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


                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 2001

                         Commission File Number 0-21298

                         ST. FRANCIS CAPITAL CORPORATION
                         -------------------------------
             (Exact name of Registrant as Specified in its Charter)


          WISCONSIN                                     39-1747461
-----------------------------                           ---------------
(State or other jurisdiction of                         (I.R.S. Employer
Incorporation or Organization)                           Identification No.)



         13400 BISHOPS LANE, SUITE 350, BROOKFIELD, WISCONSIN 53005-6203
         ---------------------------------------------------------------
          (Address of Principal Executive Offices, Including Zip Code)

                                 (262) 787-8700
                                 --------------
              (Registrant's Telephone Number, Including Area Code)


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                                 (1)   Yes    x        No
                                          ---------     ----------
                                 (2)   Yes    x        No
                                          ---------     ----------


         The number of shares outstanding of the issuer's common stock, $.01 par
value per share, was 9,183,446 at January 31, 2002.










                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY

                                    CONTENTS




                                                                                                                PAGE
                                                                                                                ----
                                                                                                            


PART I.  FINANCIAL INFORMATION

ITEM 1.   Financial Statements (unaudited):

          Consolidated Statements of Financial Condition......................................................    3

          Consolidated Statements of Income...................................................................    4

          Consolidated Statements of Changes in Shareholders' Equity and Comprehensive Income.................    5

          Consolidated Statements of Cash Flows...............................................................    6

          Notes to Unaudited Consolidated Financial Statements................................................    8


ITEM 2.   Management's Discussion and Analysis of Financial Condition and Results of Operations...............   18

ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk..........................................   30

PART II - OTHER INFORMATION

ITEM 1.   Legal Proceedings...................................................................................   30

ITEM 2.   Changes In Securities and Use of Proceeds...........................................................   30

ITEM 3.   Defaults Upon Senior Securities.....................................................................   30

ITEM 4.   Submission of Matters to a Vote of Security Holders.................................................   30

ITEM 5.   Other Information...................................................................................   30

ITEM 6.   Exhibits and Reports on Form 8-K....................................................................   30


SIGNATURES....................................................................................................   31










                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
                 Consolidated Statements of Financial Condition
                                   (Unaudited)



-----------------------------------------------------------------------------------------------------------------------------
                                                                                   December 31,              September 30,
                                                                                       2001                      2001
                                                                                 -----------------         ------------------
                                                                                      (In thousands, except share data)

                                                                                                     

ASSETS
Cash and due from banks.....................................................          $    39,785                $    37,989
Federal funds sold and overnight deposits...................................                1,114                        111
                                                                                 -----------------         ------------------
Cash and cash equivalents...................................................               40,899                     38,100
                                                                                 -----------------         ------------------
Assets available for sale, at fair value:
    Debt and equity securities..............................................               23,909                     41,661
    Mortgage-backed and related securities..................................              590,702                    616,969
Mortgage loans held for sale, at lower of cost or market....................               57,594                     18,974
Securities held to maturity, at amortized cost:
     Mortgage-backed and related securities (fair values of $86,912
    and $96,237, respectively)..............................................               85,800                     95,384
Loans receivable, net.......................................................            1,235,980                  1,237,900
Federal Home Loan Bank stock, at cost.......................................               63,266                     62,691
Accrued interest receivable.................................................               10,035                     11,115
Foreclosed properties.......................................................                  431                        401
Real estate held for investment.............................................               28,896                     26,255
Premises and equipment, net.................................................               29,555                     29,128
Other assets................................................................               32,590                     27,688
                                                                                 -----------------         ------------------
Total assets................................................................          $ 2,199,657                $ 2,206,266
                                                                                 =================         ==================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits....................................................................          $ 1,430,440                $ 1,449,320
Short term borrowings.......................................................              519,664                    497,152
Long term borrowings........................................................               66,412                     74,281
Advances from borrowers for taxes and insurance.............................                1,290                     10,350
Accrued interest payable and other liabilities..............................               17,869                     14,688
                                                                                 -----------------         ------------------
Total liabilities...........................................................            2,035,675                  2,045,791
                                                                                 -----------------         ------------------

Commitments and contingencies...............................................                    -                          -

Shareholders' equity:
Preferred stock $.01 par value:  Authorized, 6,000,000 shares;
    None issued.............................................................                    -                          -
Common stock $.01 par value:  Authorized 24,000,000 shares;
    Issued, 14,579,240 shares;
    Outstanding, 9,183,446 and 9,208,244 shares, respectively...............                  146                        146
Additional paid-in-capital..................................................               88,845                     88,826
Accumulated other comprehensive income......................................                  568                      1,137
Treasury stock at cost (5,395,794 and 5,370,996 shares, respectively).......             (74,837)                   (74,264)
Retained earnings, substantially restricted.................................              149,260                    144,630
                                                                                 -----------------         ------------------
Total shareholders' equity..................................................              163,982                    160,475
                                                                                 -----------------         ------------------
Total liabilities and shareholders' equity..................................          $ 2,199,657                $ 2,206,266
                                                                                 =================         ==================



      See accompanying Notes to Unaudited Consolidated Financial Statements



                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
                        Consolidated Statements of Income
                                   (Unaudited)



-----------------------------------------------------------------------------------------------------------------------------
                                                                                                Three months ended
                                                                                                   December 31,
                                                                                      ---------------------------------------
                                                                                            2001                  2000
                                                                                      ------------------    -----------------
                                                                                      (In thousands, except per share data)
                                                                                                      

 INTEREST AND DIVIDEND INCOME:
      Loans....................................................................              $   23,034           $   27,277
      Mortgage-backed and related securities...................................                   8,537               13,681
      Debt and equity securities...............................................                     199                3,342
      Federal funds sold and overnight deposits................................                      24                   38
      Federal Home Loan Bank stock.............................................                     917                  623
                                                                                      ------------------    -----------------
 Total interest and dividend income............................................                  32,711               44,961
                                                                                      ------------------    -----------------
 INTEREST EXPENSE:
      Deposits.................................................................                  10,994               19,168
      Advances and other borrowings............................................                   7,677               13,335
                                                                                      ------------------    -----------------
 Total interest expense........................................................                  18,671               32,503
                                                                                      ------------------    -----------------
 Net interest income before provision for loan losses..........................                  14,040               12,458
 Provision for loan losses.....................................................                     911                  603
                                                                                      ------------------    -----------------
 Net interest income...........................................................                  13,129               11,855
                                                                                      ------------------    -----------------
 OTHER OPERATING INCOME (EXPENSE), NET:
      Loan servicing and loan related fees.....................................                   1,244                  682
      Depository fees and service charges......................................                   1,540                1,347
      Securities gains.........................................................                      57                  277
      Gain on sales of loans...................................................                   3,203                  613
      Insurance annuity and brokerage commissions..............................                     377                  288
      Loss on foreclosed properties............................................                     (1)                 (11)
      Income from real estate held for investment..............................                     778                  753
      Other income.............................................................                     192                  209
                                                                                      ------------------    -----------------
 Total other operating income, net.............................................                   7,390                4,158
                                                                                      ------------------    -----------------
 GENERAL AND ADMINISTRATIVE EXPENSES:
      Compensation and other employee benefits.................................                   6,970                4,941
      Occupancy expenses, including depreciation...............................                   1,170                1,088
      Furniture and equipment, including depreciation .........................                     990                1,070
      Real estate held for investment expenses.................................                     773                  759
      Other general and administrative expenses................................                   2,040                2,402
                                                                                      ------------------    -----------------
 Total general and administrative expenses.....................................                  11,943               10,260
                                                                                      ------------------    -----------------
 Income before income tax expense and cumulative effect of change in
      accounting principle.....................................................                   8,576                5,753
 Income tax expense............................................................                   2,582                1,384
                                                                                      ------------------    -----------------
 Income before cumulative effect of change in accounting principle.............              $    5,994           $    4,369
 Cumulative effect of a change in accounting for derivative instruments and
       hedging activities (net of income taxes of $55).........................                       -                 (84)
                                                                                      ------------------    -----------------
 Net income....................................................................              $    5,994           $    4,285
                                                                                      ==================    =================

 Basic earnings per share:
     Before cumulative effect of change in accounting principle................              $     0.65           $     0.46
     Cumulative effect of change in accounting principle.......................                       -               (0.01)
                                                                                      ------------------    -----------------
                                                                                             $     0.65           $     0.45
                                                                                      ==================    =================

 Diluted earnings per share:
     Before cumulative effect of change in accounting principle................              $     0.62           $     0.46
     Cumulative effect of change in accounting principle.......................                       -               (0.01)
                                                                                      ------------------    -----------------
                                                                                             $     0.62           $     0.45
                                                                                      ==================    =================


      See accompanying Notes to Unaudited Consolidated Financial Statements




                                      4








                  ST. FRANCIS CAPITAL CORPORATION & SUBSIDIARY
                      Consolidated Statements of Changes in
                 Shareholders' Equity and Comprehensive Income
                                   (Unaudited)



------------------------------------------------------------------------------------------------------------------------------------
                                                                                              Accumulated
                                            Shares of                                            Other
                                             Common                  Additional              Comprehensive
                                              Stock        Common      Paid-In    Retained      Income/       Treasury
                                           Outstanding      Stock      Capital    Earnings       (Loss)        Stock         Total
                                          ------------------------------------------------------------------------------------------
                                                  (In thousands, except Shares of Common Stock Outstanding and per share data)

                                                                                                      

Three months ended December 31, 2000

Balance at September 30, 2000...........    9,437,197       $ 146    $ 88,799   $ 130,399      $(18,923)    $(69,498)      $ 130,923

Net income..............................            -           -           -       4,285              -            -          4,285

Change in unrealized loss on securities
     available for sale.................            -           -           -           -         16,668            -         16,668
Reclassification adjustment for gains
     realized in net income............             -           -           -           -          (277)            -          (277)
Income taxes............................            -           -           -           -        (5,841)            -        (5,841)
                                                                                                                        ------------
Comprehensive income....................                                                                                      14,835

Cash dividend - $0.10 per share.........            -           -           -       (941)              -            -          (941)
Purchase of treasury stock..............     (35,076)           -           -           -              -        (487)          (487)
                                         -------------  ---------- -----------  -----------  ------------  -----------  ------------
Balance at December 31, 2000............    9,402,121       $ 146    $ 88,799   $ 133,743      $ (8,373)    $(69,985)      $ 144,330
                                         =============  ========== =========== ===========  =============  ===========  ============

Three months ended December 31, 2001

Balance at September 30, 2001...........    9,208,244       $ 146    $ 88,826   $ 144,630      $  1,137     $(74,264)      $ 160,475

Net income..............................            -           -           -       5,994             -             -          5,994

Change in unrealized gain on securities
     available for sale.................            -           -           -           -          (985)            -          (985)
Reclassification adjustment for gains
     realized in net income............             -           -           -           -           (57)            -           (57)
Income taxes............................            -           -           -           -            473            -            473
                                                                                                                        ------------
Comprehensive income....................                                                                                       5,425

Cash dividend - $0.15 per share.........            -           -           -     (1,376)              -            -        (1,376)
Purchase of treasury stock..............     (32,500)           -           -           -              -        (679)          (679)
Exercise of stock options, net..........        7,702                      19          12                         106            137
                                         -------------  ---------- ----------- -----------  -------------  -----------  ------------
Balance at December 31, 2001............    9,183,446       $ 146    $ 88,799   $ 149,260      $      568   $ (74,837)     $ 163,982
                                         =============  ========== =========== ===========  =============  ===========  ============



      See accompanying Notes to Unaudited Consolidated Financial Statements




                                      5





                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
                      Consolidated Statements of Cash Flow
                                  (Unaudited)



-------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Three months ended
                                                                                                        December 31,
                                                                                        ---------------------------------------
                                                                                                 2001                  2000
                                                                                        ------------------     ----------------
                                                                                                        (In thousands)
                                                                                                      


CASH FLOWS FROM OPERATING ACTIVITIES:
Net income.........................................................................     $        5,994        $        4,285
Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses....................................................                911                   603
      Depreciation, accretion and amortization.....................................              2,058                 1,718
      Deferred income taxes........................................................                341               (3,286)
      Securities gains.............................................................               (57)                 (277)
      Originations of loans held for sale..........................................          (259,987)              (44,484)
      Proceeds from sales of loans held for sale...................................            224,570                47,064
      Gain on sale of loans........................................................            (3,203)                 (613)
      Stock dividends received on Federal Home Loan Bank stock.....................              (575)                 (583)
      Other, net...................................................................            (1,737)                 1,785
                                                                                     ------------------    ------------------
Net cash provided by (used in) operating activities................................           (31,685)                 6,212
                                                                                     ------------------    ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of mortgage-backed and related securities held to maturity.............            (5,431)                     -
  Principal repayments on mortgage-backed and related securities
      held to maturity.............................................................             15,015                 1,979
  Purchases of mortgage-backed and related securities available for sale...........           (55,851)                     -
  Proceeds from sales of mortgage-backed securities available for sale.............              3,666                 6,282
  Principal repayments on mortgage-backed securities available for sale............             77,423                21,164
  Purchases of debt and equity securities available for sale.......................            (7,264)                     -
  Proceeds from sales of debt and equity securities available for sale.............                  -                 1,766
  Proceeds from maturities of debt and equity securities available for sale........             25,003                 1,975
  Purchase of loans................................................................           (82,441)              (26,076)
  Decrease (increase) in loans, net of loans held for sale.........................             84,361               (2,637)
  Increase in real estate held for investment......................................            (2,977)                 (168)
  Purchases of premises and equipment, net.........................................            (1,299)                  (49)
                                                                                     ------------------    ------------------
Net cash provided by investing activities..........................................             50,205                 4,236
                                                                                     ------------------    ------------------


      See accompanying Notes to Unaudited Consolidated Financial Statements




                                      6



                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
                      Consolidated Statements of Cash Flow, cont.
                                  (Unaudited)



-------------------------------------------------------------------------------------------------------------------------------
                                                                                                    Three months ended
                                                                                                        December 31,
                                                                                        ---------------------------------------
                                                                                                 2001                  2000
                                                                                        ------------------     ----------------
                                                                                                       (In thousands)
                                                                                                     

CASH FLOWS FROM FINANCING ACTIVITIES:
    Net increase (decrease) in deposits.........................................              (19,386)                 7,306
    Proceeds from advances and other borrowings.................................                60,518               248,261
    Repayments on advances and other borrowings.................................              (51,332)             (269,335)
    Increase in securities sold under agreements to repurchase..................                 5,457                21,895
    Decrease in advances from borrowers for taxes and insurance.................               (9,060)               (9,826)
    Dividends paid..............................................................               (1,376)                 (941)
    Stock option transactions...................................................                   137                     -
    Purchase of treasury stock..................................................                 (679)                 (487)
                                                                                     ------------------    ------------------
Net cash used in financing activities...........................................              (15,721)               (3,127)
                                                                                     ------------------    ------------------
Increase in cash and cash equivalents...........................................                 2,799                 7,321

Cash and cash equivalents:
      Beginning of period.......................................................                38,100                34,747
                                                                                     ------------------    ------------------
      End of period.............................................................           $    40,899           $    42,068
                                                                                     ==================    ==================

Supplemental disclosures of cash flow information:
    Cash paid during the period for:
      Interest..................................................................           $    19,028           $    29,821
      Income taxes..............................................................                 3,357                 3,001

Supplemental schedule of noncash investing and financing activities:

    The following summarizes significant noncash investing and financing
      activities:

      Transfer from loans to foreclosed properties..............................            $      187           $         -
      Transfer of mortgage loans to mortgage loans held for sale................                33,747                 9,269



      See accompanying Notes to Unaudited Consolidated Financial Statements


                                       7





                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
              Notes to Unaudited Consolidated Financial Statements


(1)   Principles of Consolidation

         The consolidated financial statements include the accounts and balances
         of St. Francis Capital Corporation (the "Company"), its wholly-owned
         subsidiary, St. Francis Bank, F.S.B. (the "Bank"), and the Bank's
         wholly-owned subsidiaries. All significant intercompany accounts and
         transactions have been eliminated in consolidation.

 (2)  Basis of Presentation

         The accompanying interim consolidated financial statements are
         unaudited and do not include information or footnotes necessary for a
         complete presentation of financial condition, results of operations or
         cash flows in accordance with accounting principles generally accepted
         in the United States of America. However, in the opinion of management,
         all adjustments (consisting of normal recurring accruals) necessary for
         a fair presentation of the consolidated financial statements have been
         included. Operating results for the three month period ended December
         31, 2001 are not necessarily indicative of the results which may be
         expected for the entire year ending September 30, 2002. For further
         information refer to the consolidated financial statements and
         footnotes thereto included in the Company's annual report on Form 10-K
         for the year ended September 30, 2001.

         Certain previously reported balances have been reclassified to conform
         with current year presentation.

(3)   Commitments and Contingencies

         The Company is a party to financial instruments with off-balance sheet
         risk in the normal course of business to meet the financing needs of
         its customers and to reduce its own exposure to fluctuations in
         interest rates. These financial instruments include commitments to
         extend credit and involve, to varying degrees, elements of credit and
         interest rate risk in excess of the amounts recognized in the
         consolidated financial statements. The contractual or notional amounts
         of those instruments reflect the extent of involvement the Company has
         in particular classes of financial instruments.

         The Company's exposure to credit loss in the event of nonperformance by
         the other party to the financial instrument for the commitments to
         extend credit is represented by the contractual notional amount of
         those instruments. The Company uses the same credit policies in making
         commitments and conditional obligations as it does for instruments that
         are reflected in the consolidated financial statements.

         The contractual or notional amounts of off-balance sheet financial
         instruments are as follows:




                                                                              Contractual or Notional Amount(s)
                                                                          December 31,               September 30,
                                                                              2001                        2001
                                                                        -----------------          ------------------
                                                                                       (In thousands)
                                                                                             

             Commitments to extend credit:
                 Fixed-rate loans.....................................         $  21,465                   $  19,375
                 Variable-rate loans..................................            51,699                      29,157
             Mortgage loans sold with recourse........................            13,312                      15,090
             Guarantees under IRB issues..............................            38,019                      38,080
             Interest rate swap agreements (notional amount)..........            60,000                      80,000
             Unused and open-ended lines of credit:
               Consumer..............................................            242,635                     232,046
               Commercial.............................................            72,392                      24,423
            Commitments to fund equity investments....................               987                       3,811



         Commitments to extend credit are agreements to lend to a customer as
         long as there is no violation of any condition established in the
         contract. Commitments generally have fixed expiration dates of 45 days
         or less or other termination clauses and may require a fee. Fixed rate
         loan commitments as of December 31, 2001 have interest rates ranging
         from 5.875% to 9.875%. Because some commitments expire without being
         drawn upon, the total commitment amounts do not necessarily represent
         cash requirements. The Company evaluates the creditworthiness of each
         customer on a case-by-case


                                       8




                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



         basis. The amount of collateral obtained if deemed necessary by the
         Company upon extension of credit is based on management's credit
         evaluation of the counterparty. The Company generally extends credit on
         a secured basis. Collateral obtained consists primarily of one- to
         four-family residences and other residential and commercial real estate
         and commercial business assets.

         Loans sold with recourse represent one- to four-family mortgage loans
         that are sold to secondary market agencies, primarily Federal National
         Mortgage Association ("FNMA"), with the servicing of these loans being
         retained by the Company. The Company's exposure on loans sold with
         recourse is the same as if the loans remained in the Company's loan
         portfolio. The Company receives a larger servicing spread on those
         loans being serviced than it would if the loans had been sold without
         recourse.

         The Company has entered into agreements whereby, for an initial and
         annual fee, it will guarantee payment on letters of credit backing
         industrial revenue bond issues ("IRB"). The IRBs are issued by
         municipalities to finance real estate owned by a third party. Potential
         loss on a guarantee is the notional amount of the guarantee less the
         value of the real estate collateral. At December 31, 2001, appraised
         values of the real estate collateral exceeded the amount of the
         guarantees.

         Interest rate swap agreements generally involve the exchange of fixed
         and variable rate interest rate payments without the exchange of the
         underlying notional amount on which the interest rate payments are
         calculated. The notional amounts of these agreements represent the
         amounts on which interest payments are exchanged between the
         counterparties. The notional amounts do not represent direct credit
         exposures. The Company is exposed to credit-related losses in the event
         of nonperformance by the counterparties on interest rate payments, but
         does not expect any counterparty to fail to meet their obligations.
         Interest receivable or payable on interest rate swaps is recognized
         using the accrual method. The use of interest rate swaps enables the
         Company to synthetically alter the repricing characteristics of
         designated interest-bearing assets and liabilities. At December 31,
         2001, the Company had $60 million in fixed receive-floating pay
         agreements with maturity dates ranging from 2008 to 2009 and call dates
         ranging from January 2002 to June 2002. The agreements have fixed
         interest rates ranging from 5.85% to 6.30% and variable interest rates
         ranging from 1.72% to 2.33%.

         The unused and open consumer lines of credit are conditional
         commitments issued by the Company for extensions of credit such as home
         equity, auto, credit card, or other similar consumer-type financing.
         Furthermore, the unused and open commercial lines of credit are also
         conditional commitments issued by the Company for extensions of credit
         such as working capital, equipment or other similar commercial type
         financing. The credit risk involved in extending these lines of credit
         is essentially the same as that involved in extending loan facilities
         to customers. Collateral held for these commitments may include, but
         may not be limited to, real estate, investment securities, equipment,
         accounts receivable, inventory and Company deposits.

         The commitments to fund equity investments represent amounts St.
         Francis Equity Properties, Inc. ("SFEP") is committed to invest in
         low-income housing projects which would qualify for tax credits under
         Section 42 of the Internal Revenue Code ("the Code"). The investment in
         the low-income housing projects is included in the Company's balance
         sheet as real estate held for investment.

                                       9





                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued




         (4)       Securities

         The Company's securities available for sale and held to maturity at
December 31, 2001 were as follows:





                                                                          SECURITIES AVAILABLE FOR SALE
                                                            ----------------------------------------------------------
                                                                              Gross         Gross
                                                             Amortized     Unrealized     Unrealized         Fair
                                                               Cost           Gains        (Losses)         Value
                                                            ------------   ------------  -------------   -------------
                                                                                 (In thousands)
                                                                                             

          DEBT AND EQUITY SECURITIES:
           U. S. Treasury obligations and obligations
             of U.S. Government Agencies...............       $  11,007        $    80      $       -        $ 11,087
           Marketable equity securities................          12,822              -              -          12,822
                                                            ------------   ------------  -------------   -------------
          TOTAL DEBT AND EQUITY SECURITIES.............       $  23,829        $    80      $       -        $ 23,909
                                                            ============   ============  =============   =============

          MORTGAGE-BACKED & RELATED SECURITIES:
           Participation certificates:
             Private issue.............................       $  15,487        $     -      $   (605)        $ 14,882
           REMICs:
             FHLMC.....................................          64,094            328        (1,369)          63,053
             FNMA......................................          10,008             97              -          10,105
             Private issue.............................         500,263          3,452        (1,089)         502,626
           CMO residual................................              36              -              -              36
                                                            ------------   ------------  -------------   -------------
          TOTAL MORTGAGE-BACKED AND RELATED
                SECURITIES.............................       $ 589,888        $ 3,877      $ (3,063)        $590,702
                                                            ============   ============  =============   =============



                                                                           SECURITIES HELD TO MATURITY
                                                            ----------------------------------------------------------
                                                                              Gross         Gross
                                                             Amortized     Unrealized     Unrealized         Fair
                                                               Cost           Gains        (Losses)         Value
                                                            ------------   ------------  -------------   -------------
                                                                                 (In thousands)
                                                                                             

          MORTGAGE-BACKED & RELATED SECURITIES:
           Participation certificates:
             GNMA......................................        $  9,206       $     70         $    -       $   9,276
           REMICs:
             Private issue.............................          76,594          1,042              -          77,636
                                                            ------------   ------------  -------------   -------------
           TOTAL MORTGAGE-BACKED AND RELATED
                SECURITIES............................         $ 85,800       $  1,112         $    -       $  86,912
                                                            ============   ============  =============   =============




         During the three month periods ended December 31, 2001 and 2000, gross
         proceeds from the sale of securities available for sale totaled
         approximately $3.7 million and $8.0 million, respectively. The gross
         realized gains on such sales totaled approximately $57,000 and $122,000
         for the three month periods ended December 31, 2001 and 2000,
         respectively. There were no gross realized losses on such sales for the
         three month periods ended December 31, 2001 and 2000.

         At December 31, 2001, $451.2 million of mortgage-related securities
         were pledged as collateral for Federal Home Loan Bank ("FHLB")
         advances.

                                       10




                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



(5)  Loans

         Loans receivable are summarized as follows:



                                                                                    December 31,      September 30,
                                                                                        2001              2001
          -----------------------------------------------------------------------------------------------------------
                                                                                            (In thousands)

                                                                                                

           First mortgage -- one- to four-family..............................         $  291,363         $  298,617
           First mortgage -- residential construction..........................            73,828             68,936
           First mortgage - multi-family......................................            140,949            126,338
           Commercial real estate.............................................            378,217            362,329
           Home equity........................................................            226,149            221,559
           Commercial.........................................................            152,480            140,826
           Consumer secured by real estate.....................................            67,940             71,325
           Interim financing and consumer loans...............................             20,193             18,027
           Indirect auto.......................................................            12,301             15,632
           Education..........................................................              3,348              3,253
                                                                                   ---------------   ----------------
               Total gross loans................................................        1,366,768          1,326,842
                                                                                   ---------------   ----------------
           Less:
               Loans in process..................................................          59,604             57,153
               Unearned insurance premiums......................................              128                136
               Deferred loan and guarantee fees.................................              567                445
               Purchased loan discount..........................................              513                548
               Allowance for loan losses........................................           12,382             11,686
                                                                                   ---------------   ----------------
               Total deductions.................................................           73,194             69,968
                                                                                   ---------------   ----------------
           Total loans receivable.............................................          1,293,574          1,256,874
           Less:  First mortgage loans held for sale..........................             57,594             18,974
                                                                                   ---------------   ----------------
           Loans receivable, net..............................................         $1,235,980         $1,237,900
                                                                                   ===============   ================





                                       11




                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued




(6)  Allowance For Loan Losses

         Activity in the allowance for loan losses is summarized as follows:




                                                                                           Three months ended
                                                                                              December 31,
                                                                                   ----------------------------------
                                                                                        2001               2000
                                                                                   ---------------   ----------------
                                                                                              (In thousands)

                                                                                               

          Beginning Balance....................................................          $ 11,686           $ 10,404
          Charge-offs:
            Real estate -- mortgage............................................              (23)               (27)
            Commercial loans...................................................                 -               (93)
            Home equity loans..................................................                 -               (35)
            Consumer..........................................................              (214)               (50)
                                                                                   ---------------   ----------------
          Total charge-offs....................................................             (237)              (205)
                                                                                   ---------------   ----------------
          Recoveries:
            Real estate -- mortgage............................................                18                  -
            Commercial loans...................................................                 -                  2
            Home equity loans..................................................                 -                  -
            Consumer..........................................................                  4                  8
                                                                                   ---------------   ----------------
          Total recoveries.....................................................                22                 10
                                                                                   ----------------  ----------------
          Net charge-offs......................................................             (215)              (195)
                                                                                   ---------------   ----------------

          Provision............................................................               911                603
                                                                                   ---------------   ----------------
          Ending balance.......................................................          $ 12,382           $ 10,812
                                                                                   ===============   ================




(7)  Earnings Per Share


         Basic earnings per share of common stock for the three month periods
         ended December 31, 2001 and 2000, have been determined by dividing net
         income for the period by the weighted average number of shares of
         common stock outstanding during the period. Diluted earnings per share
         of common stock for the three month periods ended December 31, 2001 and
         2000, have been determined by dividing net income for the period by the
         weighted average number of shares of common stock outstanding during
         the period adjusted for the dilutive effect of outstanding stock
         options. Book value per share of common stock at December 31, 2001 and
         September 30, 2001, have been determined by dividing total
         shareholders' equity by the number of shares of common stock
         outstanding at period end adjusted for the dilutive effect of
         outstanding stock options at the respective dates. Stock options are
         regarded as potential common stock and are, therefore, considered in
         per share calculations if not considered to be antidilutive.



                                       12



                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



         The computation of earnings per common share is as follows:





                                                                                             Three months ended
                                                                                                December 31,
                                                                                  -----------------------------------------
                                                                                         2001                  2000
                                                                                  -------------------   -------------------
                                                                                                  

           Income before cumulative effect of change in
               accounting principle.........................................            $  5,994,000          $  4,369,000
           Cumulative effect of change in accounting principle..............                       -              (84,000)
                                                                                  -------------------   -------------------
           Net income for the period........................................            $  5,994,000          $  4,285,000
                                                                                  ===================   ===================

           Common shares issued.............................................              14,579,240            14,579,240
           Weighted average treasury shares.................................               5,399,966             5,165,991

           Weighted average common shares
               outstanding during the period................................               9,179,274             9,413,249
           Effect of dilutive stock options outstanding.....................                 441,823                79,366
                                                                                  -------------------   -------------------
           Diluted weighted average common shares
               outstanding during the period................................               9,621,097             9,492,615
                                                                                  ===================   ===================

           Basic earnings per share:
               Before cumulative effect of change in accounting principle...            $       0.65          $       0.46

               Cumulative effect of change in accounting principle..........                       -                (0.01)
                                                                                  -------------------   -------------------
                                                                                        $       0.65          $       0.45
                                                                                  ===================   ===================
           Diluted earnings per share:
               Before cumulative effect of change in accounting principle...            $       0.62          $       0.46

               Cumulative effect of change in accounting principle..........                       -                (0.01)
                                                                                  -------------------   -------------------
                                                                                        $       0.62          $       0.45
                                                                                  ===================   ===================



         The computation of book value per common share is as follows:




                                                                                December 31,         September 30,
                                                                                    2001                  2001
                                                                             -------------------   -------------------
                                                                                             

          Common shares outstanding at the end of the period.............             9,183,446             9,208,244
          Incremental shares relating to dilutive stock
             options outstanding at the end of the period.................              513,497               424,891
                                                                             -------------------   -------------------
                                                                                      9,696,943             9,633,135
                                                                             ===================   ===================

          Total shareholders' equity at the end of the period............         $ 163,982,000         $ 160,475,000

          Book value per common share....................................         $       16.91         $       16.66




                                       13





                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



 (8)  Stock Option Plans

         The Company has adopted stock option plans for the benefit of directors
         and officers of the Company. The option exercise price cannot be less
         than the fair value of the underlying common stock as of the date of
         the option grant, and the maximum term cannot exceed ten years. Stock
         options awarded to directors may be exercised at any time or on a
         cumulative basis over varying time periods, provided the optionee
         remains a director of the Company. The stock options awarded to
         officers are exercisable on a cumulative basis over varying time
         periods, depending on the individual option grant terms, which may
         include provisions for acceleration of vesting periods.

         At December 31, 2001, 60,650 shares were reserved for future grants.
         Further information concerning the options is as follows:




                                                                        Three months ended December 31,
                                                      --------------------------------------------------------------------
                                                                    2001                               2000
                                                      --------------------------------------------------------------------
                                                                          Weighted                           Weighted
                                                                           Average                           Average
                                                         Options       Exercise Price      Options        Exercise Price
                                                      --------------------------------------------------------------------
                                                                                             


           Outstanding at beginning of period........     1,614,898             $15.74      1,700,148              $15.78
           Granted...................................             -                  -              -                   -
           Canceled..................................             -                  -        (2,400)               21.31
           Exercised.................................       (7,702)              15.43              -                   -
                                                      --------------   ----------------  -------------   -----------------
           Outstanding at end of period..............     1,607,196             $15.74      1,697,748              $15.77
                                                      ==============   ================  =============   =================

           Options exercisable.......................     1,041,701     $5.00 -- 22.00        819,625      $5.00 -- 22.00
                                                      ==============   ================  =============   =================


(9)  Income Taxes

          Actual income tax expense differs from the "expected" income tax
          expense computed by applying the statutory Federal corporate tax rate
          to income before income tax expense, as follows:




                                                                                  ------------------------------
                                                                                       Three months ended
                                                                                         December 31,
                                                                                  ------------------------------
                                                                                      2001           2000
                                                                                  ------------------------------
                                                                                        (In thousands)
                                                                                              


          Federal income tax expense at statutory rate of 35%..................        $ 3,001        $ 1,965
          State income taxes, net of Federal income tax benefit................            262              2
          Tax exempt interest..................................................           (17)           (26)
          Acquisition intangible amortization..................................              -             57
          Affordable housing credits...........................................          (652)          (652)
          Other, net...........................................................           (12)             38
                                                                                  -------------  -------------
                                                                                       $ 2,582        $ 1,384
                                                                                  =============  =============



                                       14






                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued


(10)  Derivative and Hedging Activities

         Effective October 1, 2000, the Company adopted Financial Accounting
         Statement 133, "Accounting for Derivative Instruments and Hedging
         Activities," which establishes new rules for the recognition and
         measurement of derivatives and hedging activities. The Company utilizes
         derivative hedging instruments in the course of its asset/liability
         management. The hedging instruments primarily used by the Company are
         interest rate swap agreements which are used to convert fixed-rate
         payments or receipts to variable-rate payments or receipts and thus
         hedge the Company's fair market value of the item being hedged. The
         items being hedged generally expose the Company to variability in fair
         value in rising or declining interest rate environments. In converting
         the fixed payment or receipt to a variable payment or receipt, the
         interest rate swaps effectively reduce the variability of the fair
         market value of the items being hedged.

         The Company utilizes interest rate swaps to hedge the fair value of
         brokered certificates of deposit ("CD's"). Hedges on brokered CD's
         account for a significant majority of the Company's hedging activity,
         with hedges on other items being relatively nominal. The interest rate
         swaps that hedge brokered CD's are matched with the CD as to final
         maturity, interest payment dates and call features. The interest rate
         swaps are a floating pay-fixed receive instrument and as such, they
         convert the fixed rate payment on the brokered CD's to a floating rate
         and thus hedge the fair value of the brokered CD's from changes in
         interest rates.

         The Company measures the effectiveness of its' hedges on a periodic
         basis. Any difference between the fair value change of the hedge versus
         the fair value change of the hedged item is considered to be the
         "ineffective" portion of the hedge. The ineffective portion of the
         hedge is recorded as an increase or decrease in the related income
         statement classification of the item being hedged. If the
         ineffectiveness of a hedge exceeds certain levels, the derivative would
         no longer be eligible for hedge treatment and future changes in fair
         value of the derivative would be recorded on the income statement.

         The Company's commitments to originate mortgage loans held-for-sale are
         considered a derivative under the accounting standards. As such, the
         change in fair value of such commitments, are recorded as an adjustment
         to the gains on the sale of loans.

         As of the adoption date of Statement 133, the Company had two interest
         rate swap agreements that were not considered hedges under the
         accounting standard. Both agreements were terminated during the quarter
         ended December 31, 2000. The fair value of the agreements as of October
         1, 2000 is included in the cumulative effect of an accounting change
         and the change in fair value during the quarter ended December 31, 2000
         is included in securities gains (losses) in the income statement.

         Upon adoption of Statement 133, the Company recorded the cumulative
         effect of an accounting change in an amount equal to the accounting
         effects of the statement as of October 1, 2000. The cumulative effect,
         net of taxes, was a decrease in net income of $84,000.

         At December 31, 2001, the Company had $60.0 million in interest rate
         swaps outstanding compared with $80.0 million at September 30, 2001.
         The swaps are designed to offset the changing interest payments of
         certain of the Company's brokered certificates. Fixed receive-floating
         pay swaps totaled $60.0 million at December 31, 2001 and were entered
         into to hedge interest rates on fixed rate certificates of deposits.
         Fixed receive-floating pay swaps will provide for a lower interest
         expense (or interest income) in a falling rate environment while adding
         to interest expense in a rising rate environment. During the three
         month period ended December 31, 2001, the Company recorded a net
         reduction of interest expense of $561,000 as a result of the Company's
         interest rate swap agreements compared with a net reduction of $200,000
         for the three month period ended December 31, 2000.

                                       15




                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



(11)  Current Accounting Developments

         The FASB issued SFAS No. 140, "Accounting for Transfers and Servicing
         of Financial Assets and Extinguishments of Liabilities"--a replacement
         of FASB Statement No. 125. This statement provides accounting and
         reporting standards for transfers and servicing of financial assets and
         extinguishments of liabilities. Those standards are based on consistent
         application of a financial-components approach that focuses on control.
         Under that approach, after a transfer of financial assets, an entity
         recognizes the financial and servicing assets it controls and the
         liabilities it has incurred, derecognizes financial assets when control
         has been surrendered, and derecognizes liabilities when extinguished.
         This Statement provides consistent standards for distinguishing
         transfers of financial assets that are sales from transfers that are
         secured borrowings. This Statement is effective for transfers and
         servicing of financial assets and extinguishments of liabilities
         occurring after March 31, 2001. This Statement is effective for
         recognition and reclassification of collateral and for disclosures
         relating to securitization transactions and collateral for fiscal years
         ending after December 15, 2001. This Statement is to be applied
         prospectively with certain exceptions. Therefore, earlier or
         retroactive application of this Statement is not permitted. Adoption of
         this standard did not materially effect the results of operations or
         financial position of the Company.

         In July 2001, the FASB issued SFAS No. 141, "Business Combinations"
         ("SFAS No. 141") and SFAS No. 142, "Goodwill and Other Intangible
         Assets" ("SFAS No. 142"). SFAS No. 141 requires that all business
         combinations initiated after June 30, 2001 be accounted for under the
         purchase method and addresses the initial recognition and measurement
         of goodwill and other intangible assets acquired in a business
         combination. SFAS No. 142 addresses the initial recognition and
         measurement of intangible assets acquired outside of a business
         combination and the accounting for goodwill and other intangible assets
         subsequent to their acquisition. SFAS No. 142 provides that intangible
         assets with finite useful lives be amortized and that goodwill and
         intangible assets with indefinite lives will not be amortized, but will
         rather be tested at least annually for impairment. SFAS No. 142 is
         effective January 1, 2002 for calendar year companies, however, any
         acquired goodwill or intangible assets recorded in transactions closed
         subsequent to June 30, 2001 will be subject immediately to the
         nonamortization and amortization provisions of SFAS No. 142. As
         required under SFAS No. 142, the Company discontinued the amortization
         of goodwill with a net carrying value of $13.4 million at October 1,
         2001 and annual amortization of approximately $1.2 million that
         resulted from business combinations prior to the adoption of SFAS No.
         141. The Company will evaluate goodwill for impairment at least
         annually.


(12)  Segment Information

         The Company's operations include four strategic business segments:
         Retail Banking, Commercial Banking, Mortgage Banking and Investments.
         Financial performance is primarily based on the individual segments'
         direct contribution to Company net income. The segments do not include
         the operations of the Company as a holding company, nor the operations
         of the Bank's operating subsidiaries. Capital is not allocated to the
         segments and thus net interest income related to the free funding
         associated with capital is not included in the individual segments. The
         Company only charges the segments with direct expenses. Costs
         associated with administrative and centralized back-office support
         areas of the Bank are not allocated to the segments. Income taxes are
         allocated to the segments based on the Bank's effective tax rate prior
         to the consolidation with its affordable housing subsidiary.

         The Retail Banking segment consists of the Bank's retail deposits,
         branch and ATM network, consumer lending operations, annuity and
         brokerage services and call center. The segment includes a much higher
         level of interest-bearing liabilities than earning assets. The Company
         views this segment as a significant funding vehicle for the other
         lending segments. The Company's transfer pricing model has the effect
         of viewing this segment as a comparison to the cost of wholesale funds.

         The Commercial Banking segment consists of the Bank's commercial,
         commercial real estate and multifamily lending operations. It also
         includes the lending aspects of the Company's affordable housing
         subsidiary.

         The Mortgage Banking segment consists of the Bank's single-family
         mortgage lending operation. Single-family lending consists of three
         primary operations: portfolio lending, lending for sale in the
         secondary market and loan servicing.

         The Investment segment consists of the Company's portfolio of
         mortgage-backed and related securities, its debt and equity securities
         and other short-term investments. This segment also includes the
         Company's wholesale sources of funding including FHLB advances,
         brokered certificates of deposits, reverse repurchase agreements and
         federal funds purchased.

                                       16


                ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued




        ----------------------------------------------------------------------------------------------------------------------
        BUSINESS SEGMENTS                            Retail       Commercial       Mortgage                        Total
                                                     Banking        Banking        Banking       Investments      Segments
        ----------------------------------------------------------------------------------------------------------------------
                                                                                (In thousands)
                                                                                                

        THREE MONTHS ENDED DECEMBER 31, 2001
        Net interest income (expense)........        $     (29)      $   5,496       $   2,358    $     (281)     $     7,545
        Provision for loan losses............               378            492              41              -             911
        Other operating income...............             2,184            326           3,338             57           5,906
        General and administrative expenses..             5,516            865           1,360            211           7,951
        Income tax expense (benefit).........             (936)          1,118           1,079          (109)           1,152
                                                  -------------- -------------- --------------- -------------- ---------------
        Segment profit (loss)................        $  (2,802)      $   3,347       $   3,217    $     (326)     $     3,436
                                                  ============== ============== =============== ============== ===============

        Segment average assets...............        $  330,906      $ 632,960       $ 309,960    $   781,403     $ 2,055,229
                                                  ============== ============== =============== ============== ===============

        THREE MONTHS ENDED DECEMBER 31, 2000
        Net interest income..................        $    6,473      $   3,370       $   1,674    $       528     $    12,045
        Provision for loan losses............               221            261             120              -             603
        Other operating income...............             1,819            275             689            141           2,925
        General and administrative expenses..             5,227            649             839            230           6,945
        Income tax expense...................               632            608             313             98           1,650
                                                  -------------- -------------- --------------- -------------- ---------------
        Segment profit.......................        $    2,212      $   2,127       $   1,092    $       342     $     5,773
                                                  ============== ============== =============== ============== ===============

        Segment average assets...............        $  319,172      $ 583,451       $ 434,085    $ 1,070,910     $ 2,407,618
                                                  ============== ============== =============== ============== ===============



        RECONCILEMENT OF SEGMENT INFORMATION TO FINANCIAL STATEMENTS



                                                                                              Three months ended December 31,
                                                                                                   2001            2000
        ----------------------------------------------------------------------------------------------------------------------
                                                                                                        

        NET INTEREST INCOME AND OTHER OPERATING INCOME
        Total for segments...............................................................        $    13,450      $    14,970
        Unallocated transfer pricing credit (primarily on capital).......................              7,013            1,340
        Income from affordable housing subsidiary........................................                778              753
        Holding company interest expense.................................................              (320)            (725)
        Elimination of intercompany interest income......................................              (276)            (278)
        Other............................................................................                785              556
                                                                                              --------------- ----------------
        Consolidated total revenue.......................................................        $    21,430       $   16,616
                                                                                              =============== ================

        PROFIT
        Total for segments...............................................................        $     3,436       $    5,773
        Unallocated transfer pricing credit (primarily on capital).......................              4,208              804
        Unallocated administrative and centralized support costs (a).....................            (1,501)          (1,275)
        Holding company net loss........................................................               (293)            (543)
        Elimination of intercompany interest income......................................              (166)            (167)
        Affordable housing tax credits...................................................                652              652
        Other............................................................................              (342)            (959)
                                                                                              --------------- ----------------
        Consolidated net income..........................................................        $     5,994       $    4,285
                                                                                              =============== ================

        AVERAGE ASSETS
        Total for segments...............................................................        $ 2,055,229      $ 2,407,618
        Elimination of intercompany loans................................................           (13,371)         (13,338)
        Other assets not allocated.......................................................            144,031           96,053
                                                                                              --------------- ----------------
        Consolidated average assets......................................................        $ 2,185,889      $ 2,490,333
                                                                                              =============== ================




        ----------------------
        (a) After-tax effect of $2.5 million and $2.1 million of general and
            administrative expenses for the three month periods ended December
            31, 2001 and 2000, respectively.



                                       17



                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis of Financial
                         Condition and Results of Operations



FORWARD-LOOKING STATEMENTS

This Report contains certain forward looking statements with respect to the
financial condition, results of operation and business of St. Francis Capital
Corporation (the "Company"). The Company wishes to caution readers not to place
undue reliance on any such forward-looking statements, which speak only as of
the date made, and to advise readers that various factors could affect the
Company's financial performance and could cause actual results for future
periods to differ materially from those anticipated or projected. Such factors
include, but are not limited to: (i) general market rates, (ii) general economic
conditions, (iii) legislative/regulatory changes, (iv) monetary and fiscal
policies of the U.S. Treasury and Federal Reserve, (v) changes in the quality or
composition of the Company's loan and investment portfolios, (vi) demand for
loan products, (vii) deposit flows, (viii) competition, (ix) demand for
financial services in the Company's markets, and (x) changes in accounting
principles, policies or guidelines.

The Company does not undertake and specifically disclaims any obligation to
update any forward-looking statements to reflect the occurrence of anticipated
or unanticipated events or circumstances after the date of such statements.


FINANCIAL CONDITION

The Company's total assets at December 31, 2001 were $2.20 billion, a decrease
of $6.6 million from $2.21 billion at September 30, 2001. Decreases in
mortgage-backed and related securities and investment securities were offset by
an increase in loans held for sale. The primary reason for the decrease is the
continuing restructuring of the balance sheet as the Company continues to reduce
the size of its mortgage-backed and related securities and investment securities
portfolios. Total capital increased to $164.0 million at December 31, 2001
compared with $160.5 million at September 30, 2001. The Company's ratio of
shareholders' equity to total assets was 7.45% at December 31, 2001, compared to
7.27% at September 30, 2001. The Company's fully dilutive book value per share
was $16.91 at December 31, 2001, compared to $16.66 at September 30, 2001.

The restructuring of the balance sheet continues to be one of the strategic
initiatives of the Company. Since fiscal 2000, the Company continues to reduce
the size of its mortgage-backed securities and investment securities portfolios
as repayments, scheduled maturities and sales occur. Funds received from these
repayments, maturities and sales have been and are expected to be used to grow
and diversify the Company's loan portfolio, to reduce the Company's wholesale
debt and as an additional source of liquidity. This restructuring is part of a
long-range plan to make the Company's balance sheet composition more
representative of "community banks" with a greater percentage of assets in our
loan portfolio as opposed to investments. Management anticipates that this
restructuring should improve the Company's margins due to the generally higher
interest rates on loans, and depending on the growth in the loan portfolio, this
will continue to be an ongoing initiative of the Company in fiscal 2002.

Loans receivable, including mortgage loans held for sale, increased $36.7
million to $1.29 billion at December 31, 2001 from $1.26 billion at September
30, 2001. During the three month period ended December 31, 2001, multi-family
mortgage loans increased $14.6 million, commercial real estate loans increased
$15.9 million, and commercial loans increased $11.7 million, partially offset by
a decrease of $4.5 million in consumer and interim financing loans and a
decrease of $2.4 million in one- to four-family loans. The Company's one- to
four-family mortgage loan portfolio has a significant level of adjustable rate
loans and during periods of declining or generally low interest rates, the
customers generally convert adjustable rate loans to fixed rate loans. However,
fixed rate loans are generally sold in the secondary market and are not
maintained on the Company's balance sheet.

For the three month period ended December 31, 2001, the Company originated
approximately $326.8 million in loans, as compared to $143.3 million for the
same period in the prior year. Of the $326.8 million in loans originated, $28.3
million were commercial loans, $17.5 million were multi-family loans, $26.0
million were commercial real estate loans, $188.5 million were first mortgage
loans, $44.7 were home equity loans and $21.8 million were consumer and interim
financing loans. For the three month period ended December 31, 2001, the Company
purchased $82.4 million one- to four-family loans, as compared to $26.1 million
for the same period in the prior year. The increase in loans purchased during
the current year is primarily due to the Company's mortgage banking operation in
Illinois. For the three month period ended December 31, 2001, the Company sold
$221.4 million one- to four-family loans, as compared to $46.5 million for the
same period in the prior year. During periods of declining or generally low
interest rates, the Company originates more fixed rate loans, which are
generally sold in the secondary market.

Mortgage-backed and related securities, including securities available for sale,
decreased $35.9 million to $676.5 million at December 31, 2001 from $712.4
million at September 30, 2001. The decreases were due to accelerated repayments,
scheduled maturities and sales during the current quarter. The decrease in
mortgage-backed securities was partially offset by purchases of

                                       18



                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued



$61.3 million during the three month period ended December 31, 2001. As noted
above, in connection with the balance sheet restructuring program, in fiscal
2000, the Company began reducing the size of its mortgage-backed securities
portfolios which management anticipates will continue to be an ongoing strategic
initiative of the Company in fiscal 2002. As part of this effort, the Company
has reduced the size of the mortgage-backed securities and investment securities
portfolios and used the funds generated from the repayment of principal to grow
and diversify the Company's loan portfolio, to reduce the amount of the
Company's wholesale debt and as an additional source of liquidity. The Company
intends to reduce the size of its mortgage-backed securities and investment
securities portfolios to accommodate growth in the loan portfolio.

Deposits decreased $18.9 million to $1.43 billion at December 31, 2001 from
$1.45 billion at September 30, 2001. The decrease in deposits was due primarily
to decreases of $12.3 million in certificates of deposit and $6.5 million in
money market demand account deposits offset by increases of $2.5 million in
checking accounts. At December 31, 2001, the Company had approximately $189.5
million in brokered certificates of deposit compared with $224.4 million at
September 30, 2001. The brokered deposits generally consist of terms from three
months to ten years and include certificates that are callable at the option of
the Company. As part of a continuing strategy, the Company continues to offer
deposit products that compete more effectively with money market funds and other
non-financial deposit products. Such accounts have generally changed the
Company's traditional mix of deposit accounts to one that is more adjustable to
current interest rates such as the money market demand account. This has
resulted in passbook and certificate of deposit accounts representing a lower
percentage of the Company's total deposit portfolio. The level of deposit flows
during any given period is heavily influenced by factors such as the general
level of interest rates as well as alternative yields that investors may obtain
on competing instruments, such as money market mutual funds. The Company
believes that the likelihood for retention of brokered certificates of deposit
is more a function of the rate paid on such accounts, as compared to retail
deposits which may be established due to branch location or other undefined
reasons.

Advances and other borrowings increased by $14.6 million to $586.1 million at
December 31, 2001 from $571.4 million at September 30, 2001. Short term
borrowings increased $22.5 million to $519.7 million at December 31, 2001,
compared to $497.2 million at September 30, 2001. At December 31, 2001, $420.0
million of the short term borrowings were callable FHLB advances with maturities
from three to ten years and are callable by the FHLB during the next fiscal year
and quarterly thereafter. Long-term borrowings decreased $7.9 million to $66.4
million at December 31, 2001, compared to $74.3 million at September 30, 2001.
At December 31, 2001, the Company had an additional borrowing capacity of $257.1
million available from the FHLB.


RESULTS OF OPERATIONS

NET INCOME. Net income for the three month period ended December 31, 2001 was
$6.0 million compared with $4.4 million for the three month period ended
December 31, 2000. The prior year period included a reduction in net income of
$84,000 for the cumulative effect of a change in accounting principle resulting
from the adoption of Financial Accounting Statement Number 133, "Accounting for
Derivative Instruments and Hedging Activities." Net income for the three month
period ended December 31, 2001 increased primarily due to an increase in net
interest income and other operating income.

The following table shows the return on average assets and return on average
equity ratios for each period:




                                                                                   Three months ended
                                                                                      December 31,
                                                                         ---------------------------------------
                                                                               2001                  2000
                                                                         ------------------    -----------------
                                                                                         

 Return on average assets...........................................                 1.09%                0.68%

 Return on average equity...........................................                14.43%               12.59%




NET INTEREST INCOME. Net interest income before provision for loan losses
increased $1.5 million or 12.7% to $14.0 million for the three month period
ended December 31, 2001 compared to $12.5 million for the same period in the
prior year. The increase in net interest income for the three month period ended
December 31, 2001 was primarily due to an increase in the net interest margin to
2.70% from 2.06% in the prior year, partially offset by a decrease of $334.3
million in average earning assets. The increase in net interest margin is
largely attributable to the reduction in market interest rates and to the
restructuring of the balance sheet. Generally during times when market interest
rates decline, the Company experiences an improvement in its' funding costs at a
faster pace than


                                       19




                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued

the decrease in its' asset yields. In addition, the Company continued its' long
term balance sheet restructuring, replacing lower-yielding security assets with
higher yielding loan assets.

Total interest income decreased $12.3 million or 27.3% to $32.7 million for the
three month period ended December 31, 2001 compared to $45.0 million at December
31, 2000. The decrease in interest income was primarily the result of decreases
in interest on loans, mortgage-backed and related securities and debt and equity
securities. The decrease in interest income on loans was the result of a
decrease in the average balance of loans to $1.27 billion from $1.33 billion for
the three month periods ended December 31, 2001 and 2000, respectively, and a
decrease in the average yield on loans to 7.18% from 8.15% for the same periods.
The decrease in interest income on mortgage-backed and related securities was
due to a decrease in the average balance of such securities to $709.8 million
from $820.0 million for the three month period ended December 31, 2001 and 2000,
respectively, and a decrease in the average yield on such securities to 4.77%
from 6.62% for the same periods.

Total interest expense decreased $13.8 million or 42.6% to $18.7 million for the
three month period ended December 31, 2001, compared to $32.5 million for the
three month period ended December 31, 2000. The decrease in interest expense was
the result of decreases in the cost of deposits and advances and other
borrowings, as well as decreases in the average balances. The average cost of
deposits decreased to 3.19% from 5.46% for the three month periods ended
December 31, 2001 and 2000, respectively. The average balances of deposits
decreased to $1.37 billion for the three month period ended December 31, 2001,
as compared to $1.39 billion for the same period in the prior year. See
"Financial Condition" for a further discussion of the Company's deposit base.
The average balance of advances and other borrowings decreased to $553.5 million
for the three month period ended December 31, 2001, as compared to $858.9
million for the same period in the prior year. The average cost of advances and
other borrowings decreased to 5.50% for the three month period ended December
31, 2001 from 6.16% for the same period in the prior year. The borrowings are
primarily adjustable-rate FHLB advances, reverse repurchase agreements and
Federal Funds purchased which have repriced to reflect the changes in rate
levels associated with the respective borrowing rate indexes from the same
period in the prior year.

The following table sets forth information regarding: (1) average assets and
liabilities, (2) average yield on assets and average cost on liabilities, (3)
net interest margin, (4) net interest rate spread, and (5) the ratio of earning
assets to interest-bearing liabilities for the three month period ended December
31, 2001 and 2000, respectively. Tax-exempt investments are not material and the
tax-equivalent method of presentation is not included in the schedule.

                                       20



                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued




                                                                          THREE MONTHS ENDED DECEMBER 31,
                                                  --------------------------------------------------------------------------------
                                                                  2001                                   2000
                                                  --------------------------------------------------------------------------
                                                                            AVERAGE                                AVERAGE
                                                     AVERAGE                YIELD/          AVERAGE                YIELD/
                                                     BALANCE    INTEREST     COST           BALANCE    INTEREST     COST
                                                  -----------------------------------    -----------------------------------
                                                                            (Dollars in thousands)

                                                                                                

 ASSETS
 Federal funds sold and overnight deposits...      $     4,604   $     24       2.07  %   $     2,385   $     38       6.32   %
 Debt and equity securities..................           13,051        199       6.05          217,257      3,342       6.10
 Mortgage-backed and related securities......          709,756      8,537       4.77          819,963     13,681       6.62
 Loans:
   First mortgage............................          800,658     14,942       7.40          855,902     16,959       7.86
   Home equity...............................          225,364      3,626       6.38          194,162      4,489       9.17
   Consumer .................................          105,346      2,241       8.44          124,439      2,706       8.63
   Commercial and agricultural...............          141,321      2,225       6.25          152,528      3,123       8.12
                                                  ------------------------               ------------------------
       Total loans...........................        1,272,689     23,034       7.18        1,327,031     27,277       8.15
 Federal Home Loan Bank stock................           63,254        917       5.75           30,981        623       7.98
                                                  ------------------------               ------------------------
       Total earning assets..................        2,063,354     32,711       6.29        2,397,617     44,961       7.44
                                                               -----------                            -----------
 Valuation allowances........................          (8,951)                               (37,096)
 Cash and due from banks.....................           31,339                                 27,584
 Other assets................................          100,147                                102,228
                                                  -------------                          -------------
       Total assets..........................      $ 2,185,889                            $ 2,490,333
                                                  =============                          =============

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Interest-bearing deposits:
   NOW accounts .............................      $    86,498         81       0.37      $    78,403        120       0.61
   Money market demand accounts..............          461,352      2,179       1.87          374,677      4,944       5.24
   Passbook..................................           89,138        228       1.01           89,689        442       1.96
   Certificates of deposit...................          730,598      8,506       4.62          849,044     13,662       6.38
                                                  ------------------------               ------------------------
Total interest-bearing deposits..............        1,367,586     10,994       3.19        1,391,813     19,168       5.46
Advances and other borrowings................          553,464      7,672       5.50          858,915     13,329       6.16
Advances from borrowers for taxes and
  insurance..................................            9,014          5       0.22            9,305          6       0.26
                                                  -----------------------               ------------------------
       Total interest-bearing liabilities            1,930,064     18,671       3.84        2,260,033     32,503       5.71
                                                               -----------                            -----------
Non interest-bearing deposits................           74,476                                 78,156
Other liabilities............................           16,540                                 17,121
Shareholders' equity.........................          164,809                                135,023
                                                  -------------                          -------------
Total liabilities and shareholders' equity...      $ 2,185,889                            $ 2,490,333
                                                  =============                          =============
Net interest income..........................                    $ 14,040                               $ 12,458
                                                               ===========                            ===========
Net yield on interest-earning assets.........                                   2.70%                                  2.06   %

Interest rate spread.........................                                   2.45                                   1.73
Ratio of earning assets to interest-bearing
  liabilities................................                                 106.91                                 106.09


                                       21







                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued


PROVISION FOR LOAN LOSSES. The following table summarizes the allowance for loan
losses for each period:




                                                                       Three months ended
                                                                          December 31,
                                                                    2001                2000
                                                             ------------------  -------------------
                                                                     (Dollars in thousands)

                                                                           

 Beginning balance......................................            $   11,686           $   10,404
 Provision for loan losses..............................                   911                  603
 Charge-offs............................................                 (237)                (205)
 Recoveries.............................................                    22                   10
                                                             ------------------  -------------------
 Ending balance.........................................            $   12,382           $   10,812
                                                             ==================  ===================

 Ratio of allowance for loan losses to gross loans
      receivable at the end of the period................                0.91%                0.78%

 Ratio of allowance for loan losses to total non-
      performing loans at the end of the period..........              119.62%               75.18%

 Ratio of net charge-offs to average gross loans
      (annualized)......................................                 0.07%                0.06%



The allowance for loan losses is a material estimate that is particularly
susceptible to significant changes in the near term and is established through a
provision for loan losses. The allowance is based upon past loan loss experience
and other factors, which in management's judgement, deserve current recognition
in estimating loan losses. The evaluation includes a review of all loans on
which full collectibility may not be reasonably assured. Such other factors
considered by management include the size and character of the loan portfolio,
concentrations of loans to specific borrowers or industries, existing economic
conditions and historical losses on each portfolio category. In connection with
the determination of the allowance for loan losses, management obtains
independent appraisals for significant properties which collateralize loans.
With respect to loans that are deemed impaired, the calculation of allowance for
loan losses is based upon the discounted present value of expected cash flows
received from the debtor or other measures of market prices or collateral
values.

In general, the level of the allowance for loan losses and changes during each
fiscal year is a function of several factors, including but not limited to
changes in the loan portfolio, net charge-offs and non-performing loans. At
December 31, 2001, gross loans receivable were $1.37 billion compared to $1.39
billion at December 31, 2000. Net charge-offs for the three month period ended
December 31, 2001 were $215,000 compared to $195,000 for the three month period
ended December 31, 2000. Non-performing loans decreased to $9.9 million or 0.73%
of gross loans at December 31, 2001 compared to $10.3 million or 0.77% of gross
loans at September 30, 2001. For the three month period ended December 31, 2001,
the provision for loan losses was $911,000 compared to $603,000 for the same
period in the prior year.

Management believes that the allowance for loan losses at December 31, 2001 is
adequate to absorb probable losses inherent in the portfolio. Management
believes it uses the best information available to make such determinations. If
circumstances differ substantially from the assumptions used in making
determinations, future adjustments to the allowance for loan losses may be
necessary and results of operations could be affected. While the Company
believes it has established its existing allowance for loan losses in conformity
with accounting principles generally accepted in the United States of America,
there can be no assurance that regulators, in reviewing the Bank's loan
portfolio, will not request an increase in the allowance for loan losses.
Because future events affecting the borrowers and collateral cannot be predicted
with certainty, there can be no assurance that increases to the allowance will
not be necessary should the quality of any loans deteriorate as a result of
factors discussed herein.

                                       22




                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued



OTHER OPERATING INCOME. Other operating income increased by $3.2 million to $7.4
million for the three month period ended December 31, 2001, compared to the same
period in the prior year. The following table shows the percentage of other
operating income to average assets for each period:



                                                                       Three months ended
                                                                          December 31,
                                                                     2001               2000
                                                               -----------------  ----------------
                                                                     (Dollars in thousands)
                                                                            


 Other operating income...................................            $   7,390         $   4,158

 Percent of average assets (annualized)...................                1.34%             0.66%




The increase for the three month period ended December 31, 2001 was due
primarily to increases in gains on the sale of loans and increases in
loan-related fees. Gains on the sale of mortgage loans increased to $3.2 million
for the three month period ended December 31, 2001 compared to gains of $613,000
for the same period in the prior year. The Company's volume of mortgage loan
sales were $221.4 million for the three month period ended December 31, 2001,
compared to $46.4 million for the same period in the prior year. The level of
loan sale activity is highly dependent on the interest rate environment and on
the types of mortgage loans originated. In the recent low interest rate
environment, customers are more likely to select or refinance into fixed-rate
mortgages, which the Company then generally sells in the secondary market. The
increase in other loan-related fees included higher levels of a variety of fees
including prepayment penalties, loan modification fees and other loan
origination fees, which were also attributable to increased loan activity in the
recent low interest rate environment.

GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased by $1.7 million or 16.4% to $11.9 million for the three month period
ended December 31, 2001, compared to the same period in the prior year. The
following table shows the percentage of general and administrative expenses to
average assets for each period:



                                                                        Three months ended
                                                                           December 31,
                                                                     2001               2000
                                                               -----------------  ------------------
                                                                      (Dollars in thousands)

                                                                            

 General and administrative expenses......................           $   11,943          $   10,260

 Percent of average assets (annualized)...................                2.17%               1.63%



The increase is primarily due to additional levels of compensation, including
increased commissions and incentive pay related to the Company's increased loan
origination activity, higher benefit costs and normal merit pay increases at the
start of the Company's fiscal year. Including commissions and salaries, mortgage
loan related compensation increased by approximately $800,000 during the quarter
compared to the prior year. Increases in benefit costs in the current period are
the result of lower benefit costs during the three months ended December 31,
2000. The Company paid off its ESOP loan in June 2000 and reduced the retirement
benefit costs for the remainder of calendar year 2000. Normal retirement benefit
costs resumed on January 1, 2001. Pension and ESOP expenses were $474,000 during
the three month period ended December 31, 2001 compared with zero for the three
month period ended December 31, 2000. The prior year also included $308,000
related to goodwill amortization. This expense was eliminated with the Company's
adoption of Financial Accounting Standards No. 142 effective on October 1, 2001.

INCOME TAX EXPENSE. Income tax expense increased to $2.6 million for the three
month period ended December 31, 2001, compared to $1.4 million for the same
period in the prior year. The effective tax rate for the three month period
ended December 31, 2001 was 30.11% compared with 24.06% for the three month
period ended December 31, 2000. The increase in the effective tax rate is
primarily due to the increased amount of income and an increase in state taxes
of $260,000 during the three month period ended December 31, 2001. The income
tax credits received on the Company's affordable housing investments were
$652,000 for each of the three month periods ended December 31, 2000 and 2001.


                                       23





                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued

ASSET QUALITY

Total non-performing assets were $10.4 million, or 0.47% of total assets at
December 31, 2001, compared with $10.7 million, or 0.48% of total assets at
September 30, 2001. Non-performing assets include loans which have been placed
on nonaccrual status and property upon which a judgment of foreclosure has been
entered but prior to the foreclosure sale, as well as property acquired as a
result of foreclosure.

Non-performing assets are summarized as follows:




                                                         December 31,       September 30,
                                                             2001               2001
                                                       -----------------  -----------------
                                                              (Dollars in thousands)

                                                                     

 Non-performing loans..............................           $   9,920          $  10,262
 Foreclosed properties.............................                 431                401
                                                       -----------------  -----------------
 Non-performing assets.............................           $  10,351          $  10,663
                                                       =================  =================

 Non-performing loans to gross loans...............               0.73%              0.77%

 Non-performing assets to total assets.............               0.47%              0.48%




Except as disclosed above, there are no material loans about which management is
aware that there exists serious doubts as to the ability of the borrower to
comply with the loan terms. The Company's largest non-performing credit at
December 31, 2001 is a $3.1 million commercial credit, which had been reduced by
$2.0 million in payments received during the quarter. The loan was restructured
during the quarter with the Company receiving a new secured term loan (as a
participant bank), the aforementioned cash payments and unregistered shares of
the borrower's common stock. No additional charge-off or provision was required
during the quarter in connection with the loan restructuring.

Impaired loans totaled $8.7 million at December 31, 2001 compared to $7.8
million at September 30, 2001. These loans had associated impairment reserves of
$1.5 million and $1.3 million at December 31, 2001 and September 30, 2001,
respectively. For the three month period ended December 31, 2001, the average
balance of impaired loans was $9.0 million compared to $11.0 million for the
year ended September 30, 2001. Interest income on impaired loans for the three
month periods ended December 31, 2001 and 2000 was $25,000 and $30,000,
respectively.

ASSET/LIABILITY MANAGEMENT

Asset and liability management is an ongoing process of managing asset and
liability maturities to control the interest rate risk of the Company.
Management attempts to control this risk through pricing of assets and
liabilities and maintaining specific levels of maturities. Generally, the
Company is subject to decreases in the net interest margin in rising rate
environments and increases in the net interest margin in falling interest rate
environments. The Company may utilize the following strategies to mitigate its
interest rate risk, which is generally assumed to be adverse in a rising rate
environment: (i) the Company seeks to originate and hold a variety of ARMs or
other mortgage loans with short- to medium-term average lives and invests in
primarily mortgage-backed and related securities with short- to medium-term
average lives; (ii) the Company seeks to lengthen the maturities of deposits
when deemed cost effective through the pricing and promotion of certificates of
deposit with terms of one to five years, and periodically utilizes deposit
marketing programs offering maturity and repricing terms structured to
complement the repricing and maturity characteristics of the existing
asset/liability mix; (iii) the Company has utilized short term and long term
borrowings, principally secured from the FHLB, as well as, brokered certificates
of deposits with risk characteristics that are similar to the Company's assets;
and (iv) the Company may use off-balance sheet instruments such as interest rate
swaps to hedge the Company's interest rate risk on selected assets or
liabilities.

At December 31, 2001, the Company's estimated cumulative one-year gap between
assets and liabilities was a positive 3.53% of total assets. A positive gap
occurs when a greater dollar amount of interest-earning assets are repricing or
maturing than interest-bearing liabilities. The Company's three-year cumulative
gap as of December 31, 2001 was a negative 8.41% of total assets. A negative gap
occurs when a greater dollar amount of interest-bearing liabilities are
repricing or maturing than interest-earning assets. The change in the Company's
gap position is due to the decline in interest rates during fiscal 2001 and
2002. As interest rates declined, the terms of the Company's assets shortened
and the terms of the liabilities lengthened. The shortening of assets is

                                       24




                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued



primarily due to the shortening of prepayments on the Company's mortgage-related
assets. The lengthening of the liabilities is due to both renewals of brokered
certificates of deposit and to a lesser extent retail deposits, at longer terms
and to the lengthening of the repricing characteristics of the Company's fixed
rate puttable FHLB advances.

With a positive gap position, during periods of rising interest rates it is
expected that the yield of the Company's interest-earning assets will rise more
quickly than the cost on its interest-bearing liabilities, which will have a
positive effect on its net interest income. Although the opposite effect on net
interest income would occur in periods of falling interest rates, the Company
could experience substantial prepayments of its fixed-rate mortgage loans and
mortgage-backed and related securities in periods of falling interest rates,
which would result in the reinvestment of such proceeds at market rates which
are lower than current rates.

The Company's interest rate risk position, as defined by gap, is dynamic as
interest rates change. While static gap analysis may be a useful measure of
determining short-term risk to future net income under certain circumstances, it
does not measure the sensitivity of the market value of assets and liabilities
to changes in interest rates. For example, gap analysis is limited in its
ability to predict trends in future earnings and makes no assumptions about
changes in prepayment tendencies, deposit or loan maturity preferences or
repricing time lags that may occur in response to a change in the market
interest rate environment. In the event market interest rates increase
significantly from the current rates at December 31, 2001, the Company expects
that its one-year positive gap would become negative due to the anticipated
shortening of the term of FHLB puttable advances and to a lesser extent, the
lengthening of the term of mortgage-related assets assuming prepayments slow.



                                       25




                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued



The following table summarizes the Company's gap position as of December 31,
2001.



                                                                           More than     More than
                                                  Within       Four to      One Year       Three
                                                   Three       Twelve       to Three      Years to     Over Five
                                                  Months       Months        Years       Five Years      Years           Total
                                               ----------------------------------------------------------------------------------
                                                                             (Dollars in thousands)
                                                                                                    

 INTEREST-EARNING ASSETS: (1)
 Loans: (2)
      Residential.........................        $  23,375    $  82,986     $  68,212     $  19,106     $  50,311     $ 243,990
      Commercial..........................          136,422      123,619       226,936        59,433       116,214       662,624
      Consumer............................          176,169       20,233        38,633        71,752        22,579       329,366
 Mortgage-backed and related securities...           15,941       25,303        29,576         9,315         5,665        85,800
 Assets available for sale:
      Mortgage loans......................           57,594            -             -             -             -        57,594
      Fixed rate mortgage related.........          271,530            -             -             -             -       271,530
      Variable rate mortgage related......           57,333       93,979       101,938        34,853        31,069       319,172
      Investment securities...............           22,881        1,028             -             -             -        23,909
 Other assets.............................           64,380            -             -             -             -        64,380
                                               ----------------------------------------------------------------------------------
      Total...............................        $ 825,625    $ 347,148     $ 465,295     $ 194,459     $ 225,838    $2,058,365
                                               ==================================================================================

 INTEREST-BEARING LIABILITIES:
 Deposits: (3)
      NOW accounts........................        $   7,681    $  23,042     $  34,375     $  15,431     $  11,348    $   91,877
      Passbook savings accounts...........            3,261        9,782        18,345        12,278        42,406        86,072
      Money market deposit accounts.......          106,710      318,473         2,950         1,062           597       429,792
      Certificates of deposit.............          174,694      290,648       190,280        19,697        58,383       733,702
 Borrowings (4)...........................           76,263       24,680       481,978         3,155             -       586,076
 Impact of interest rate swaps............           60,000            -             -             -      (60,000)             -
                                               ----------------------------------------------------------------------------------
      Total...............................        $ 428,609    $ 666,625     $ 727,928     $  51,623     $  52,734    $1,927,519
                                               ==================================================================================

Excess (deficiency) of
interest-earning assets over
interest-bearing liabilities..............        $ 397,016    $(319,477)    $(262,633)    $ 142,836     $ 173,104    $  130,846
                                               =================================================================================


Cumulative excess (deficiency) of
interest-earning assets over
interest-bearing liabilities..............        $ 397,016    $  77,539     $(185,094)    $ (42,258)    $ 130,846
                                               ====================================================================

Cumulative excess (deficiency) of
interest-earning assets over
interest-bearing liabilities as a
percent of total  assets..................           18.05%        3.53%        (8.41%)       (1.92%)        5.95%
                                               ====================================================================


--------------------------------------------------------------------------------

(1)  Adjustable and floating rate assets are included in the period in which
     interest rates are next scheduled to adjust rather than in the period in
     which they are due, and fixed rate assets are included in the periods in
     which they are scheduled to be repaid based on scheduled amortization, in
     each case adjusted to take into account estimated prepayments utilizing the
     Company's historical prepayment statistics, modified for forecasted
     statistics using the Public Securities Association model of prepayments.
     For fixed rate mortgage loans and mortgage-backed and related securities,
     annual prepayment rates ranging from 8% to 30%, based on the loan coupon
     rate, were used.

(2)  Balances have been reduced for undisbursed loan proceeds, unearned
     insurance premiums, deferred loan fees, purchased loan discounts and
     allowances for loan losses, which aggregated $73.2 million at December 31,
     2001.

(3)  Although the Company's negotiable order of withdrawal ("NOW") accounts,
     passbook savings accounts and money market deposit accounts generally are
     subject to immediate withdrawal, management considers a certain portion of
     such accounts to be core deposits having significantly longer effective
     maturities based on the Company's retention of such deposits in changing
     interest rate environments. NOW accounts, passbook savings accounts and
     money market deposit accounts are assumed to be withdrawn at annual rates
     of 33%, 10% and 98%, respectively, of the declining balance of such
     accounts during the period shown. The withdrawal rates used are higher than
     the Company's historical rates, but are considered by management to be more
     indicative of expected withdrawal rates in a rising interest rate
     environment. If all the Company's NOW accounts, passbook savings accounts
     and money market deposit accounts had been assumed to be repricing within
     one year, the one-year cumulative deficiency of interest-earning assets to
     interest-bearing liabilities would have been $61.3 million or 2.8% of total
     assets.

(4)  Fixed rate puttable FHLB advances are included in the period of their
     modified duration rather than in the period in which they are due.
     Borrowings includes fixed rate puttable FHLB advances of $420 million
     maturing in one to three years.

                                       26


                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued



Assumptions regarding withdrawals and prepayments are based on historical
experience, and management believes such assumptions are reasonable, although
actual withdrawals and repayments of assets and liabilities may vary
substantially. Certain shortcomings are inherent in the method of analysis
presented in the gap table. For example, although certain assets and liabilities
may have similar maturities to repricing, they may react in different degrees to
changes in market interest rates. Also, the interest rates on other types of
assets and liabilities may fluctuate in advance of changes in market interest
rates, while interest rates on other types may lag behind changes in market
rates. Additionally, certain assets, such as adjustable-rate loans and
mortgage-backed and related securities, have features which restrict changes in
interest rates both on a short-term basis and over the life of the asset.
Further, in the event of an actual change in interest rates, actual prepayment
and early withdrawal levels could deviate significantly from those assumed in
calculating the data in the table.


LIQUIDITY AND CAPITAL RESOURCES

The Company's most liquid assets are cash and cash equivalents, which include
investments in highly liquid, short-term investments. The level of these assets
is dependent on the Company's operating, financing and investing activities
during any given period. Cash and cash equivalents totaled $40.9 million and
$38.1 million as of December 31, 2001 and September 30, 2001, respectively.

The Company's primary sources of funds are deposits, including brokered
certificates of deposit, borrowings from the FHLB and proceeds from principal
and interest payments on loans and mortgage-backed and related securities.
Although maturities and scheduled amortization of loans are predictable sources
of funds, deposit flows, prepayments on mortgage loans and mortgage-backed and
related securities are influenced significantly by general interest rates,
economic conditions and competition. Additionally, the Bank is limited by the
FHLB to borrowing up to 35% of its assets. At December 31, 2001, the Company had
additional borrowing capacity of $257.1 million available from the FHLB.

In fiscal 2001 the Company continued to reduce the size of its mortgage-backed
securities and investment securities portfolios as part of a strategy to
decrease the proportion of earnings from that segment of its balance sheet. The
reduction was primarily accomplished through the repayment of principal,
scheduled maturities and the sale of available-for-sale securities. Funds
generated from the repayment of principal, maturities and sales from the
mortgage-backed securities and investment securities portfolios were used to
grow and diversify the Company's loan portfolio, to reduce the Company's
wholesale debt and as an additional source of liquidity. Management anticipates
that this form of "balance sheet restructuring" will be an ongoing strategic
initiative of the Company in fiscal 2002.

The Company is in the midst of a share repurchase program where it may purchase
up to 460,000 shares, or approximately five percent, of its common stock in the
open market. As of December 31, 2001, the Company had purchased 70,300 shares
under the current authorization at an average price of $20.78 per share. The
Company may purchase an additional 389,700 shares under the current
authorization. The Company's share repurchase program is funded through
dividends received from the Bank and the Company's line of credit. Due to the
Company's access to liquidity, shares repurchased have a minimal effect on the
Company's liquidity.

Under federal and state laws and regulations, the Company and its wholly-owned
subsidiary are required to meet certain tangible, core and risk-based capital
requirements. Tangible capital generally consists of shareholders' equity minus
certain intangible assets. Core capital generally consists of tangible capital
plus qualifying intangible assets. The risk-based capital requirements presently
address credit risk related to both recorded and off-balance sheet commitments
and obligations.

The Bank is required to follow Office of Thrift Supervision ("OTS") capital
regulations which require savings institutions to meet two capital standards:
(i) "tier 1 core capital" in an amount not less than 4% of adjusted total assets
and (ii) "risk-based capital" of at least 8% of risk-weighted assets.


                                       27






                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued



The following table summarizes the Bank's capital ratios at the dates indicated:





                                                                                               To Be Well
                                                                                            Capitalized Under
                                                                    For Capital             Prompt Corrective
                                            Actual               Adequacy Purposes          Action Provisions
                                   -------------------------  ------------------------   ------------------------
                                    Amount         Ratio         Amount       Ratio        Amount        Ratio
---------------------------------  ---------     -----------  -------------  ---------   ------------   ---------
                                                              (Dollars in thousands)
                                                                                      


As of December 31, 2001:

Tangible capital..............        $ 176,767       8.09%    => $ 87,428     =>4.0%    => $109,286    =>  5.0%
Core capital .................          176,767       8.09%    =>   87,428     =>4.0%    =>  109,286    =>  5.0%
Tier 1 risk-based capital.....          176,767      11.28%    =>   62,677     =>4.0%    =>   94,015    =>  6.0%
Risk-based capital............          188,710      12.04%    =>  125,354     =>8.0%    =>  156,692    => 10.0%


As of September 30, 2001:

Tangible capital..............        $ 178,436       8.14%    => $ 87,666     =>4.0%    => $109,582    =>  5.0%
Core capital .................          178,436       8.14%    =>   87,666     =>4.0%    =>  109,582    =>  5.0%
Tier 1 risk-based capital.....          178,436      12.61%    =>   56,586     =>4.0%    =>   84,879    =>  6.0%
Risk-based capital............          189,656      13.41%    =>  113,172     =>8.0%    =>  141,465    => 10.0%



The capital of the Company and the Bank exceed all regulatory capital
requirements.

                                       28




                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued


The following table sets forth the amounts of estimated cash flows for the
various interest-earning assets and interest-bearing liabilities outstanding at
December 31, 2001.




                                                    More than         More than          More than           More than
                                  Within            One Year          Two Years         Three Years         Four Years
                                 One Year         to Two Years      to Three Years     To Four Years       to Five Years
                               ---------------- ------------------ ----------------- ------------------- ----------------
Interest earning assets                                                        (Dollars in millions)
                                                                                      

 Loans:
    Residential.......      $    1.3    9.40%    $  1.1    7.99%    $  3.4    7.54%    $  0.2    7.70%  $ 23.0     6.79%
    Commercial........          92.8    5.13%      37.3    6.65%      51.6    7.25%      35.5    6.29%    94.4     7.72%
    Consumer..........          29.6    5.64%      39.3    5.84%     101.3    6.01%     105.6    6.41%    21.4     8.51%

Mortgage-backed
  securities:
    Fixed rate........         192.5    5.94%      65.8    5.94%      65.7    5.94%      22.1    5.94%    22.1     5.94%
    Adjustable rate...          54.3    2.87%      46.2    2.87%      35.3    2.87%      32.6    2.87%    29.9     2.87%

Debt and equity
  securities..........          23.9    5.91%         -        -         -       -          -       -       -         -

Other.................          64.4    5.75%         -        -         -       -          -       -       -         -
Total interest              ---------          ---------         ----------         ----------          -------
  earning assets......      $  458.8    5.37%    $189.7    5.32%   $ 257.3    5.83%   $ 196.0    5.75%  $190.8     6.73%
                            =========          =========         ==========         ==========          =======

Interest bearing liabilities

Deposits:
    NOW accounts......      $   30.7    0.50%    $ 17.2    0.50%    $ 17.2    0.50%    $  7.7    0.50%  $  7.7     0.50%
    Passbooks.........          13.0    0.75%       9.2    0.75%       9.2    0.75%       6.2    0.75%     6.1     0.75%
    Money market......         425.2    2.95%       1.5    2.95%       1.5    2.95%       0.5    2.95%     0.5     2.95%
    Certificates......         465.2    4.68%     140.9    4.51%      49.4    4.51%      17.0    5.23%     2.7     5.26%

Borrowings
    Fixed rate........          26.2    4.85%     250.7    5.47%     181.2    5.65%      53.2    6.15%       -         -
    Adjustable rate...          74.7    1.90%         -        -         -        -         -        -       -         -
Total interest             ----------         ----------         ----------         ----------         --------
  bearing
liabilities...........      $1,035.0    3.60%    $419.5    4.83%    $258.5    4.90%    $ 84.6    5.04%  $ 17.0     1.41%
                           ==========         ==========         ==========         ==========         ========



                                                                             Fair
                                          Over                              Market
                                       Five Years             Total         Value
                                   ---------------   ------------------------------
                                                           
Interest earning assets

 Loans:
    Residential.......             $ 272.5   7.22%      $ 301.5     7.20% $  303.8
    Commercial........               351.1   7.50%        662.7     7.07%    667.6
    Consumer..........                32.2   9.30%        329.4     6.57%    334.3

Mortgage-backed
  securities:
    Fixed rate........                36.7   5.94%        404.9     5.94%    406.1
    Adjustable rate...                73.3   2.87%        271.6     2.87%    271.5

Debt and equity
  securities..........                   -       -         23.9     5.91%     23.9

Other.................                   -       -         64.4     5.75%     64.4

Total interest                    ---------            ---------          ---------
  earning assets......            $  765.8   6.96%     $2,058.4    6.18%  $2,071.6
                                  =========            =========          =========


Interest bearing liabilities

Deposits:
    NOW accounts......            $  11.4   0.50%     $   91.9    0.50%  $    83.8
    Passbooks.........               42.4   0.75%         86.1    0.75%       64.5
    Money market......                0.6   2.95%        429.8    2.95%      429.8
    Certificates......               58.5   6.08%        733.7    4.76%      741.6

Borrowings
    Fixed rate........                  -       -         511.3    5.57%     540.5
    Adjustable rate...                  -       -          74.7    1.90%      74.7
Total interest bearing            --------            ---------          ---------
   liabilities........            $ 112.9   3.50%      $1,927.5    4.08%  $1,934.9
                                  ========            =========          =========





                                       29






ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              The information required herein pursuant to Item 305 of Regulation
              S-K is contained in the section captioned "Management's Discussion
              and Analysis of Financial Condition and Results of Operations" and
              is incorporated herein by reference.

                           PART II. OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

              Neither the Company nor the Bank is involved in any pending legal
              proceedings involving amounts in the aggregate which management
              believes are material to the financial condition and results of
              operations of the Company and the Bank.

ITEM 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS

              None

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

              None

ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              The Annual Meeting of Shareholders was held on January 23, 2002.
              Only shareholders of record at the close of business on November
              30, 2001 (the "Voting Record Date") were entitled to vote at the
              Annual Meeting. On the Voting Record Date, there were 9,175,744
              shares of common stock outstanding, and 8,177,221 shares present
              at the meeting by the holders thereof in person or by proxy, which
              constituted a quorum. The following is a summary of the matters
              voted upon at the Annual Meeting.




                                                                                   NUMBER OF VOTES
                                                            --------------------------------------------------------------
                                                                                                               BROKER
                                                                 FOR          WITHHELD      ABSTENTIONS      NON-VOTES
                                                                 ---          --------      -----------      ---------
                                                                                                 

              NOMINEES FOR DIRECTOR FOR THREE-YEAR
              TERM EXPIRING IN 2005:
                   David J. Drury                                8,134,971         42,250              -              -
                   Gerald A. Kiefer                              8,135,271         41,950              -              -
                   Thomas R. Perz                                7,682,335        494,886              -              -

              RATIFICATION OF APPOINTMENT OF
              KPMG LLP AS AUDITORS                               8,119,315         30,168         27,738              -



ITEM 5.       OTHER INFORMATION

              On January 18, 2002, the Company announced the declaration of a
              dividend of $0.15 per share on the Company's common stock for the
              quarter ended December 31, 2001. The dividend is payable on
              February 20, 2002 to shareholders of record as of February 11,
              2002. This will be the 26th consecutive cash dividend payment
              since the Company became publicly-held in June 1993.

ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K

              (a) Exhibits:
                  11.1 Statement Regarding Computation of Earnings Per Share
                  (See Footnote 7 in "Notes to Unaudited Consolidated Financial
                  Statements") (b) No reports on Form 8-K were filed during the
                  quarter for which this report was filed.

                                       30




                                   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 thereunto duly authorized.



                                                ST. FRANCIS CAPITAL CORPORATION




Dated:   February 14, 2002                      By:   /s/ Jon D. Sorenson
       -------------------                            --------------------------
                                                      Jon D. Sorenson
                                                      Chief Financial Officer

                                       31