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 Second Quarter 2005 Earnings

         St. Louis, Missouri, July 28, 2005. First Banks, Inc. ("First Banks" or
the  "Company")  reported  earnings of $26.8  million and $49.0  million for the
three and six  months  ended  June 30,  2005,  respectively,  compared  to $26.0
million and $44.3  million for the  comparable  periods in 2004.  The  Company's
return on average  assets for the three and six months  ended June 30,  2005 was
1.25% and 1.14%  respectively,  compared  to 1.43% and 1.22% for the  comparable
periods in 2004. The Company's return on average stockholders' equity was 17.43%
and  16.06%  for the three and six months  ended  June 30,  2005,  respectively,
compared to 18.21% and 15.72% for the comparable periods in 2004.

         Allen H. Blake,  President and Chief Executive  Officer of First Banks,
said,  "Our  financial  performance  in the second  quarter of 2005 reflects the
Company's continued  strengthening of asset quality, with a 15% reduction in our
nonperforming  assets since  December 31, 2004 and a $23.8 million  reduction in
our  provision  for loan losses for the first six months of 2005 compared to the
same period in 2004.  Our earnings  continue to reflect  increased  net interest
income  and  noninterest  income.  These  increases  were  offset by an  overall
increase in our noninterest expenses,  primarily increased salaries and benefits
expense and occupancy expenses resulting from a significantly  expanded employee
base and branch  network  attributable  to our recent  acquisitions."  Mr. Blake
added, "In April 2005, we increased our existing Chicago banking  operation with
the completion of our acquisition of FBA Bancorp, Inc. and its subsidiary, First
Bank of the Americas,  and announced plans to further expand our Chicago banking
operation with our upcoming  acquisition of Northway State Bank,  located in the
northern Chicago  metropolitan  area." Mr. Blake further added, "In May 2005, we
also  announced our upcoming  acquisition of  International  Bank of California,
which  is  headquartered  in Los  Angeles,  California.  Both  transactions  are
expected to be completed in 2005."

         Financial  results  for the three and six months  ended  June 30,  2005
reflect increased net interest and noninterest  income, and a negative provision
for loan  losses,  partially  offset by  increased  noninterest  expense  and an
increased  provision for income  taxes.  Total assets were $8.78 billion at June
30, 2005,  compared to $8.73 billion at December 31, 2004. The overall  increase



in total  assets is  primarily  attributable  to an  increase  in loans,  net of
unearned  discount,  of $171.7  million,  partially  offset  by a $38.0  million
decrease in cash and cash equivalents and a $65.1 million decrease in investment
securities. Total loans, net of unearned discount, increased to $6.31 billion at
June 30, 2005,  from $6.14 billion at December 31, 2004, as a result of internal
growth and the acquisition of FBA Bancorp, Inc. ("FBA"), which provided loans of
$54.3 million.  Total deposits  increased $58.8 million to $7.21 billion at June
30, 2005,  from $7.15  billion at December  31, 2004.  The increase is primarily
attributable  to a single  source  temporary  deposit  of  approximately  $216.4
million and the  acquisition  of FBA,  which  provided  total  deposits of $55.7
million,  largely offset by an anticipated  level of attrition  during the first
quarter of 2005 primarily  associated  with the time deposits  acquired with the
acquisition of CIB Bank in November  2004. The decline in total deposits  during
the first quarter was funded from available cash and cash equivalents as well as
maturities of investment securities.

         Net interest  income  experienced  continued  growth,  increasing  $2.2
million and $5.6 million to $77.8  million and $155.9  million for the three and
six months  ended June 30,  2005,  respectively,  from $75.6  million and $150.3
million for the comparable  periods in 2004.  Average  earning assets were $7.95
billion  and $7.98  billion  for the three and six months  ended June 30,  2005,
respectively,  compared to $6.70  billion and $6.65  billion for the  comparable
periods in 2004.  Net interest  margin was 3.94% and 3.96% for the three and six
months  ended June 30, 2005,  respectively,  compared to 4.56% for the three and
six months ended June 30, 2004. The increase in net interest income is primarily
attributable to net  interest-earning  assets provided by the Company's 2004 and
2005 acquisitions,  higher-yielding investment securities,  internal loan growth
and higher  interest  rates on loans,  partially  offset by  increased  interest
expense  associated  with higher deposit rates and a  redistribution  of deposit
balances toward higher-yielding  products,  increased levels of other borrowings
and  increased  rates  on  such  borrowings,  and  the  issuance  of  additional
subordinated  debentures  late in 2004 to partially fund the  acquisition of CIB
Bank. Net interest  income was also 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
contributed  $297,000 and $3.9 million to net interest  income for the three and
six months  ended June 30,  2005,  respectively,  compared to $15.4  million and
$31.7 million for the comparable  periods in 2004. The decreased earnings on the
interest rate swap agreements for the six months ended June 30, 2005 resulted in
a compression  of the Company's net interest  margin of  approximately  70 basis
points and  reflect  the impact of higher  interest  rates,  the  maturities  of
interest rate swap  agreements of $800.0  million during 2004 and $200.0 million
in March 2005, as well as the Company's termination of $150.0 million and $101.2
million  of  interest  rate  swap  agreements  in  February  2005 and May  2005,
respectively. The current interest rate environment, overall economic conditions
and the impact of 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 showed  continued  improvement  during the second
quarter  of 2005,  decreasing  to $76.3  million  at June 30,  2005,  from $81.6
million and $89.8 million at March 31, 2005 and December 31, 2004, respectively.
The level of nonperforming  loans added by the Company's recent acquisitions has
increased the level of  nonperforming  assets,  but has been offset by improving
asset  quality  in the  remainder  of the loan  portfolio.  Nonperforming  loans
associated  with the recent  acquisition  of CIB Bank  continue  to  represent a
significant portion of total nonperforming assets.  However, these nonperforming
loans have  decreased to $42.9  million at June 30, 2005,  from $43.7 million at
March 31, 2005 and $50.5 million at December 31, 2004.  Nonperforming loans were
1.18% of loans, net of unearned  discount,  at June 30, 2005,  compared to 1.30%
and 1.40% at March 31, 2005 and December 31, 2004,  respectively.  Additionally,
loans past due 90 days or more and still  accruing  interest  decreased  to $7.1
million at June 30, 2005,  from $8.8 million at March 31, 2005 and $28.7 million
at December 31, 2004. The decrease in nonperforming assets and loans past due 90
days or more and still accruing  interest  during the three and six months ended
June 30, 2005  reflect the  Company's  emphasis  on asset  quality,  the sale of
approximately $14.3 million of certain acquired  nonperforming  loans, a notable



reduction  in net loan  charge-offs,  as well as loan  payoffs  and/or  external
refinancings of various credits. The Company closely monitors its loan portfolio
and  considers  these  factors in its overall  assessment of the adequacy of the
allowance  for loan  losses.  While the Company  continues  to make  substantial
progress in reducing its  nonperforming  assets, 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 $140.2  million at June 30, 2005 and
$144.2  million at March 31,  2005,  compared to $150.7  million at December 31,
2004. The Company recorded a negative  provision for loan losses of $8.0 million
for the three and six  months  ended  June 30,  2005,  in  comparison  to a $3.0
million and $15.8 million  provision for loan losses  recorded for the three and
six months ended June 30, 2004,  respectively.  The negative  provision for loan
losses  recorded  in the  second  quarter  of 2005 is  attributable  to a 13.46%
improvement  in  nonperforming  loans from  December  31,  2004 to June 30, 2005
resulting from loan payoffs and/or external  refinancings as well as a reduction
in net loan charge-offs,  as previously discussed. The allowance for loan losses
as a percentage of nonperforming loans was 188.77% at June 30, 2005, compared to
180.71% at March 31, 2005 and 175.65% at December 31, 2004. The Company recorded
net loan recoveries of $3.6 million for the three months ended June 30, 2005 and
net loan  charge-offs  of $3.0  million for the six months  ended June 30, 2005,
compared to net loan charge-offs of $5.4 million and $10.8 million for three and
six months ended June 30, 2004.

         Noninterest  income was $25.8  million and $46.9  million for the three
and six months ended June 30, 2005, respectively,  compared to $20.1 million and
$40.7  million  for the  comparable  periods in 2004.  The  increase  in 2005 is
primarily  attributable  to  increases in gains on loans sold and held for sale,
loan servicing  fees,  investment  management  fees,  service charges on deposit
accounts,  customer  service  fees  related to higher  deposit  balances,  and a
recovery of loan  collection  expenses.  The increase is also  attributable to a
decrease in write-downs  and net losses on the sale of certain assets related to
the commercial leasing portfolio. The overall increase in noninterest income for
2005 was  partially  offset by a  decrease  of $1.0  million  in  gains,  net of
expenses,  resulting  from the sale of two Midwest  banking  offices in February
2004 and  April  2004,  a decline  in  rental  income  associated  with  reduced
commercial leasing activities and an increase in losses on the disposal of fixed
assets, primarily associated with the demolition of a drive-thru branch facility
in the first quarter of 2005.

         Noninterest  expenses  were $69.8  million  and $133.5  million for the
three and six  months  ended  June 30,  2005,  respectively,  compared  to $55.4
million and $108.0  million for the  comparable  periods in 2004.  The Company's
efficiency  ratio was 67.33% and 65.84% for the three and six months  ended June
30, 2005, respectively, compared to 57.89% and 56.57% for the comparable periods
in 2004. The increase in noninterest  expenses and the efficiency  ratio for the
six months ended June 30, 2005 was primarily  attributable to expenses resulting
from our 2004 and 2005 acquisitions, increases in salaries and employee benefits
expense,  charitable  contribution  expense, and expenditures and losses, net of
gains,  on  other  real  estate.   The  Company  continues  to  closely  monitor
noninterest expense levels following its recent acquisitions and anticipates the
implementation  of certain  expense  reduction  measures will result in a future
improved efficiency ratio. Salaries and employee benefits expense increased $6.3
million  and $11.6  million  for the three and six months  ended June 30,  2005,
respectively,  compared to the comparable periods in 2004,  primarily due to the
impact of recent  acquisitions and costs associated with employing and retaining
qualified  personnel,  including increased employee benefit costs. The number of
employees on a full-time  equivalent basis increased to  approximately  2,230 at
June 30, 2005 from  approximately  1,970 at June 30, 2004.  Expenses and losses,
net of gains, on other real estate, were $570,000 and $608,000 for the three and
six months ended June 30, 2005,  respectively,  and included an $812,000 expense
in May 2005  related to a parcel of other real estate  acquired  in  conjunction
with the acquisition of CIB Bank.  Gains,  net of losses and expenses,  on other
real estate,  were  $404,000 and $3.1 million for the three and six months ended
June 30,  2004,  respectively,  and  included a $2.7  million  gain  recorded in
February  2004  on  the  sale  of  a  foreclosed  residential  and  recreational



development  property.  In May 2005, the Company  contributed $1.5 million to an
urban  revitalization  development  project in exchange  for  certain  state tax
credits,  resulting in an increase in  charitable  contribution  expense of $1.5
million  for the three and six  months  ended June 30,  2005.  The  increase  in
noninterest  expenses is also attributable to increased  information  technology
fees, resulting from the Company's system conversions of recent acquisitions and
continued  expansion  and  upgrades to  technological  equipment,  networks  and
communication channels.

         On April 29, 2005, First Banks completed its acquisition of FBA and its
wholly owned subsidiary bank, First Bank of the Americas,  S.S.B. ("FBOTA"), for
approximately $10.5 million in cash. FBA was headquartered in Chicago, Illinois,
and through FBOTA,  operated three banking offices in the  southwestern  Chicago
metropolitan communities of Back of the Yards, Little Village and Cicero.

         As previously  announced,  on April 27, 2005,  First Banks and Northway
State Bank ("NSB"),  entered into an Agreement and Plan of  Reorganization  that
provides  for First Banks to acquire  NSB. NSB is  headquartered  in  Grayslake,
Illinois, and operates one banking office in Lake County in the northern Chicago
metropolitan area. The transaction is expected to be completed during the fourth
quarter  of  2005.  On May 2,  2005,  First  Banks  and  International  Bank  of
California  ("IBOC"),  entered into an Agreement and Plan of Reorganization that
provides for First Banks to acquire IBOC.  IBOC,  headquartered  in Los Angeles,
California,  operates  seven banking  offices,  including six offices in the Los
Angeles  area and one office in  downtown  San  Francisco.  The  transaction  is
expected to be completed during the third quarter of 2005.

         At June 30, 2005, First Banks had consolidated  assets of $8.78 billion
and operated 170 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 and subsequent Quarterly Report on
Form 10-Q,  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       Six Months Ended
                                                                     June 30,                June 30,
                                                              ----------------------   --------------------
                                                                 2005         2004        2005        2004
                                                                 ----         ----        ----        ----

                                                                                        
   Interest income........................................... $ 117,188      96,585     229,416     192,712
   Interest expense..........................................    39,367      20,979      73,516      42,453
                                                              ---------    --------    --------   ---------
       Net interest income...................................    77,821      75,606     155,900     150,259
   Provision for loan losses.................................    (8,000)      3,000      (8,000)     15,750
                                                              ---------    --------    --------   ---------
       Net interest income after provision for loan losses...    85,821      72,606     163,900     134,509
                                                              ---------    --------    --------   ---------
   Noninterest income........................................    25,803      20,104      46,904      40,663
   Noninterest expense.......................................    69,773      55,405     133,528     108,007
                                                              ---------    --------    --------   ---------
       Income before provision for income taxes..............    41,851      37,305      77,276      67,165
   Provision for income taxes................................    15,005      11,302      28,303      22,893
                                                              ---------    --------    --------   ---------
       Net income............................................ $  26,846      26,003      48,973      44,272
                                                              =========    ========    ========   =========

   Basic earnings per common share........................... $1,129.05    1,093.42    2,055.92    1,857.23
                                                              =========    ========    ========   =========

   Diluted earnings per common share......................... $1,110.42    1,074.06    2,025.30    1,827.13
                                                              =========    ========    ========   =========


                             Selected Financial Data

                                                                            June 30,       December 31,
                                                                              2005             2004
                                                                              ----             ----

   Total assets.......................................................... $8,776,376        8,732,841
   Investment securities.................................................  1,748,208        1,813,349
   Loans, net of unearned discount.......................................  6,309,680        6,137,968
   Allowance for loan losses.............................................    140,164          150,707
   Deposits..............................................................  7,210,730        7,151,970
   Other borrowings......................................................    556,291          594,750
   Note payable..........................................................         --           15,000
   Subordinated debentures...............................................    275,213          273,300
   Stockholders' equity..................................................    643,224          600,893
   Nonperforming assets..................................................     76,253           89,830


                            Selected Financial Ratios

                                                              Three Months Ended         Six Months Ended
                                                                   June 30,                  June 30,
                                                              ------------------        ------------------
                                                               2005        2004          2005        2004
                                                               ----        ----          ----        ----

   Return on average assets.................................   1.25%       1.43%         1.14%       1.22%
   Return on average stockholders' equity...................  17.43       18.21         16.06       15.72
   Net interest margin......................................   3.94        4.56          3.96        4.56
   Efficiency ratio.........................................  67.33       57.89         65.84       56.57