UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                    FORM 8-K


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



       Date of report (Date of earliest event reported): October 28, 2004



                                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)


Check  the  appropriate  box  below  if the  Form  8-K  filing  is  intended  to
simultaneously  satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[ ]  Written  communications  pursuant to Rule 425 under the  Securities Act (17
     CFR 230.425)

[ ]  Soliciting  material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
     240.14a-12)

[ ]  Pre-commencement   communications  pursuant  to  Rule  14d-2(b)  under  the
     Exchange Act (17 CFR 240.14d-2(b))

[ ]  Pre-commencement   communications  pursuant  to  Rule  13e-4(c)  under  the
     Exchange Act (17 CFR 240.13e-4(c))






                                FIRST BANKS, INC.

Table of Contents
                                                                            Page
                                                                            ----

ITEM 2.02  RESULTS OF OPERATIONS AND FINANCIAL CONDITION...................  1

ITEM 9.01  FINANCIAL STATEMENTS AND EXHIBITS...............................  1

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







ITEM 2.02 - RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

      On October 28, 2004,  First Banks, Inc. issued a press release  announcing
its financial  results for the three and nine months ended September 30, 2004. A
copy of the press release is attached as Exhibit 99.1.

ITEM 9.01 - FINANCIAL STATEMENTS AND EXHIBITS.

(c)   Exhibits.

      Exhibit Number    Description
      --------------    -----------

           99.1         Press Release issued by First Banks, Inc. on October 28,
                        2004.









                                   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:  October 28, 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 99.1


                                First Banks, Inc.
                               St. Louis, Missouri


Contact:       Allen H. Blake                Terrance M. McCarthy
               President and                 Senior Executive Vice President and
               Chief Executive Officer       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 Third Quarter 2004 Earnings

         St. Louis, Missouri, October 28, 2004. First Banks, Inc. ("First Banks"
or the "Company")  reported  earnings of $19.7 million and $64.0 million for the
three and nine months ended  September  30, 2004,  compared to $13.7 million and
$47.4 million for the comparable  periods in 2003. Results for the third quarter
reflect increased net interest and noninterest  income,  and a reduced provision
for loan  losses,  partially  offset by  increased  noninterest  expense  and an
increased provision for income taxes.  Results for the first nine months of 2004
over the comparable period in 2003 reflect increased net interest income,  and a
reduced  provision for loan losses,  partially  offset by decreased  noninterest
income,  slightly increased  noninterest expenses and an increased provision for
income  taxes.  Net income  for 2004  includes  a gain of $2.7  million,  before
applicable  income  taxes,  recorded in February  2004 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 2004 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, "We are pleased with our financial  results for the third quarter of 2004.
We continue to show  improvement  in our overall asset  quality  levels while we
grow net interest income and noninterest  income in accordance with our internal
business  plan." Mr. Blake added,  "Our banking  franchise has expanded  through
internal growth, acquisitions and the opening of four new branch offices. During
the third quarter of 2004, we completed our acquisition of Continental  Mortgage
Corporation  - Delaware and its wholly  owned  banking  subsidiary,  Continental
Community Bank and Trust Company,  located in Aurora, Illinois, and our purchase
of substantially all of the assets of Small Business Loan Source,  Inc., located
in Houston,  Texas.  These purchase  transactions  contributed to an increase in



total assets of $187.8 million, including a $97.6 million increase in loans, net
of unearned discount.  In addition, we anticipate the completion of our purchase
of Hillside Investors,  Ltd. and its wholly owned banking subsidiary,  CIB Bank,
during  the  fourth  quarter of this  year."  CIB Bank is  headquartered  in Mt.
Prospect,  Illinois,  operates  16  banking  offices  in the  Chicago,  Illinois
metropolitan  area and reported  total assets of  approximately  $1.24  billion,
loans,  net of unearned  discount,  of  approximately  $724.7  million and total
deposits of approximately $1.14 billion at September 30, 2004. This acquisition,
which will be the Company's largest  acquisition in its history,  is expected to
increase  total  assets  by  approximately  16.4%  and  the  purchase  price  of
approximately $62.0 million will be funded through the issuance of $60.0 million
of  subordinated  debentures  associated  with  a  private  placement  of  trust
preferred  securities,  of which $20.0 million was issued in late September 2004
through the Company's newly formed affiliated trust,  First Bank Statutory Trust
II.

         Net  interest  income  reflected  continued  growth,   increasing  $2.5
million,  or 3.46%,  and $12.6 million,  or 5.91%, for the three and nine months
ended September 30, 2004,  respectively,  compared to the comparable  periods in
2003.  Net  interest  margin  was 4.37% and 4.50% for the three and nine  months
ended  September  30,  2004,  respectively,  compared to 4.49% and 4.43% for the
comparable  periods in 2003. Average earning assets were $6.90 billion and $6.74
billion for the three and nine months ended  September  30, 2004,  respectively,
compared to $6.49 billion and $6.47 billion 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  $13.0 million and $44.7 million to net
interest  income  for the  three  and nine  months  ended  September  30,  2004,
respectively,  compared to $17.3  million and $48.1  million for the  comparable
periods in 2003.  However,  the benefits of the swap  agreements  have  declined
during the third quarter of 2004 due to rising  interest  rates and the maturity
of $600.0  million  notional  amount of interest  rate swap  agreements  in late
September  2004.   These  swap  agreements   provided  net  interest  income  of
approximately  $6.7 million and $23.0  million  during the three and nine months
ended  September 30, 2004,  respectively.  Although the Company is  implementing
other  methods to offset the reduction in net interest  income,  the maturity of
the swap  agreements  will result in a sizeable  decline in future net  interest
income,  which may be further adversely affected if prevailing interest rates do
not continue to  increase.  In addition,  the Company  reduced its  subordinated
debentures by $63.1 million during 2003, further contributing to the improvement
in  net  interest  income.  However,  the  current  interest  rate  environment,
generally  weak loan demand and overall  economic  conditions  continue to exert
pressure on net interest income.

         First  Banks has  realized  substantial  improvement  in  nonperforming
assets during 2004, but continues to experience generally high levels of problem
loans,  related  charge-offs and past due loans,  primarily  related to economic
conditions  within its  markets.  Nonperforming  assets  were  $66.6  million at
September 30, 2004 and $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 $81.3 million at September 30, 2003.  The decline in nonperforming assets in
2004 is primarily  attributable to significant loan payoffs,  the liquidation of
foreclosed  property  and the sale of a  significant  portion  of the  Company's
commercial  leasing  portfolio,  partially  offset by additions of nonperforming
assets of  approximately  $8.3 million at September 30, 2004 associated with the
recent Small Business Loan Source,  Inc.  asset purchase and the  acquisition of
Continental Community Bank and Trust Company.

         The allowance for loan losses was $128.0 million at September 30, 2004,
compared to $121.0  million at June 30, 2004,  $124.9 million at March 31, 2004,
$116.5  million at December 31, 2003 and $110.7  million at September  30, 2003.
The  Company  recorded  provisions  for loan  losses of $7.5  million  and $23.3
million for the three and nine months ended  September  30, 2004,  respectively,



compared to $15.0 million and $36.0 million for the comparable  periods in 2003.
The  reduced  provisions  for the three and nine  months  ended  September  2004
resulted  from an  overall  improvement  in asset  quality,  reduced  levels  of
nonperforming  loans and lower net  charge-offs.  Net loan charge-offs were $7.9
million  and $18.6  million for the three and nine months  ended  September  30,
2004,  respectively,  compared  to  $12.1  million  and  $25.5  million  for the
comparable periods in 2003.

         While  the  Company  believes  it  has  been  generally  successful  in
addressing its 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 generally low prevailing  interest rates. These trends are considered
by  management  in the overall  assessment  of the adequacy of the allowance for
loan losses.  The Company expects its nonperforming  loans to remain at somewhat
elevated  levels  throughout the remainder of 2004 and anticipates a significant
increase in nonperforming  loans associated with its pending  acquisition of CIB
Bank.

         Noninterest  income was $22.0  million and $62.6  million for the three
and nine  months  ended  September  30,  2004,  respectively,  compared to $20.2
million and $64.7 million for the comparable periods in 2003. Noninterest income
for the nine months  ended  September  30,  2003  includes 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 in 2004 primarily  related to increased loan servicing fees,
increased  service  charges on  deposit  accounts  and  customer  service  fees,
increased portfolio management fees, gains, net of expenses,  of $1.0 million on
the sale of two banking  offices and a decrease  in losses on the  valuation  or
sale of  certain  assets  related  to the  commercial  leasing  portfolio.  This
increase was partially  offset by a decrease in gains on mortgage loans sold and
held  for sale  resulting  from a  slowdown  in the  volume  of  mortgage  loans
originated and sold since late 2003,  management's  decision to retain a portion
of new  mortgage  loan  production  in the real  estate  mortgage  portfolio  in
mid-2003 and a change in the fallout  percentage  associated with the allocation
of direct  mortgage  loan  origination  costs from salary and  employee  benefit
expense to gain on mortgage loans sold.

         Noninterest  expenses  were $58.4  million  and $166.4  million for the
three and nine months ended September 30, 2004, respectively,  compared to $54.5
million and $165.7  million for the  comparable  periods in 2003.  The Company's
efficiency  ratio was  59.83% and  57.67%  for the three and nine  months  ended
September  30,  2004,  respectively,  compared  to 58.43%  and  59.60%,  for the
comparable  periods in 2003. Salary and employee benefit expenses increased $6.5
million  and $14.1  million for the three and nine months  ended  September  30,
2004,  respectively,  compared  to the  similar  periods  in 2003,  due to costs
associated with employing and retaining qualified personnel,  additions to staff
to enhance senior  management  expertise and expand  product  lines,  and recent
acquisitions.  The increase is also attributable to a decrease in the allocation
of direct  mortgage  loan  origination  costs from salary and  employee  benefit
expense to gain on mortgage  loans sold, as discussed  above.  This increase was
partially  offset by a decrease in  write-downs on commercial  operating  leases
resulting from  reductions in estimated  residual  values  realized during 2003,
which  decreased  $1.3  million  and $4.9  million for the three and nine months
ended September 30, 2004,  respectively,  compared to the comparable  periods in
2003.  Also,  expenses and losses,  net of gains, on other real estate decreased
$261,000  and $4.9  million for the three and nine months  ended  September  30,
2004, respectively, compared to the comparable periods in 2003, primarily 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. Net expenditures
on other real  estate for the first nine  months of 2003 were $1.7  million  and
primarily  included  expenditures  associated with the operation of the property
sold in February 2004.  Occupancy and furniture and equipment  expense decreased
$753,000  and $2.6  million for the three and nine months  ended  September  30,



2004, respectively,  compared to the comparable periods in 2003 due to decreased
rent expense  associated with various lease  terminations  in 2003,  including a
$1.0 million lease termination obligation recorded in the second quarter of 2003
associated  with  the  relocation  of the  Company's  San  Francisco-based  loan
administration department to southern California.

         At September  30, 2004,  First Banks had  consolidated  assets of $7.57
billion  and  operated  151  branch  banking  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 and subsequent  Quarterly  Reports
on Form 10-Q, 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        Nine Months Ended
                                                                   September 30,           September 30,
                                                               --------------------    --------------------
                                                                2004          2003      2004          2003
                                                                ----          ----      ----          ----

                                                                                        
   Interest income...........................................  $ 99,461      96,164     292,173     294,459
   Interest expense..........................................    23,853      23,084      66,306      81,203
                                                               --------    --------    --------   ---------
       Net interest income...................................    75,608      73,080     225,867     213,256
   Provision for loan losses.................................     7,500      15,000      23,250      36,000
                                                               --------    --------    --------   ---------
       Net interest income after provision for loan losses...    68,108      58,080     202,617     177,256
                                                               --------    --------    --------   ---------
   Noninterest income........................................    21,982      20,242      62,645      64,714
   Noninterest expense.......................................    58,391      54,530     166,398     165,662
                                                               --------    --------    --------   ---------
       Income before provision for income taxes..............    31,699      23,792      98,864      76,308
   Provision for income taxes................................    11,951      10,092      34,844      28,877
                                                               --------    --------    --------   ---------
       Net income............................................  $ 19,748      13,700      64,020      47,431
                                                               ========    ========    ========   =========

   Basic earnings per common share...........................  $ 826.33      570.75    2,683.56    1,982.48
                                                               ========    ========    ========   =========

   Diluted earnings per common share.........................  $ 815.20      565.09    2,642.12    1,954.63
                                                               ========    ========    ========   =========


                             Selected Financial Data

                                                                          September 30,    December 31,
                                                                              2004             2003
                                                                              ----             ----

   Total assets.......................................................... $7,573,957        7,106,940
   Investment securities.................................................  1,272,868        1,049,714
   Loans, net of unearned discount.......................................  5,561,623        5,328,075
   Allowance for loan losses.............................................    127,970          116,451
   Deposits..............................................................  6,127,806        5,961,615
   Other borrowings......................................................    550,262          273,479
   Note payable..........................................................         --           17,000
   Subordinated debentures...............................................    232,311          209,320
   Stockholders' equity..................................................    589,351          549,815
   Nonperforming assets..................................................     66,577           86,494


                            Selected Financial Ratios

                                                              Three Months Ended         Nine Months Ended
                                                                 September 30,             September 30,
                                                             -------------------         ------------------
                                                              2004         2003           2004        2003
                                                              ----         ----           ----        ----

   Return on average assets.................................   1.04%       0.76%           1.16%      0.88%
   Return on average equity.................................  13.89       10.01           15.11      11.86
   Net interest margin......................................   4.37        4.49            4.50       4.43
   Efficiency ratio.........................................  59.83       58.43           57.67      59.60