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


                                    FORM 8-K

                                 CURRENT REPORT

     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


                                 April 23, 2004
                Date of Report (Date of earliest event reported)

                                FIRST BANKS, INC.
             (Exact name of registrant as specified in its charter)


          MISSOURI                     0-20632                   43-1175538
(State or other jurisdiction   (Commission File Number)       (I.R.S. Employer
     of incorporation)                                       Identification No.)


                   135 North Meramec, Clayton, Missouri 63105
               (Address of principal executive offices) (Zip code)


                                 (314) 854-4600
              (Registrant's telephone number, including area code)


                                 Not Applicable
          (Former name or former address, if changed since last report)






                                FIRST BANKS, INC.

                                TABLE OF CONTENTS





                                                                           Page
                                                                           ----

ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION...................... 1

SIGNATURES.................................................................. 2






             ITEM 12 - RESULTS OF OPERATIONS AND FINANCIAL CONDITION

         On April 23, 2004, First Banks, Inc. issued a press release  announcing
its  financial  results for the three months ended March 31, 2004. A copy of the
press release is attached as Exhibit 99.2.







                                   SIGNATURES


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


                                  FIRST BANKS, INC.





Date:  April 23, 2004             By: /s/ Allen H. Blake
                                      ------------------------------------------
                                          Allen H. Blake
                                          President, Chief Executive Officer and
                                          Chief Financial Officer
                                          (Principal Executive Officer and
                                          Principal Financial and
                                          Accounting Officer)






                                                                    Exhibit 99.2
                                First Banks, Inc.
                               St. Louis, Missouri

Contact: Allen H. Blake                          Terrance M. McCarthy
         President and                           Senior Executive Vice President
         Chief Executive Officer                 and Chief Operating Officer
         First Banks, Inc.                       First Banks, Inc.
         (314) 592-5000                         (314) 592-5000

Traded:  NASDAQ
Symbol:  FBNKN -(First Preferred Capital Trust II, an affiliated trust of  First
                  Banks, Inc.)
         FBNKM -(First Preferred Capital Trust III, an affiliated trust of First
                 Banks, Inc.)

Traded:  NYSE
Symbol:  FBSPrA -(First Preferred Capital Trust IV, an affiliated trust of First
                  Banks, Inc.)

FOR IMMEDIATE RELEASE:

             First Banks, Inc. Announces First Quarter 2004 Earnings

         St. Louis,  Missouri,  April 23, 2004. First Banks, Inc. ("First Banks"
or the "Company") reported earnings of $18.3 million for the quarter ended March
31, 2004,  compared to $19.0 million for the comparable period in 2003.  Results
for the three months ended March 31, 2004 reflect increased net interest income,
reduced  noninterest  income and  operating  expenses  and a slightly  increased
provision  for loan losses.  Included in the first quarter of 2003 was a gain of
$6.3 million,  before applicable income taxes,  relating to the exchange of part
of First Banks' investment in Allegiant Bancorp,  Inc.  ("Allegiant") for a 100%
ownership  in Bank of  Ste.  Genevieve,  located  in Ste.  Genevieve,  Missouri.
Excluding this transaction, net income for the three months ended March 31, 2004
reflected a 22.09%  increase over net income for the comparable  period in 2003.
Net income for the first quarter of 2004 includes a gain of $2.7 million, before
applicable income taxes,  relating to the sale of a residential and recreational
development property that was foreclosed on in January 2003.

         Allen H. Blake,  President and Chief Executive  Officer of First Banks,
said,  "Our  financial  performance  for 2004  reflects  our ongoing  efforts to
improve  net  interest  income,  grow  noninterest  income and manage  operating
expenses,  after excluding the effect of the gain we realized on our acquisition
of Bank of Ste.  Genevieve in March 2003. We also continue to focus on expanding
our banking franchise,  through internal growth, acquisitions and the opening of
de novo  branch  offices."  During the first three  months of 2004,  the Company
opened two de novo branch facilities, one in West St. Louis County, Missouri and
one in Houston,  Texas,  and  announced  the signing of an agreement to purchase
substantially  all of the  assets  of a small  business  lending  and  servicing
company  based in  Houston,  Texas.  In  addition,  in April  2004,  the Company
announced  the  signing  of an  agreement  to  acquire a bank  based in  Aurora,
Illinois. Mr. Blake continued, "We are pleased with these exciting new expansion
opportunities;  however,  we continue to focus our  efforts on  improving  asset
quality as we address  residual  problems in our loan and lease  portfolio  that
primarily resulted from weak economic conditions in our markets."

         Net  interest  income  reflected  continued  growth,   increasing  $5.5
million,  or 7.94%,  to $74.7  million for the first quarter of 2004 compared to
the comparable  period in 2003. Net interest margin increased 20 basis points to
4.56%  for the first  three  months of 2004,  up from  4.36% for the  comparable
period in 2003. Earning assets increased to $6.61 billion at March 31, 2004 from
$6.47 billion at March 31, 2003. The increase is partially  attributable  to the
acquisition of Bank of Ste. Genevieve,  which provided assets of $115.1 million,
as well as internal loan growth in 2004. The increase in net interest  income is



partially  attributable  to the  earnings on the  Company's  interest  rate swap
agreements  that were entered into in  conjunction  with its interest  rate risk
management  program to mitigate the effects of decreasing  interest  rates.  The
derivative  financial  instruments  used to hedge interest rate risk contributed
$16.2  million and $15.0  million to net  interest  income for the three  months
ended March 31, 2004 and 2003,  respectively.  In addition,  the Company reduced
its subordinated  debentures by $63.1 million during 2003, further  contributing
to the  improvement  in net interest  income.  However,  prevailing low interest
rates,  generally weak loan demand and overall economic  conditions  continue to
exert pressure on net interest income.

         The higher level of problem  loans,  related  charge-offs  and past due
loans the Company  experienced during 2003 has continued in the first quarter of
2004,  and results  primarily  from  economic  conditions  within the  Company's
markets,   and  an  increase  in  nonperforming   assets   attributable  to  the
deterioration of a single credit  relationship.  The Company recorded  provision
for loan losses of $12.8  million and $11.0  million for the three  months ended
March 31, 2004 and 2003,  respectively.  Net loan  charge-offs were $5.3 million
for the three  months  ended March 31,  2004,  compared to $2.5  million for the
comparable period in 2003.  Nonperforming  assets at March 31, 2004 increased to
$90.2 million from $86.5 million at December 31, 2003 and $86.9 million at March
31, 2003. The net increase in nonperforming  assets in the first three months of
2004 primarily reflects two significant  changes: the addition of a single $13.9
million credit relationship in the southern California region; and the sale of a
residential and recreational  development property with a carrying value of $9.2
million that was  foreclosed on in January  2003.  The allowance for loan losses
increased  to $124.9  million at March 31, 2004,  compared to $116.5  million at
December  31,  2003 and $108.7  million  at March 31,  2003.  While the  Company
believes it was  successful in addressing  asset  quality  problems  experienced
during  2003 and into  2004,  the  Company  continues  to  closely  monitor  its
operations  to address the  ongoing  challenges  posed by the  current  economic
environment,  including reduced loan demand and lower prevailing interest rates.
The Company expects nonperforming assets to remain at elevated levels throughout
most of 2004 and considers this trend in its overall  assessment of the adequacy
of the allowance for loan losses.

         Noninterest  income was $20.6  million and $25.5  million for the three
months ended March 31, 2004 and 2003, respectively.  The decrease in noninterest
income is primarily  due to a $6.3 million gain recorded in the first quarter of
2003 on the exchange of common stock of  Allegiant,  held by First Banks,  for a
100% ownership interest in Bank of Ste.  Genevieve.  Excluding this transaction,
noninterest  income  increased $1.3 million for the three months ended March 31,
2004  compared to the  comparable  period in 2003.  This  increase is  primarily
attributable  to  increased  service  charges  on  deposit  accounts,  increased
portfolio  management  fees,  decreased  losses on the sale of  certain  assets,
partially  offset by reduced loan  servicing  fees and reduced gains on mortgage
loans sold  relating to the continued  slowdown in the volume of mortgage  loans
originated  that was initially  experienced  in the fourth  quarter of 2003. The
increase  also  reflects  a $390,000  gain,  net of  expenses,  on the sale of a
Missouri branch banking office.

         Noninterest  expenses  decreased by $1.0 million to $52.6  million from
$53.6 million for the three months ended March 31, 2004 and 2003,  respectively.
The Company's efficiency ratio improved to 55.25% from 56.58%, respectively, for
the  first  three  months of 2004  compared  to the  comparable  period in 2003.
Noninterest  expense  for the first  quarter  of 2004  reflects  a  decrease  in
expenses  and losses,  net of gains,  on other real estate due to a $2.7 million
gain  recorded in  February  2004 as a result of the sale of a  residential  and
recreational  development  foreclosed  property.  This  decrease in  noninterest
expense was partially  offset by a $4.4 million  increase in salary and employee
benefit costs  associated with employing and retaining  qualified  personnel and
additions to staff to enhance senior management expertise and expand our product
lines.  Also, the slowdown in the volume of mortgage  loans  originated and sold
contributed  to a decrease in the  allocation of direct loan  origination  costs
from  salaries  and  benefits  expense to gains on loans sold and held for sale.
Noninterest  expense  for the first  quarter  of 2003  includes  a $1.1  million
write-down  on  an  operating  lease  associated  with  the  commercial  leasing
business.

         As  previously  announced  on March  30,  2004,  First  Banks and Small
Business Loan Source, Inc. ("SBLS"),  headquartered in Houston, Texas, signed an
Asset  Purchase  Agreement that provides for First Banks'  wholly-owned  banking
subsidiary,  First Bank, to purchase  substantially all of the assets of SBLS in
exchange for cash and certain payments  contingent on future  valuations and the
assumption of certain liabilities of SBLS. The transaction,  which is subject to
approval  of the  SBA  and  the  expiration  of the  waiting  period  under  the
Hart-Scott-Rodino  Antitrust  Improvements  Act  of  1976,  is  expected  to  be
completed   during  the  second  quarter  of  2004.   SBLS  reported  assets  of
approximately  $65.3 million,  including $42.3 million of SBA loans, at December
31, 2003.


         Also,  as  previously  announced  on April 12,  2004,  First  Banks and
Continental Mortgage Corporation - Delaware ("CMC") signed an Agreement and Plan
of  Reorganization  that  provides  for  First  Banks  to  acquire  CMC  and its
wholly-owned  banking subsidiary,  Continental  Community Bank and Trust Company
("CCB"). CMC is headquartered in Aurora, Illinois, and through CCB, operates two
banking  offices in the Chicago  suburban  communities of Aurora and Villa Park.
CMC reported total assets of $158.6 million and total deposits of $117.9 million
at December 31, 2003. The transaction, which is subject to regulatory approvals,
is expected to be completed during the second quarter of 2004.

         At March 31, 2004, First Banks had consolidated assets of $7.37 billion
and operated 148 offices in Missouri, Illinois, California and Texas.

                                      # # #

This release contains  forward-looking  statements that are subject to risks and
uncertainties  arising out of or affecting  the Company's  business,  not all of
which can be predicted or anticipated. These statements are based on information
currently available to First Banks' management, and numerous factors might cause
actual   results  to  differ   materially   from  those   contemplated   in  the
forward-looking  statements. For additional information,  see the discussions of
forward-looking  statements  that  appear in the  "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  sections of First
Banks' most recent Annual Report on Form 10-K, as filed with the  Securities and
Exchange Commission.





                                FIRST BANKS, INC.
                                FINANCIAL SUMMARY
                      (in thousands, except per share data)
                                   (unaudited)


                             Selected Operating Data



                                                                               Three Months Ended
                                                                                    March 31,
                                                                           --------------------------
                                                                               2004             2003
                                                                               ----             ----

                                                                                         
   Interest income.......................................................  $  96,127           99,814
   Interest expense......................................................     21,474           30,651
                                                                           ---------          -------
       Net interest income...............................................     74,653           69,163
   Provision for loan losses.............................................     12,750           11,000
                                                                           ---------          -------
       Net interest income after provision for loan losses...............     61,903           58,163
                                                                           ---------          -------
   Noninterest income....................................................     20,559           25,547
   Noninterest expense...................................................     52,602           53,587
                                                                           ---------          -------
       Income before provision for income taxes..........................     29,860           30,123
   Provision for income taxes............................................     11,591           11,092
                                                                           ---------          -------
       Net income........................................................  $  18,269           19,031
                                                                           =========          =======

   Basic earnings per common share.......................................  $  763.81           796.04
                                                                           =========          =======

   Diluted earnings per common share.....................................  $  753.93           784.29
                                                                           =========          =======


                             Selected Financial Data

                                                                            March 31,      December 31,
                                                                              2004             2003
                                                                              ----             ----

   Total assets.......................................................... $7,368,353        7,106,940
   Investment securities.................................................  1,278,510        1,049,714
   Loans, net of unearned discount.......................................  5,342,892        5,328,075
   Allowance for loan losses.............................................    124,871          116,451
   Deposits..............................................................  6,053,316        5,961,615
   Other borrowings......................................................    418,014          273,479
   Note payable..........................................................      4,500           17,000
   Subordinated debentures...............................................    213,222          209,320
   Stockholders' equity..................................................    568,736          549,815
   Nonperforming assets..................................................     90,249           86,494


                            Selected Financial Ratios

                                                                                Three Months Ended
                                                                                      March 31,
                                                                                ---------------------
                                                                                 2004            2003
                                                                                 ----            ----

   Return on average assets..............................................        1.01%           1.07%
   Return on average equity..............................................       13.16           14.64
   Net interest margin...................................................        4.56            4.36
   Efficiency ratio......................................................       55.25           56.58