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 28, 2005
                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)

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:

|_| 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

SIGNATURE................................................................    2







ITEM 2.02 - RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

     On April 28, 2005, First Banks, Inc. issued a press release  announcing its
financial results for the three months ended March 31, 2005. A copy of the press
release is attached as Exhibit 99.

ITEM 9.01 - FINANCIAL STATEMENTS AND EXHIBITS.

(c)      Exhibits.

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

               99              Press  Release  issued  by  First  Banks, Inc. on
                               April 28, 2005.









                                    SIGNATURE


     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 28, 2005                By:/s/  Allen H. Blake
                                        ----------------------------------------
                                             Allen H. Blake
                                             President, Chief Executive Officer
                                             and Chief Financial Officer










                                                                      Exhibit 99

                                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 First Quarter 2005 Earnings

     St. Louis,  Missouri,  April 28, 2005. First Banks,  Inc. ("First Banks" or
the  "Company")  reported  earnings of $22.1  million for the three months ended
March 31, 2005,  compared to $18.3  million for the  comparable  period in 2004,
reflecting an increase of 21.1%.  The  Company's  return on assets and return on
average  stockholders' equity increased to 1.04% and 14.67%,  respectively,  for
the three  months  ended  March 31,  2005,  compared to 1.01% and 13.16% for the
comparable period in 2004.

     Allen H. Blake, President and Chief Executive Officer of First Banks, said,
"Our financial performance in the first quarter of 2005 reflects strong earnings
for the  Company.  The  Company's  21%  increase in earnings  was  generated  by
increased net interest  income and  noninterest  income in  accordance  with our
internal  business  plan,  and a notable  reduction  in the  provision  for loan
losses.  Our  continued  efforts  to  improve  asset  quality  resulted  in a 9%
reduction in  nonperforming  assets since December 31, 2004, and a $12.8 million
decrease  in the  provision  for loan losses for the first  quarter of 2005,  as
compared to the same period last year." Mr. Blake added,  "In January  2005,  we
opened a new branch  banking  office in  Farmington,  Missouri,  and in February
2005, we successfully  completed the information  technology  conversion for our
recently   completed   acquisition  of  Chicago-based   CIB  Bank,  the  largest
acquisition in the Company's  history." Mr. Blake further  added,  "Our upcoming
acquisition of First Bank of the Americas,  which is expected to be completed at
the end of this month,  will further expand our products,  services and delivery
channels  within the rapidly  growing  communities of Back of the Yards,  Little
Village and Cicero in southwestern Chicago."

     Financial  results  for the  three  months  ended  March 31,  2005  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.  Net  income  for the  comparable  period in 2004
includes  two  nonrecurring  transactions:   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 a $390,000 gain,  before  applicable income taxes, on the sale
of a Midwest branch  banking  office in February  2004.  Total assets were $8.60
billion at March 31, 2005,  compared to $8.73 billion at December 31, 2004.  The
overall decline in total assets is primarily  attributable to a decline in total
deposits of $97.5 million to $7.05 billion at March 31, 2005, from $7.15 billion
at  December  31,  2004,  resulting  from  an  anticipated  level  of  attrition
associated with the deposits acquired from CIB Bank, particularly time deposits.
The  decline  in  total  deposits  was  funded  from  available  cash  and  cash
equivalents  as well as  maturities  of investment  securities.  The  investment
security portfolio declined by $99.4 million to $1.71 billion at March 31, 2005,
from $1.81 billion at December 31, 2004.

     Net interest income experienced  continued growth,  increasing $3.4 million
to $78.1  million for the three months ended March 31, 2005,  from $74.7 million
for the comparable period in 2004. Average earning assets were $8.01 billion for
the three  months  ended  March 31,  2005,  compared  to $6.61  billion  for the
comparable  period in 2004, and net interest  margin was 3.97% and 4.56% for the
three  months ended March 31, 2005 and 2004,  respectively.  The increase in net
interest  income  is  primarily  attributable  to  net  interest-earning  assets
provided  by  the  Company's  2004  acquisitions,   higher-yielding   investment
securities  and internal  loan growth,  partially  offset by increased  interest
expense  associated  with  higher  deposit  rates,  increased  levels  of  other
borrowings and the issuance of additional  subordinated  debentures late in 2004
to partially fund the acquisition of CIB Bank. Net interest income was adversely
affected by a decline in 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.  These derivative
financial  instruments used to hedge interest rate risk contributed $3.6 million
to net interest  income for the three  months ended March 31, 2005,  compared to
$16.2 million for the comparable  period in 2004. The decreased  earnings on the
interest  rate swap  agreements  in 2005  reflect the impact of higher  interest
rates and  maturities of interest rate swap  agreements of $750.0 million during
2004 and $200.0  million in March 2005, as well as the Company's  termination of
an additional  $150.0 million of interest rate swap agreements in February 2005.
The current  interest rate  environment,  overall  economic  conditions  and the
maturity and termination of certain interest rate swap agreements,  as discussed
above, continue to exert pressure on the Company's net interest margin.

     Nonperforming assets improved during the first quarter of 2005,  decreasing
to $81.6 million at March 31, 2005,  from $89.8 million at December 31, 2004 and
$90.2 million at March 31, 2004. A significant  portion of nonperforming  assets
includes  nonperforming loans associated with the recent acquisition of CIB Bank
in November  2004,  which have decreased to $43.7 million at March 31, 2005 from
$50.5 million at December 31, 2004. Nonperforming loans were 1.30% of loans, net
of unearned discount, at March 31, 2005, compared to 1.40% and 1.64% at December
31, 2004 and March 31, 2004, respectively.  Additionally, loans past due 90 days
or more and still accruing  decreased from $28.7 million at December 31, 2004 to
$8.8 million at March 31, 2005. The decrease in nonperforming assets and problem
loans during the three months ended March 31, 2005  primarily  resulted from the
sale of approximately $2.8 million of certain acquired  nonperforming loans, net
loan  charge-offs of $6.6 million,  loan payoffs and/or  refinancings of various
credits,  and loan renewals.  While the Company has made substantial progress in
improving  asset quality,  the level of  nonperforming  loans from the Company's
recent  acquisitions  has contributed to generally high levels of problem loans.
The Company  continues to closely  monitor its loan portfolio and considers this
in its overall  assessment  of the  adequacy of the  allowance  for loan losses.
While the  Company  continues  its  efforts to reduce  nonperforming  loans,  it
expects the overall level of such loans to remain at somewhat elevated levels in
the near future primarily as a result of the significant  level of nonperforming
loans associated with the CIB Bank acquisition.


     The  allowance  for loan  losses  was  $144.2  million  at March 31,  2005,
compared to $150.7  million at December 31, 2004 and $124.9 million at March 31,
2004.  The  Company  did not record a  provision  for loan  losses for the three
months ended March 31, 2005, in comparison to a $12.8 million provision for loan
losses recorded for the three months ended March 31, 2004. The reduced provision
for the three  months  ended  March 31,  2005  resulted  from the recent sale of
certain  nonperforming  loans, payoffs and/or refinancings as well as an overall
improvement in asset quality,  as previously  discussed.  The allowance for loan
losses as a  percentage  of  nonperforming  loans was 180.71% at March 31, 2005,
compared to 175.65% at December 31, 2004 and 142.94% at March 31, 2004. Net loan
charge-offs  were $6.6 million and $5.3 million for the three months ended March
31, 2005 and 2004, respectively.

     Noninterest income was $21.1 million and $20.6 million for the three months
ended March 31, 2005 and 2004,  respectively.  The increase is  attributable  to
increases  in loan  servicing  fees,  service  charges on deposit  accounts  and
customer service fees related to higher deposit balances,  investment management
fees, and a $500,000 recovery of loan collection expenses.  The overall increase
in  noninterest  income for 2005 was partially  offset by a $288,000 net loss on
the disposal of certain fixed assets,  primarily  associated with the demolition
of a drive-thru  facility,  a decline in rental income  associated  with reduced
commercial  leasing  activities  and net losses on  derivative  instruments.  In
addition,  in  February  2004,  the  Company  recorded a $390,000  gain,  net of
expenses, attributable to the sale of a Midwest branch banking office.

     Noninterest  expenses  were $63.8  million and $52.6  million for the three
months ended March 31, 2005 and 2004,  respectively.  The  Company's  efficiency
ratio was 64.28% and 55.25% for the three  months ended March 31, 2005 and 2004,
respectively.  The $11.2 million increase in noninterest  expenses was primarily
attributable  to an  overall  increase  in  expenses  resulting  from  our  2004
acquisitions,  an  increase  in salary  and  employee  benefit  expenses  and an
increase in expenses and losses, net of gains, on other real estate.  Salary and
employee  benefit  expenses  increased  $5.2  million for the three months ended
March 31, 2005,  compared to the comparable period in 2004, due primarily to the
impact of recent  acquisitions and costs associated with employing and retaining
qualified  personnel,  including increased employee benefit costs.  Expenses and
losses,  net of gains,  on other real estate,  were $38,000 for the three months
ended March 31, 2005, compared to net gains of $2.7 million for the three months
ended March 31, 2004. The $2.8 million  increase in these  noninterest  expenses
for the three months ended March 31, 2005, as compared to the comparable  period
in 2004,  was  primarily due to a $2.7 million gain recorded in February 2004 on
the sale of a foreclosed residential and recreational  development property. The
increase  in  noninterest  expenses is also  attributable  to  increased  legal,
examination and professional fees, which included approximately $386,000 of fees
for information technology, accounting and other services provided by the seller
of CIB Bank pursuant to a service agreement to provide services from the date of
the sale  through  the date of the  system  conversion.  Furthermore,  increased
amortization of intangibles  associated  with the purchase of  subsidiaries  and
increased  advertising and business development expense resulting from broadened
advertising  campaigns and the expansion of the Company's  sales,  marketing and
product group in 2004, also contributed to the increase in noninterest expenses.

     As previously announced,  First Banks and FBA Bancorp, Inc. ("FBA") entered
into an Agreement  and Plan of  Reorganization  that provides for First Banks to
acquire FBA and its wholly owned banking subsidiary, First Bank of the Americas,
S.S.B.,  for  approximately  $10.5  million  in cash.  FBA is  headquartered  in
Chicago,  Illinois,  and through  First Bank of the Americas,  S.S.B.,  operates
three  banking  offices  in the  southwestern  Chicago  metropolitan  area.  The
transaction  is  expected  to be  completed  on April  29,  2005.  FBA  reported
consolidated assets of $73.2 million,  loans, net of unearned discount, of $51.8
million,  deposits of $54.8 million and stockholders'  equity of $7.1 million at
March 31, 2005.


     At March 31, 2005, First Banks had consolidated assets of $8.60 billion and
operated 167 branch banking offices in Missouri, Illinois, California and Texas.

                                      # # #


This press release contains forward-looking statements within the meaning of the
Private Securities  Litigation Reform Act of 1995. These statements include, but
are not limited to, statements about First Banks' plans,  objectives,  estimates
or  projections  with  respect to our future  financial  condition,  expected or
anticipated revenues with respect to our results of operations and our business,
expectations and intentions and other statements that are not historical  facts.
Such  statements are based upon the current  beliefs and  expectations  of First
Banks' management and are subject to significant  risks and uncertainties  which
may cause actual results to differ  materially  from those  contemplated  in the
forward-looking  statements.  The following factors,  among others,  could cause
actual results to differ from those set forth in the forward-looking statements:
increased  competition  and  its  effect  on  pricing,   spending,   third-party
relationships  and  revenues;  and  the  risk of new  and  changing  regulation.
Additional  factors  which may cause First Banks'  results to differ  materially
from those  described in the  forward-looking  statements  may be found in First
Banks' most recent Annual Report on Form 10-K as filed with the  Securities  and
Exchange   Commission   ("SEC")  and  available  at  the  SEC's   internet  site
(http://www.sec.gov). The forward-looking statements in this press release speak
only as of the date of the press  release,  and First  Banks does not assume any
obligation to update the forward-looking statements or to update the reasons why
actual  results  could  differ  from  those  contained  in  the  forward-looking
statements.









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


                             Selected Operating Data

                                                                               Three Months Ended
                                                                                    March 31,
                                                                           --------------------------
                                                                               2005             2004
                                                                               ----             ----

                                                                                         
   Interest income.......................................................  $ 112,228           96,127
   Interest expense......................................................     34,149           21,474
                                                                           ---------          -------
       Net interest income...............................................     78,079           74,653
   Provision for loan losses.............................................         --           12,750
                                                                           ---------          -------
       Net interest income after provision for loan losses...............     78,079           61,903
                                                                           ---------          -------
   Noninterest income....................................................     21,101           20,559
   Noninterest expense...................................................     63,755           52,602
                                                                           ---------          -------
       Income before provision for income taxes..........................     35,425           29,860
   Provision for income taxes............................................     13,298           11,591
                                                                           ---------          -------
       Net income........................................................  $  22,127           18,269
                                                                           =========          =======

   Basic earnings per common share.......................................  $  926.87           763.81
                                                                           =========          =======

   Diluted earnings per common share.....................................  $  915.04           753.93
                                                                           =========          =======


                             Selected Financial Data

                                                                            March 31,      December 31,
                                                                              2005             2004
                                                                              ----             ----

   Total assets.......................................................... $8,599,324        8,732,841
   Investment securities.................................................  1,713,981        1,813,349
   Loans, net of unearned discount.......................................  6,156,446        6,137,968
   Allowance for loan losses.............................................    144,154          150,707
   Deposits..............................................................  7,054,429        7,151,970
   Other borrowings......................................................    556,009          594,750
   Note payable..........................................................      4,000           15,000
   Subordinated debentures...............................................    271,835          273,300
   Stockholders' equity..................................................    605,208          600,893
   Nonperforming assets..................................................     81,594           89,830


                            Selected Financial Ratios

                                                                                 Three Months Ended
                                                                                      March 31,
                                                                               ----------------------
                                                                                2005            2004
                                                                                ----            ----

   Return on average assets..............................................        1.04%          1.01%
   Return on average equity..............................................       14.67          13.16
   Net interest margin...................................................        3.97           4.56
   Efficiency ratio......................................................       64.28          55.25