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


                                  July 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 July 23, 2004, First Banks,  Inc. issued a press release  announcing
its  financial  results for the three and six months ended June 30, 2004. A copy
of the press release is attached as Exhibit 99.3.







                                   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:  July 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 99.3
                                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 Second Quarter 2004 Earnings

         St. Louis, Missouri, July 23, 2004. First Banks, Inc. ("First Banks" or
the  "Company")  reported  earnings of $26.0  million and $44.3  million for the
three and six months  ended June 30, 2004,  compared to $14.7  million and $33.7
million  for the  comparable  periods in 2003.  Results  for the second  quarter
reflect  increased  net  interest  income and  noninterest  income and a reduced
provision  for loan  losses and  noninterest  expenses,  partially  offset by an
increased  provision for income taxes.  Results for the first six months of 2004
over the  comparable  period in 2003 reflect  increased net interest  income and
reduced provisions for loan losses and noninterest expenses, partially offset by
a decline in noninterest income and an increased provision for income taxes. Net
income for 2004 includes a gain of $2.7 million, before applicable income taxes,
recorded  in the  first  quarter  relating  to the  sale  of a  residential  and
recreational  development  property that was  foreclosed on in January 2003, and
gains  totaling  $1.0  million,  before  applicable  income  taxes,  recorded in
February and April on the sale of two Midwest branch banking offices. Net income
for 2003  includes  a gain of $6.3  million,  before  applicable  income  taxes,
recorded in the first  quarter  relating to the exchange of part of First Banks'
investment  in  Allegiant  Bancorp,  Inc.  ("Allegiant")  for a  100%  ownership
interest in Bank of Ste. Genevieve, located in Ste. Genevieve, Missouri.

         Allen H. Blake,  President and Chief Executive  Officer of First Banks,
said, "Our second quarter earnings of $26.0 million represent the second highest
quarterly  earnings we have ever  achieved.  We are pleased with these  results,
which reflect our continued efforts to reduce nonperforming assets,  improve net
interest income,  grow noninterest income and manage noninterest  expenses.  Our
overall  asset  quality  levels have  substantially  improved  during the second
quarter,  resulting in a $22.8 million  reduction in  nonperforming  assets.  In
addition,  we sold a majority of the leases in our commercial  leasing portfolio
in June 2004 to further reduce  outstanding  balances within this segment of our
portfolio,  consistent  with our  business  strategy  initiated  in late 2002 to
reduce our commercial leasing  activities." Mr. Blake added, "We are nearing the
final stages of our acquisition of Continental  Mortgage  Corporation - Delaware
and its wholly-owned  banking subsidiary,  Continental  Community Bank and Trust
Company,  located in Aurora,  Illinois,  and expect the  transaction to close on
July 30, 2004. We continue to focus on expanding our banking franchise,  through
internal growth,  acquisitions  and the opening of new branch offices.  However,
residual  problems  in our loan  portfolio  that  primarily  resulted  from weak
economic  conditions  in our markets  remain a primary focus of management as we
continue our ongoing  efforts to further reduce our  nonperforming  asset levels
and improve our overall financial performance."






         Net  interest  income  reflected  continued  growth,   increasing  $4.6
million,  or 6.47%,  and $10.1 million,  or 7.19%,  for the three and six months
ended June 30, 2004,  respectively,  compared to the comparable periods in 2003.
Net  interest  margin  increased  to 4.56% for the three and six months of 2004,
from 4.43% and 4.40% for the comparable  periods in 2003. The Company's  ability
to maintain strong net interest income is partially attributable to the 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 $15.4 million and $31.7 million to net interest income for the three
and six months ended June 30, 2004, respectively,  compared to $15.8 million and
$30.8  million for the  comparable  periods in 2003.  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.

         Although  the Company  continues  to  experience  the higher  levels of
problem loans, related charge-offs and past due loans that it experienced during
2003 related to economic  conditions  within its markets,  First Banks  achieved
substantial  improvement  in  nonperforming  assets during the second quarter of
2004.  Nonperforming  assets were $67.4  million at June 30, 2004,  reflecting a
significant  decline  from $90.2  million at March 31,  2004,  $86.5  million at
December  31,  2003  and  $83.2  million  at June  30,  2003.  The  decrease  in
nonperforming assets during the second quarter of 2004 is primarily attributable
to two significant credit relationships:  a $13.9 million decrease due to a $3.9
million  charge-off  on  a  commercial  credit   relationship  in  the  southern
California  region and a subsequent  $10.0 million cash payment  received on the
loan  relationship  as a  result  of  an  independent  third  party  refinancing
transaction that occurred following workout negotiations with the borrower;  and
a  $7.3  million  decrease  resulting  from  the  sale  of a  commercial  credit
relationship  in the St. Louis region.  The allowance for loan losses was $121.0
million at June 30, 2004,  compared to $124.9 million at March 31, 2004,  $116.5
million at December 31, 2003 and $107.8  million at June 30,  2003.  The Company
recorded  provisions  for loan losses of $3.0 million and $15.8  million for the
three and six  months  ended  June 30,  2004,  respectively,  compared  to $10.0
million  and $21.0  million  for the  comparable  periods in 2003.  The  reduced
provision for the second quarter of 2004 resulted from an overall improvement in
asset quality and a reduction in nonperforming  loans,  primarily resulting from
significant  loan payoffs,  including the two loans  discussed  above.  Net loan
charge-offs  were $5.4 million and $10.8 for the three and six months ended June
30,  2004,  respectively,  compared to $10.8  million and $13.3  million for the
comparable  periods in 2003. On June 30, 2004, the Company completed the sale of
a significant portion of its commercial leasing portfolio,  thereby reducing its
commercial  leasing portfolio by $33.1 million to $9.6 million at June 30, 2004,
with $3.2 million of the remaining  balance  classified as nonperforming  loans.
The Company  established a $2.0 million liability at the time of sale associated
with related  recourse  obligations  for certain leases sold.  While the Company
believes it has been 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 loans 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 $20.1  million and $40.7  million for the three
and six months ended June 30, 2004, respectively,  compared to $18.9 million and
$44.5 million for the  comparable  periods in 2003.  The decrease in noninterest
income for the six months ended June 30, 2004 is  attributable to a nonrecurring
$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,  the Company  experienced
increased  noninterest  income primarily related to increased service charges on
deposit accounts and customer service fees, increased portfolio management fees,
a $630,000 gain, net of expenses,  on the sale of an Illinois  banking office in
April 2004, a $390,000 gain, net of expenses,  on the sale of a Missouri banking
office in February  2004,  and a decrease in losses on the  valuation or sale of
certain assets,  primarily  related to the commercial  leasing  portfolio.  This
increase was partially offset by a decrease in loan servicing fees.






         Noninterest  expenses  were $55.4  million  and $108.0  million for the
three and six  months  ended  June 30,  2004,  respectively,  compared  to $57.5
million and $111.1  million for the  comparable  periods in 2003.  The Company's
efficiency  ratio improved to 57.89% from 63.98%,  respectively,  for the second
quarter  of 2004  compared  to the  similar  period  in 2003.  The  decrease  in
noninterest  expense for the three  months  ended June 30, 2004  reflects a $2.4
million decline associated with write-downs on commercial  operating leases that
were  recorded  during the second  quarter of 2003, a decrease in occupancy  and
furniture and  equipment  expenses  related to a $1.0 million lease  termination
obligation incurred in the second quarter of 2003 associated with the relocation
of the Company's San Francisco-based loan administration  department to southern
California, and a $1.1 million decrease in expenses and losses, net of gains, on
other real estate. This decrease was partially offset by a $3.2 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 product lines.

         At June 30, 2004, First Banks had consolidated  assets of $7.32 billion
and operated 147 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       Six Months Ended
                                                                     June 30,                June 30,
                                                               --------------------   ---------------------
                                                                2004          2003       2004        2003
                                                                ----          ----       ----        ----

                                                                                        
   Interest income........................................... $  96,585      98,481     192,712     198,295
   Interest expense..........................................    20,979      27,468      42,453      58,119
                                                              ---------    --------   ---------   ---------
       Net interest income...................................    75,606      71,013     150,259     140,176
   Provision for loan losses.................................     3,000      10,000      15,750      21,000
                                                              ---------    --------   ---------   ---------
       Net interest income after provision for loan losses...    72,606      61,013     134,509     119,176
                                                              ---------    --------   ---------   ---------
   Noninterest income........................................    20,104      18,925      40,663      44,472
   Noninterest expense.......................................    55,405      57,545     108,007     111,132
                                                              ---------    --------   ---------   ---------
       Income before provision for income taxes..............    37,305      22,393      67,165      52,516
   Provision for income taxes................................    11,302       7,693      22,893      18,785
                                                              ---------    --------   ---------   ---------
       Net income............................................ $  26,003      14,700      44,272      33,731
                                                              =========    ========   =========   =========

   Basic earnings per common share........................... $1,093.42      615.70    1,857.23    1,411.74
                                                              =========    ========   =========   =========

   Diluted earnings per common share......................... $1,074.06      606.04    1,827.13    1,390.06
                                                              =========    ========   =========   =========


                             Selected Financial Data

                                                                            June 30,       December 31,
                                                                              2004             2003
                                                                              ----             ----

   Total assets.......................................................... $7,324,076        7,106,940
   Investment securities.................................................  1,261,585        1,049,714
   Loans, net of unearned discount.......................................  5,399,383        5,328,075
   Allowance for loan losses.............................................    120,966          116,451
   Deposits..............................................................  5,955,927        5,961,615
   Other borrowings......................................................    532,548          273,479
   Note payable..........................................................         --           17,000
   Subordinated debentures...............................................    206,795          209,320
   Stockholders' equity..................................................    555,948          549,815
   Nonperforming assets..................................................     67,435           86,494


                            Selected Financial Ratios

                                                              Three Months Ended         Six Months Ended
                                                                   June 30,                  June 30,
                                                              ------------------         ----------------
                                                               2004        2003            2004     2003
                                                               ----        ----            ----     ----

   Return on average assets.................................   1.43%       0.82%           1.22%    0.95%
   Return on average equity.................................  18.21       11.03           15.72    12.82
   Net interest margin......................................   4.56        4.43            4.56     4.40
   Efficiency ratio.........................................  57.89       63.98           56.57    60.19