter of 2004. Fees from ATM and credit card
transactions  increased $264 thousand,  to $1.3 million, in the third quarter of
2005 as a result of the continued increased use of debit cards.

Noninterest  expense for the third  quarter of 2005 amounted to $18.7 million as
compared to $16.8  million for the same period in 2004.  Salaries  and  benefits
expense,  the Company's  largest  noninterest  expense item,  increased 10.6% to
$10.1  million  in 2005,  up $963  thousand  over the same  period in 2004,  due
primarily to the increase in number of employees resulting from our acquisitions
and  overall  pay  increases  effective  during the first  quarter of 2005.  Net
occupancy expense increased  approximately $184 thousand,  to $1.3 million, also
attributable  to  facilities  obtained  through our  acquisitions  and increased
utility costs.  Equipment  expense increased $234 thousand in 2005 over 2004 due
to the  depreciation  of new technology  expenditures  made in 2004 and 2005 and
depreciation associated with our acquisitions.

The Company's other categories of noninterest expense increased $531 thousand in
the third quarter of 2005 compared to the third quarter of 2004. Several factors
contributed to this increase,  including an increase in printing and supplies of
$54 thousand principally due to our communications with customers related to our
acquisitions;  a volume related increase of $193 thousand in ATM and credit card
fees (related  income  increased $264 thousand) and an increase of $139 thousand
in  amortization  of core deposit  intangibles  associated with deposits we have
acquired.

We believe a key indicator of our operating efficiency is expressed by the ratio
that is  calculated by dividing  noninterest  expense by the sum of net interest
income (on a tax equivalent basis) and noninterest  income. This ratio in effect
measures the amount of funds expended to generate revenue.  Our efficiency ratio
was  52.99%  for the third  quarter  of 2005,  compared  to 51.86% for the third
quarter of 2004;  this change is  principally  attributable  to the  increase in
noninterest expense resulting from our acquisition activity.

                                       14





Nine months ended September 30, 2005 and 2004
- ---------------------------------------------

Net income for the nine months of 2005  totaled  $33.4  million,  an increase of
$4.3 million or 14.9% over the same period last year.  The earnings  improvement
resulted  primarily from an increase in net interest  income of $8.5 million,  a
$3.9 million gain from the special  distribution  of proceeds from the merger of
PULSE EFT  Association  and Discover  Financial  Services,  Inc., an increase in
service  charges on deposits of $831 thousand,  principally  due to our enhanced
overdraft  privilege  product,  a $785 thousand  increase in ATM and credit card
fees and a $485 thousand  increase in trust fees.  Offsetting  these items was a
decline in our gain from the sale of student  loans of $757  thousand and a $6.9
million increase in noninterest expenses, primarily in the salaries and employee
benefit  category,  from  annual  pay  increases  and our bank  acquisitions  in
Granbury,  Glen Rose and Clyde.  On a basic  earnings per share basis,  earnings
amounted  to $1.62 per share for the first nine  months of 2005,  as compared to
$1.41 per share for the first nine months of 2004.  Return on average assets and
return on  average  equity  for the nine  months of 2005  amounted  to 1.86% and
16.46%, respectively.  For the same period in 2004, return on average assets and
return on average equity amounted to 1.84% and 15.13%, respectively.

Tax equivalent net interest income for the nine months of 2005 amounted to $74.0
million as compared to $65.7 million for the same period last year. Our rates on
interest earning assets increased  approximately 43 basis points while the rates
we paid on deposits  increased  approximately  55 basis points.  The increase in
volume of average  interest  earning  assets of $246.2  million  worked with the
increase  in  rates  to  improve  interest  income.   Average  interest  bearing
liabilities increased $210.9 million, and coupled with the continued increase in
the prime interest rate,  partially offset the increase in interest income.  The
increase in average interest earning assets and interest bearing  liabilities is
primarily due to our acquisitions.  Average earning assets were $2.2 billion for
the first nine months of 2005,  which is 12.6%  greater  than for the first nine
months of 2004.  Average interest bearing  liabilities were $1.6 billion for the
nine months of 2005,  which is 15.2%  greater  than for the same period of 2004.
The Company's  interest spread  decreased to 4.06% for 2005 from 4.18% for 2004.
The Company's  net interest  margin was 4.51% for the first nine months of 2005,
unchanged from the same period of 2004. As short-term interest rates have risen,
we have  generally  been able to increase  rates on our variable  rate loans and
loans that have renewed at a faster pace than the  increases in rates we paid on
our interest  bearing  deposits.  However,  due to the flat  interest rate yield
curve, as we have received proceeds from maturities of our investment securities
and reinvested at today's interest rates, we have generally  reinvested at lower
rates leading to a lower interest margin.

The  provision  for loan losses for the nine  months  ended  September  30, 2005
totaled $1.1 million  compared to $1.0 million for the same period in 2004.  The
slight increase was due primarily to loan growth as a result of our acquisitions
offset by changes in certain loan classifications. Gross chargeoffs for the nine
months ended  September 30, 2005 totaled $1.4 million  compared to $889 thousand
for the same period of 2004. Recoveries of previously charged-off loans totaling
$551  thousand in the nine months ended  September 30, 2005 (as compared to $575
thousand in 2004) offset the chargeoffs experienced. On an annualized basis, net
chargeoffs as a percentage of average loans were 0.10% for the nine months ended
September  30,  2005,  as  compared  to 0.04% for the same  period in 2004.  The
Company's allowance for loan losses totaled $14.4 million at September 30, 2005,
up $695 thousand  from the balance of $13.7  million at September 30, 2004.  The
increased  allowance  is  primarily  due to  growth  in the loan  portfolio  and
additions  from our  acquisitions  of banks  in Glen  Rose and  Clyde as well as
changes to specific allocations for individual loans. The Company's allowance as
a percentage of nonperforming loans amounted to 475.1% at September 30, 2005. As
of September 30, 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 nine months of 2005 was $34.2 million, as
compared to $29.1 million for the same period last year. The Company  recognized
a $3.9 million gain from the special distribution of proceeds from the merger of
PULSE EFT Association and Discover Financial  Services,  Inc. Trust fees totaled
$5.2  million  for 2005,  up $485  thousand  over the same period in 2004 due to
increased  volume of trust  assets  managed,  an increase  in rates  charged and
improvement in overall equity  markets.  Service fees on deposits  totaled $15.9
million  for the first nine months of 2005,  compared  to $15.1  million for the

                                       15




same period of 2004, an improvement of $831 thousand, due primarily to increased
fees from enhancements to the Company's  overdraft  privilege  products.  During
2005, the Company sold approximately $59.5 million in student loans, recognizing
a premium of $1.8  million.  In 2004,  the  Company  sold  $75.7  million of its
student loans,  recognizing a premium of $2.5 million. The Company's real estate
mortgage  fees  of $1.6  million  were  slightly  more  than  the  $1.5  million
recognized  in the first  nine  months of 2004.  Fees from ATM and  credit  card
transactions  increased  $785  thousand  in the first  nine  months of 2005 as a
result of the continued increased use of our debit cards.

Noninterest  expense for the first nine months of 2005 amounted to $56.1 million
as compared to $49.2 million for the same period in 2004.  Salaries and benefits
expense,  the Company's  largest  noninterest  expense item,  increased 12.3% to
$30.0  million  in 2005,  up $3.3  million  over the same  period  in 2004,  due
primarily to the increase in number of employees resulting from our acquisitions
and  overall  pay  increases  effective  during the first  quarter of 2005.  Net
occupancy expense increased  approximately $554 thousand,  to $3.7 million, also
attributable  to  facilities  obtained  through our  acquisitions  and increased
utility costs.  Equipment  expense increased $370 thousand in 2005 over 2004 due
to the  depreciation of new technology  expenditures  made in the latter part of
2004 and 2005 and depreciation associated with our acquisitions.

The Company's other categories of noninterest  expense increased $2.7 million in
the first  nine  months of 2005  compared  to the same  period of 2004.  Several
factors contributed to this increase,  including an increase of $230 thousand in
printing and  supplies  principally  due to our  communications  with  customers
related to our  acquisitions;  a volume related increase of $500 thousand in ATM
and credit card fees (related income  increased $785  thousand);  an increase of
$170 thousand in audit fees,  principally  related to procedures  required under
the  Sarbanes-Oxley  Act;  an increase  in legal and  professional  fees of $319
thousand,  principally as a result of costs  associated  with the integration of
our Clyde  acquisition  into our data  processing  systems;  an increase of $271
thousand  in  advertising  and  public   relations  costs  associated  with  our
acquisitions;  and an increase of $351 thousand in  amortization of core deposit
intangibles associated with deposits we have acquired.

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 51.90% for the first nine months of 2004 to 51.87% for the
first nine  months of 2005.  This  improvement  is the  result of a  significant
increase in  noninterest  income  offset by higher  operating  costs of our bank
acquisitions.

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

Total assets at September  30, 2005 amounted to $2.5 billion as compared to $2.3
billion at December 31, 2004,  and $2.2  billion at  September  30, 2004.  Since
December 31, 2004, loans increased $42.7 million.  The $59.2 million sale of our
student loans  mentioned  above was offset by the  acquisition of  approximately
$56.3  million  in loans  from the Clyde  acquisition  and $45.6  million in new
loans. The increase in intangible assets from December 31, 2004 to September 30,
2005 of $13.3 million is due to our acquisition of the bank in Clyde,  Texas, in
the first quarter of 2005. We continue to  experience  competitive  pressures in
several of our markets  which have  negatively  affected our ability to increase
our loans  while at the same time  maintaining  our  credit  quality  standards.
Deposits  totaled $2.1 billion at September 30, 2005 compared to $2.0 billion at
December 31, 2004, up 6.36%,  principally  attributable to the Clyde acquisition
($113.9 million). Deposits at September 30, 2004 were $1.8 billion.

Loans at September 30, 2005, totaled $1.207 billion,  compared to $1.164 billion
at year-end  2004.  Loans  totaled  $1.126  billion at September  30,  2004.  As
compared to September 30, 2004 amounts,  loans at September 30, 2005 reflect (i)
a $16.6 million increase in commercial, financial and agricultural loans; (ii) a
$50.2 million  increase in real estate loans; and (iii) a $14.2 million increase
in consumer and student loans.

                                       16





Investment  securities at September 30, 2005, totaled $950.7 million as compared
to $854.3 million at year-end 2004 and $893.0 million at September 30, 2004. The
unrealized  loss,  net of income tax  benefit,  in the  investment  portfolio at
September 30, 2005,  amounted to $2.0 million;  the portfolio had an overall tax
equivalent  yield of 4.67% for the nine months  ended  September  30,  2005.  At
September 30, 2005, the investment portfolio had a weighted average life of 3.55
years and modified  duration of 3.07 years.  At September 30, 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 September 30, 2005, totaled $3.8 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. At 0.32% 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 August  10,  2005,  we  entered  into an  agreement  and plan of merger  with
Bridgeport Financial Corporation,  the parent company of The First National Bank
of Bridgeport,  Bridgeport,  Texas. Pursuant to the agreement, we will pay $20.3
million  plus  the  assumption  of $5.5  million  in debt  and  trust  preferred
securities for all of the outstanding shares of Bridgeport Financial Corporation
and its subsidiary  bank,  which we expect to combine with First Financial Bank,
N.A., Southlake.

The First National Bank of Bridgeport is located in the City of Bridgeport, Wise
County, Texas,  approximately 35 miles northwest of Fort Worth, Texas. The First
National Bank of  Bridgeport  was  established  in 1907 and, as of September 30,
2005, had assets totaling  approximately $145.2 million and shareholder's equity
of approximately $14.8 million.  Subject to regulatory  approval,  we anticipate
completing  the  acquisition of Bridgeport  Financial  Corporation in the fourth
quarter of 2005.

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

Liquidity  is our  ability to meet cash  demands as they  arise.  Such needs can
develop from loan demand,  deposit  withdrawals  or  acquisition  opportunities.
Potential  obligations  resulting from the issuance of standby letters of credit
and  commitments  to fund  future  borrowings  to our loan  customers  are other
factors affecting our liquidity needs. Many of these obligations and commitments
are expected to expire without being drawn upon;  therefore the total commitment
amounts do not  necessarily  represent  future cash  requirements  affecting our
liquidity position. The potential need for liquidity arising from these types of
financial  instruments is represented by the contractual  notional amount of the
instrument.  Asset  liquidity  is provided by cash and assets  which are readily
marketable or which will mature in the near future.  Liquid assets include cash,
federal  funds  sold,  and  short-term  investments  in time  deposits in banks.
Liquidity  is also  provided by access to funding  sources,  which  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.  We expect to renew this line of credit  for  another  year at  comparable
amounts and terms.

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.

We have funded our acquisitions during the past twelve months from existing cash
balances.  We also expect to fund the Bridgeport  acquisition  through  existing
cash balances.  Nevertheless, we anticipate that future acquisitions, if any, of
financial institutions and expansion of branch locations could place a demand on

                                       17





our cash  resources.  Available  cash at the 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  potential
acquisitions and expansions.

The Company's  consolidated  statements of cash flows are presented on page 9 of
this report.  Total equity  capital  amounted to $276.3 million at September 30,
2005,  which was up from $265.5  million at year-end 2004 and $264.3  million at
September 30, 2004.  The  Company's  risk-based  capital and leverage  ratios at
September 30, 2005 were 15.90% and 9.30%, respectively.  The 2005 cash dividends
of $.82 per share totaled $16.9  million and  represented  50.5% of earnings for
the first nine months of 2005.

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  September  30,  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 2.57% and a downward  shift of  interest  rates by 150 basis
points would result in a reduction  in projected  net interest  income of 6.69%.
These are good  faith  estimates  and  assume the  composition  of our  interest
sensitive  assets and  liabilities  existing at September 30, 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 and
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.

Item 4.  Controls and Procedures

As of September 30, 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.

                                       18





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 September 30, 2005.

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

                                       19





                                     PART II

                                OTHER INFORMATION

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.

                                       20





     *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

                                       21





                                   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: November 3, 2005                  By:/S/ F. Scott Dueser
                                           -------------------
                                           F. Scott Dueser
                                           President and Chief Executive Officer



Date: November 3, 2005                  By:/S/ J. Bruce Hildebrand
                                           -----------------------
                                           J. Bruce Hildebrand
                                           Executive Vice President and
                                           Chief Financial Officer

                                       22






                                                                    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:    November 3, 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:    November 3, 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 September 30, 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:   November 3, 2005

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


Subscribed and sworn to before me this 3rd of November, 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 September 30, 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:   November 3, 2005

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


Subscribed and sworn to before me this 3rd of November, 2005.

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

My commission expires:  April 15, 2009