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 March 31, 2002

                         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 9,284,904 at April 30, 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...............  19

ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk..........................................  32

PART II - OTHER INFORMATION

ITEM 1.   Legal Proceedings...................................................................................  32

ITEM 2.   Changes In Securities and Use of Proceeds...........................................................  32

ITEM 3.   Defaults Upon Senior Securities.....................................................................  32

ITEM 4.   Submission of Matters to a Vote of Security Holders.................................................  32

ITEM 5.   Other Information...................................................................................  32

ITEM 6.   Exhibits and Reports on Form 8-K....................................................................  32


SIGNATURES ...................................................................................................  33







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




-----------------------------------------------------------------------------------------------------------------------------
                                                                                    March 31,                September 30,
                                                                                       2002                      2001
                                                                                 -----------------         ------------------
                                                                                      (In thousands, except share data)
                                                                                                     
ASSETS
Cash and due from banks......................................................          $   36,407                  $  37,989
Federal funds sold and overnight deposits....................................                 509                        111
                                                                                 ----------------         ------------------
Cash and cash equivalents....................................................              36,916                     38,100
                                                                                 ----------------         ------------------
Securities available for sale, at fair value:
    Debt and equity securities...............................................              67,907                     41,661
    Mortgage-backed and related securities...................................             599,599                    616,969
Mortgage loans held for sale, at lower of cost or market.....................              26,071                     18,974
Securities held to maturity, at amortized cost:
     Mortgage-backed and related securities (fair values of $82,366
     and $96,237, respectively)..............................................              81,978                     95,384
Loans receivable, net........................................................           1,225,636                  1,237,900
Federal Home Loan Bank stock, at cost........................................              64,183                     62,691
Accrued interest receivable..................................................               9,942                     11,115
Foreclosed properties........................................................                 243                        401
Real estate held for investment..............................................              30,501                     26,255
Premises and equipment, net..................................................              29,572                     29,128
Goodwill.....................................................................              13,351                     13,351
Other assets.................................................................              24,662                     14,337
                                                                                 ----------------         ------------------
Total assets.................................................................         $ 2,210,561                $ 2,206,266
                                                                                 ================         ==================

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits.....................................................................         $ 1,411,163                $ 1,449,320
Short term borrowings........................................................             526,050                    497,152
Long term borrowings.........................................................              89,990                     74,281
Advances from borrowers for taxes and insurance..............................               4,021                     10,350
Accrued interest payable and other liabilities...............................              12,684                     14,688
                                                                                 ----------------         ------------------
Total liabilities............................................................           2,043,908                  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, 9,284,904 and 9,208,244 shares, respectively.................                146                        146
Additional paid-in-capital...................................................              88,950                     88,826
Accumulated other comprehensive income (loss)................................             (1,350)                      1,137
Treasury stock at cost (5,294,336 and 5,370,996 shares, respectively)........            (73,430)                   (74,264)
Retained earnings, substantially restricted..................................             152,337                    144,630
                                                                                 ----------------         ------------------
Total shareholders' equity...................................................             166,653                    160,475
                                                                                 ----------------         ------------------
Total liabilities and shareholders' equity...................................         $ 2,210,561                $ 2,206,266
                                                                                 ================         ==================




      See accompanying Notes to Unaudited Consolidated Financial Statements

                                        3





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



-----------------------------------------------------------------------------------------------------------------------------------
                                                                          Six Months Ended                 Three Months Ended
                                                                             March 31,                         March 31,
                                                                   ------------------------------    ------------------------------
                                                                      2002              2001             2002             2001
                                                                   ------------     -------------    -------------    -------------
                                                                                (In thousands, except per share data)
                                                                                                          
 INTEREST AND DIVIDEND INCOME:
      Loans.......................................................     $44,803           $54,017          $21,769          $26,740
      Mortgage-backed and related securities.....................       15,510            26,219            6,973           12,538
      Debt and equity securities..................................         631             5,773              432            2,431
      Federal funds sold and overnight deposits ..................          35                72               11               34
      Federal Home Loan Bank stock ...............................       1,708             1,169              791              546
      Trading account securities..................................           -                 8                -                8
                                                                   ------------     -------------    -------------    -------------
 Total interest and dividend income...............................      62,687            87,258           29,976           42,297
                                                                   ------------     -------------    -------------    -------------
 INTEREST EXPENSE:
      Deposits....................................................      20,156            37,533            9,162           18,365
      Advances and other borrowings...............................      15,249            24,330            7,572           10,995
                                                                   ------------     -------------    -------------    -------------
 Total interest expense...........................................      35,405            61,863           16,734           29,360
                                                                   ------------     -------------    -------------    -------------
 Net interest income before provision for loan losses.............      27,282            25,395           13,242           12,937
 Provision for loan losses........................................       1,820             1,309              909              706
                                                                   ------------     -------------    -------------    -------------
 Net interest income..............................................      25,462            24,086           12,333           12,231
                                                                   ------------     -------------    -------------    -------------
 OTHER OPERATING INCOME (EXPENSE), NET:
      Loan servicing and loan related fees........................       2,108             1,670              864              988
      Depository fees and service charges.........................       2,772             2,585            1,232            1,238
      Securities gains............................................         734               476              677              199
      Gain on sales of loans .....................................       5,277             2,100            2,074            1,487
      Insurance, annuity and brokerage commissions................         811               601              434              313
      Gain (loss) on foreclosed properties........................          25              (10)               26                1
      Income from real estate held for investment.................       1,549             1,506              771              753
      Other income................................................         467               576              275              367
                                                                   ------------     -------------    -------------    -------------
 Total other operating income, net................................      13,743             9,504            6,353            5,346
                                                                   ------------     -------------    -------------    -------------
 GENERAL AND ADMINISTRATIVE EXPENSES:
      Compensation and other employee benefits....................      13,694            10,389            6,724            5,448
      Occupancy expenses, including depreciation..................       2,398             2,413            1,228            1,325
      Furniture and equipment, including depreciation ............       1,950             2,150              960            1,080
      Real estate held for investment expenses....................       1,553             1,529              780              770
      Goodwill amortization.......................................           -               617                -              309
      Other general and administrative expenses...................       4,315             4,319            2,275            2,225
                                                                   ------------     -------------    -------------    -------------
 Total general and administrative expenses........................      23,910            21,417           11,967           11,157
                                                                   ------------     -------------    -------------    -------------
 Income before income tax expense and cumulative effect of
     change in accounting principle...............................      15,295            12,173            6,719            6,420
 Income tax expense...............................................       4,374             3,045            1,792            1,661
                                                                   ------------     -------------    -------------    -------------
 Income before cumulative effect of change in accounting
     principle....................................................     $10,921           $ 9,128          $ 4,927          $ 4,759
 Cumulative effect of a change in accounting for derivative
     instruments and hedging activities (net of income taxes
     of $55)......................................................           -              (84)                -                -
                                                                   ------------     -------------    -------------    -------------
 Net income.......................................................     $10,921           $ 9,044          $ 4,927          $ 4,759
                                                                   ============     =============    =============    =============

 Basic earnings per share:
     Before cumulative effect of change in accounting
        principle.................................................      $ 1.19            $ 0.97           $ 0.53           $ 0.51
     Cumulative effect of change in accounting principle..........           -            (0.01)                -                -
                                                                   ------------     -------------    -------------    -------------
                                                                        $ 1.19            $ 0.96           $ 0.53           $ 0.51
                                                                   ============     =============    =============    =============

 Diluted earnings per share:
     Before cumulative effect of change in accounting
        principle................................................       $ 1.13            $ 0.96           $ 0.51           $ 0.50
     Cumulative effect of change in accounting principle.........            -            (0.01)                -                -
                                                                   ------------     -------------    -------------    -------------
                                                                        $ 1.13            $ 0.95           $ 0.51           $ 0.50
                                                                   ============     =============    =============    =============



      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)
                                                                                                      
Six months ended March 31, 2001
-------------------------------
Balance at September 30, 2000 ...........   9,437,197   $      146   $   88,799   $  130,399   $  (18,923)  $  (69,498)  $  130,923

Net income ..............................           -            -            -        9,044            -            -        9,044

Change in unrealized loss on securities
     available for sale .................           -            -            -            -       26,650            -       26,650
Reclassification adjustment for gains
     realized in net income .............           -            -            -            -         (476)           -         (476)
Income taxes ............................           -            -            -            -      (10,124)           -      (10,124)
                                                                                                                         ----------
Comprehensive income ....................                                                                                    25,094

Cash dividend - $0.20 per share .........           -            -            -       (1,882)           -            -       (1,882)
Purchase of treasury stock ..............     (35,076)           -            -            -            -         (487)        (487)
                                           ----------   ----------   ----------   ----------   ----------   ----------   ----------
Balance at March 31, 2001 ...............   9,402,121   $      146   $   88,799   $  137,561   $   (2,873)  $  (69,985)  $  153,648
                                           ==========   ==========   ==========   ==========   ==========   ==========   ==========

Six months ended March 31, 2002
-------------------------------
Balance at September 30, 2001 ...........   9,208,244   $      146   $   88,826   $  144,630   $    1,137   $  (74,264)  $  160,475

Net income ..............................           -            -            -       10,921            -            -       10,921

Change in unrealized loss on securities
     available for sale .................           -            -            -            -       (3,458)           -       (3,458)
Reclassification adjustment for gains
     realized in net income .............           -            -            -            -         (734)           -         (734)
Income taxes ............................           -            -            -            -        1,705            -        1,705
                                                                                                                         ----------
Comprehensive income ....................                                                                                     8,434

Cash dividend - $0.30 per share .........           -            -            -       (2,764)           -            -       (2,764)
Purchase of treasury stock ..............     (32,500)           -            -            -            -         (679)        (679)
Exercise of stock options, net ..........     109,160            -          124         (450)           -        1,513        1,187
                                           ----------   ----------   ----------   ----------   ----------   ----------   ----------
Balance at March 31, 2002 ...............   9,284,904   $      146   $   88,950   $  152,337   $   (1,350)  $  (73,430)  $  166,653
                                           ==========   ==========   ==========   ==========   ==========   ==========   ==========


     See accompanying Notes to Unaudited Consolidated Financial Statements
                                       5





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




                                                                                                             Six months ended
                                                                                                                 March 31,
                                                                                                         --------------------------
                                                                                                           2002             2001
                                                                                                         ---------        ---------
                                                                                                            (In thousands)
                                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income .......................................................................................       $  10,921        $   9,044
Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses ..................................................................           1,820            1,309
      Depreciation, accretion and amortization ...................................................           4,146            3,746
      Deferred income taxes ......................................................................           1,299           (5,564)
      Securities gains ...........................................................................            (734)            (476)
      Originations of loans held for sale ........................................................        (401,292)        (169,332)
      Proceeds from sales of loans held for sale .................................................         399,472          156,287
      Gain on sale of loans ......................................................................          (5,277)          (2,100)
      Stock dividends received on Federal Home Loan Bank stock ...................................          (1,492)          (1,206)
      Other, net .................................................................................         (12,561)          (3,069)
                                                                                                         ---------        ---------
Net cash used in operating activities ............................................................          (3,698)         (11,361)
                                                                                                         ---------        ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of mortgage-backed and related securities held to maturity .........................         (21,720)               -
    Principal repayments on mortgage-backed and related securities held to maturity ..............          35,126            4,100
    Purchases of mortgage-backed and related securities available for sale .......................        (175,087)               -
    Proceeds from sales of mortgage-backed securities available for sale .........................          34,748           36,158
    Principal repayments on mortgage-backed securities available for sale ........................         154,309           41,240
    Purchases of debt and equity securities available for sale ...................................         (61,264)            (128)
    Proceeds from sales of debt and equity securities available for sale .........................           9,223            5,676
    Proceeds from maturities of debt and equity securities available for sale ....................          25,003           98,967
    Purchase of loans ............................................................................        (143,309)         (69,715)
    Decrease in loans, net of loans held for sale ................................................         155,573           78,134
    Increase in real estate held for investment ..................................................          (4,914)             (48)
    Purchases of premises and equipment, net .....................................................          (2,102)            (433)
                                                                                                         ---------        ---------
Net cash provided by investing activities ........................................................           5,586          192,745
                                                                                                         ---------        ---------



     See accompanying Notes to Unaudited Consolidated Financial Statements

                                       6


                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
                Consolidated Statements of Cash Flows, continued
                                   (Unaudited)





                                                                                                             Six months ended
                                                                                                                 March 31,
                                                                                                        ---------------------------
                                                                                                          2002               2001
                                                                                                        ---------         ---------
                                                                                                               (In thousands)
                                                                                                                    
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net increase (decrease) in deposits ........................................................          (39,094)           31,302
    Proceeds from advances and other borrowings ................................................          107,265           481,131
    Repayments on advances and other borrowings ................................................         (112,634)         (541,864)
    Increase (decrease) in securities sold under agreements to repurchase ......................           49,976          (132,389)
    Decrease in advances from borrowers for taxes and insurance ................................           (6,329)           (6,129)
    Dividends paid .............................................................................           (2,764)           (1,882)
    Stock option transactions ..................................................................            1,187                 -
    Purchase of treasury stock .................................................................             (679)             (487)
                                                                                                        ---------         ---------
Net cash used in financing activities ..........................................................           (3,072)         (170,318)
                                                                                                        ---------         ---------

Increase (decrease)  in cash and cash equivalents ..............................................           (1,184)           11,066

Cash and cash equivalents:
      Beginning of period ......................................................................           38,100            34,747
                                                                                                        ---------         ---------
      End of period ............................................................................        $  36,916         $  45,813
                                                                                                        =========         =========

Supplemental disclosures of cash flow information:
    Cash paid during the period for:
      Interest .................................................................................        $  37,087         $  62,387
      Income taxes .............................................................................            8,062            14,601

Supplemental schedule of noncash investing and financing activities:

    The following summarizes significant noncash investing and financing
      activities:

      Mortgage loans secured as mortgage-backed securities .....................................          $     -         $   1,432
      Transfer from loans to foreclosed properties .............................................              237               176
      Transfer of mortgage loans to mortgage loans held for sale ...............................           56,196            41,852




     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 six and three month periods ended
         March 31, 2002 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)
                                                                               March 31       September 30,
                                                                                 2002             2001
                                                                              ----------       ------------
                                                                                    (In thousands)
                                                                                         
             Commitments to extend credit:
               Fixed-rate loans.......................................         $  19,782        $  19,375
               Variable-rate loans....................................            50,138           29,157
             Mortgage loans sold with recourse........................            14,041           15,090
             Guarantees under IRB issues..............................            38,659           38,080
             Interest rate swap agreements (notional amount)..........            30,000           80,000
             Unused and open-ended lines of credit:
               Consumer..............................................            253,354          232,046
               Commercial.............................................            65,726           24,423
            Commitments to fund equity investments....................                 -            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 March 31, 2002 have interest rates ranging from
         6.25% to 9.75%. 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 basis. The amount of collateral obtained if
         deemed necessary by the Company upon extension of credit is based on

                                       8


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



         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 March 31, 2002, 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 March 31, 2002,
         the Company had $30 million in fixed receive-floating pay agreements
         with maturity dates ranging from 2008 to 2009 and call dates ranging
         from June 2002 to July 2002. The agreements have fixed interest rates
         ranging from 5.85% to 6.00% and variable interest rates ranging from
         1.727% to 1.87%.

         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
March 31, 2002 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 ................................         $ 65,007         $     13         $   (712)         $ 64,308
 Marketable equity securities .................................            3,599                -                -             3,599
                                                                        --------         --------         --------          --------
TOTAL DEBT AND EQUITY SECURITIES ..............................         $ 68,606         $     13         $   (712)         $ 67,907
                                                                        ========         ========         ========          ========

MORTGAGE-BACKED & RELATED SECURITIES:
 Participation certificates:
   FNMA .......................................................         $ 25,151           $    -         $   (349)         $ 24,802
   Private issue ..............................................           14,846                -             (628)           14,218
 REMICs:
   FHLMC ......................................................           55,511              200           (1,233)           54,478
   FNMA .......................................................           16,686               81             (149)           16,618
   Private issue ..............................................          488,926            1,883           (1,362)          489,447
 CMO residual .................................................               36                -                -                36
                                                                        --------         --------         --------          --------
TOTAL MORTGAGE-BACKED AND RELATED
      SECURITIES ..............................................         $601,156         $  2,164         $ (3,721)         $599,599
                                                                        ========         ========         ========          ========


                                                                                         SECURITIES HELD TO MATURITY
                                                                        ------------------------------------------------------------
                                                                                          Gross            Gross
                                                                        Amortized       Unrealized       Unrealized           Fair
                                                                           Cost            Gains          (Losses)            Value
                                                                         -------          -------          -------           -------
                                                                              (In thousands)
                                                                                                                  
MORTGAGE-BACKED & RELATED SECURITIES:
 Participation certificates:
   GNMA ...................................................              $ 8,757          $     6          $     -           $ 8,763
 REMICs:
   Private issue ..........................................               73,221              483             (101)           73,603
                                                                         -------          -------          -------           -------
 TOTAL MORTGAGE-BACKED AND RELATED
      SECURITIES ..........................................              $81,978          $   489          $  (101)          $82,366
                                                                         =======          =======          =======           =======


         During the six month periods ended March 31, 2002 and 2001, gross
         proceeds from the sale of securities available for sale totaled
         approximately $44.0 million and $41.8 million, respectively. The gross
         realized gains on such sales totaled approximately $735,000 and
         $367,000 for the six month periods ended March 31, 2002 and 2001,
         respectively. The gross realized losses on such sales totaled
         approximately $1,000 and $49,000 for the six month periods ended March
         31, 2002 and 2001, respectively.

         During the three month periods ended March 31, 2002 and 2001, gross
         proceeds from the sale of securities available for sale totaled
         approximately $40.3 million and $33.8 million, respectively. The gross
         realized gains on such sales totaled approximately $678,000 and
         $133,000 for the three month periods ended March 31, 2002 and 2001,
         respectively. The gross realized losses on such sales totaled
         approximately zero and $49,000 for the three month periods ended March
         31, 2002 and 2001, respectively.

         At March 31, 2002, $461.9 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:



                                                                                       March 31,        September 30,
                                                                                         2002                2001
          -----------------------------------------------------------------------------------------------------------
                                                                                            (In thousands)

                                                                                                
           First mortgage -- one- to four-family..............................        $   234,975        $   298,617
           First mortgage -- residential construction..........................            68,447             68,936
           First mortgage -- multi-family.....................................            141,662            126,338
           Commercial real estate.............................................            387,003            362,329
           Home equity........................................................            238,354            221,559
           Commercial.........................................................            150,005            140,826
           Consumer secured by real estate.....................................            64,594             71,325
           Interim financing and consumer loans...............................             22,690             18,027
           Indirect auto.......................................................             9,783             15,632
           Education..........................................................              3,967              3,253
                                                                                   ---------------   ----------------
               Total gross loans................................................        1,321,480          1,326,842
                                                                                   ---------------   ----------------
           Less:
               Loans in process..................................................          55,338             57,153
               Unearned insurance premiums......................................              107                136
               Deferred loan and guarantee fees.................................              716                445
               Purchased loan discount..........................................              477                548
               Allowance for loan losses........................................           13,135             11,686
                                                                                   ---------------   ----------------
               Total deductions.................................................           69,773             69,968
                                                                                   ---------------   ----------------
           Total loans receivable.............................................          1,251,707          1,256,874
           Less:  First mortgage loans held for sale..........................             26,071             18,974
                                                                                   ---------------   ----------------
           Loans receivable, net..............................................        $ 1,225,636        $ 1,237,900
                                                                                   ===============   ================



(6)  Allowance For Loan Losses

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




                                                                      Six months ended              Three months ended
                                                                          March 31,                      March 31,
                                                                -----------------------------  -----------------------------
                                                                    2002            2001           2002            2001
                                                                -------------  --------------  -------------  --------------
                                                                                      (In thousands)

                                                                                                  
          Beginning balance..................................       $ 11,686        $ 10,404       $ 12,382        $ 10,812
          Charge-offs:
            Real estate - mortgage...........................           (23)            (27)              -               -
            Commercial loans.................................          (110)           (124)          (110)            (31)
            Home equity loans................................            (2)            (70)            (2)            (35)
            Consumer........................................           (332)           (135)          (118)            (85)

                                                                -------------  --------------  -------------  --------------
          Total charge-offs..................................          (467)           (356)          (230)           (151)
                                                                -------------  --------------  -------------  --------------
          Recoveries:
            Real estate - mortgage...........................             18               -              -               -
            Commercial loans.................................             64               8             64               6
            Home equity loans................................              1               -              1               -
            Consumer........................................              13              14              9               6
                                                                -------------  --------------  -------------  --------------
          Total recoveries...................................             96              22             74              12
                                                                -------------  --------------  -------------  --------------
          Net charge-offs....................................          (371)           (334)          (156)           (139)
                                                                -------------  --------------  -------------  --------------
          Provision..........................................          1,820           1,309            909             706
                                                                -------------  --------------  -------------  --------------
          Ending balance.....................................       $ 13,135        $ 11,379       $ 13,135        $ 11,379
                                                                =============  ==============  =============  ==============



                                       11


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


(7)   Earnings Per Share


         Basic earnings per share of common stock for the six and three month
         periods ended March 31, 2002 and 2001, 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 six and three month periods ended March 31,
         2002 and 2001, 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
         March 31, 2002 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.

         The computation of earnings per common share is as follows:




                                                                             Six months ended              Three months ended
                                                                                 March 31,                      March 31,
                                                                       ----------------------------     ----------------------------
                                                                            2002           2001            2002           2001
                                                                       ------------    ------------     ------------    ------------
                                                                                                          
 Income before cumulative effect of change in
     accounting principle .........................................    $ 10,921,000    $  9,128,000     $  4,927,000    $  4,759,000
 Cumulative effect of change in accounting principle ..............               -         (84,000)               -               -
                                                                       ------------    ------------     ------------    ------------
 Net income for the period ........................................    $ 10,921,000    $  9,044,000     $  4,927,000    $  4,759,000
                                                                       ============    ============     ============    ============

 Common shares issued .............................................      14,579,240      14,579,240       14,579,240      14,579,240
 Weighted average treasury shares .................................       5,375,160       5,171,494        5,349,803       5,177,119
                                                                       ------------    ------------     ------------    ------------

 Weighted average common shares
     outstanding during the period ................................       9,204,080       9,407,746        9,229,437       9,402,121
 Effect of dilutive stock options outstanding .....................         454,387         122,526          465,128         199,894
                                                                       ------------    ------------     ------------    ------------
 Diluted weighted average common shares
     outstanding during the period ................................       9,658,467       9,530,272        9,694,565       9,602,015
                                                                       ============    ============     ============    ============

 Basic earnings per share:
     Before cumulative effect of change in accounting
         principle.................................................    $       1.19    $       0.97     $       0.53    $       0.51
     Cumulative effect of change in accounting principle ..........               -           (0.01)               -               -
                                                                       ------------    ------------     ------------    ------------
                                                                       $       1.19    $       0.96     $       0.53    $       0.51
                                                                       ============    ============     ============    ============
 Diluted earnings per share:
     Before cumulative effect of change in accounting
         principle.................................................    $       1.13    $       0.96     $       0.51    $       0.50
     Cumulative effect of change in accounting principle ..........               -           (0.01)               -               -
                                                                       ------------    ------------     ------------    ------------
                                                                       $       1.13    $       0.95     $       0.51    $       0.50
                                                                       ============    ============     ============    ============



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




                                                                                 March 31,           September 30,
                                                                                    2002                  2001
                                                                             ------------------    ------------------
                                                                                              
          Common shares outstanding at the end of the period.............             9,284,904             9,208,244
          Incremental shares relating to dilutive stock
             options outstanding at the end of the period.................              478,839               424,891
                                                                             ------------------    ------------------
                                                                                      9,763,743             9,633,135
                                                                             ==================    ==================

          Total shareholders' equity at the end of the period............          $166,653,000          $160,475,000

          Book value per common share....................................          $      17.07          $      16.66



                                       12

                 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 March 31, 2002, 60,650 shares were reserved for future grants.
         Further information concerning the options is as follows:




                                                                          Six months ended March 31,
                                                      --------------------------------------------------------------------
                                                                    2002                               2001
                                                      --------------------------------------------------------------------
                                                                          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..................................             -                  -       (34,850)               18.36
           Exercised.................................     (109,160)               9.75              -                   -

                                                      -------------    ---------------   ------------    ----------------
           Outstanding at end of period..............     1,505,738             $16.17      1,665,298              $15.73
                                                      =============    ===============   ============    ================

           Options exercisable.......................     1,023,328     $5.00 -- 22.00        883,494      $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:





                                                                        Six months ended              Three months ended
                                                                           March 31,                      March 31,
                                                                  ---------------------------    ---------------------------
                                                                      2002           2001           2002            2001
                                                                  ------------   ------------    -----------    ------------
                                                                                        (In thousands)

                                                                                                    
          Federal income tax expense at statutory rate of 35%..       $  5,253       $  4,212       $  2,252        $  2,247
          State income taxes, net of Federal income tax
                benefit........................................            442             64            180              62
          Tax exempt interest..................................           (34)           (49)           (17)            (23)
          Acquisition intangible amortization..................              -            114              -              57
          Affordable housing credits...........................        (1,304)        (1,304)          (652)           (652)
          Other, net...........................................             17              8             29            (30)
                                                                  ------------   ------------    -----------    ------------
                                                                      $  4,374       $  3,045       $  1,792        $  1,661
                                                                  ============   ============    ===========    ============



                                       13


                 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 March 31, 2002, the Company had $30.0 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 $30.0 million at March 31, 2002 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 six month
         period ended March 31, 2002, the Company recorded a net reduction of
         interest expense of $1.1 million as a result of the Company's interest
         rate swap agreements compared with a net reduction of $126,000 for the
         six month period ended March 31, 2001.

                                       14



                 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.


(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.


                                       15


                 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)

                                                                                                          
SIX MONTHS ENDED MARCH 31, 2002
Net interest income ..............................     $     7,372      $    11,810     $     4,798     $    (1,206)     $    22,774
Provision for loan losses ........................             756              984              80               -            1,820
Other operating income ...........................           4,236              618           5,227             733           10,815
General and administrative expenses ..............          11,238            1,718           2,739             413           16,108
Income taxes (benefit) ...........................            (134)           3,379           2,510            (308)           5,448
                                                       -----------      -----------     -----------     -----------      -----------
Segment profit (loss) ............................     $      (252)     $     6,347     $     4,696     $      (578)     $    10,213
                                                       ===========      ===========     ===========     ===========      ===========

Segment average assets ...........................     $   333,146      $   651,925     $   289,549     $   768,587      $ 2,043,207
                                                       ===========      ===========     ===========     ===========      ===========

SIX MONTHS ENDED MARCH 31, 2001
Net interest income ..............................     $    11,765      $     6,970     $     3,661     $     1,669      $    24,065
Provision for loan losses ........................             443              623             243               -            1,309
Other operating income ...........................           3,586              586           2,421             340            6,933
General and administrative expenses ..............          10,679            1,411           1,814             493           14,398
Income taxes .....................................           1,149            1,501           1,096             412            4,159
                                                       -----------      -----------     -----------     -----------      -----------
Segment profit ...................................     $     3,079      $     4,021     $     2,928     $     1,104      $    11,133
                                                       ===========      ===========     ===========     ===========      ===========

Segment average assets ...........................     $   320,991      $   594,584     $   426,285     $ 1,023,982      $ 2,365,842
                                                       ===========      ===========     ===========     ===========      ===========

THREE MONTHS ENDED MARCH 31, 2002
Net interest income ..............................     $     3,470      $     6,314     $     2,440     $      (925)     $    11,299
Provision for loan losses ........................             378              492              39               -              909
Other operating income ...........................           2,052              292           1,889             676            4,909
General and administrative expenses ..............           5,722              853           1,379             202            8,156
Income taxes (benefit) ...........................            (202)           1,800             987            (154)           2,431
                                                       -----------      -----------     -----------     -----------      -----------
Segment profit(loss) .............................     $      (376)     $     3,462     $     1,923     $      (297)     $     4,712
                                                       ===========      ===========     ===========     ===========      ===========

Segment average assets ...........................     $   335,386      $   670,890     $   269,138     $   755,771      $ 2,031,185
                                                       ===========      ===========     ===========     ===========      ===========

THREE MONTHS ENDED MARCH 31, 2001
Net interest income ..............................     $     5,293      $     3,600     $     1,987     $     1,141      $    12,021
Provision for loan losses ........................             221              361             123               -              706
Other operating income ...........................           1,767              310           1,731             199            4,007
General and administrative expenses ..............           5,452              762             975             264            7,453
Income taxes .....................................             518              893             784             314            2,509
                                                       -----------      -----------     -----------     -----------      -----------
Segment profit ...................................     $       868      $     1,894     $     1,837     $       762      $     5,360
                                                       ===========      ===========     ===========     ===========      ===========

Segment average assets ...........................     $   322,810      $   605,717     $   418,485     $   977,054      $ 2,324,066
                                                       ===========      ===========     ===========     ===========      ===========




                                       16

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




RECONCILEMENT OF SEGMENT INFORMATION TO FINANCIAL STATEMENTS




                                                                    Six months ended March 31,         Three months ended March 31,
                                                                      2002             2001              2002              2001
                                                                  -----------       -----------       -----------       -----------
                                                                                           (In thousands)
                                                                                                            
NET INTEREST INCOME AND OTHER OPERATING INCOME
Total for segments .........................................      $    33,589       $    30,998       $    16,208       $    16,028
Unallocated transfer pricing credit (primarily on ..........            5,403             3,124             2,320             1,784
capital)
Income from affordable housing subsidiary ..................            1,549             1,506               771               753
Holding company interest expense ...........................             (543)           (1,351)             (223)             (626)
Elimination of intercompany interest income ................             (538)             (551)             (262)             (273)
Other ......................................................            1,565             1,173               781               617
                                                                  -----------       -----------       -----------       -----------
Consolidated total revenue .................................      $    41,025       $    34,899       $    19,595       $    18,283
                                                                  ===========       ===========       ===========       ===========

PROFIT
Total for segments .........................................      $    10,213       $    11,133       $     4,712       $     5,360
Unallocated transfer pricing credit (primarily on ..........            3,242             1,875             1,392             1,071
capital)
Unallocated administrative and centralized support .........           (2,865)           (2,702)           (1,364)           (1,427)
costs (a)
Holding company net loss ...................................             (581)           (1,111)             (288)             (568)
Elimination of intercompany interest income ................             (323)             (331)             (157)             (164)
Affordable housing tax credits .............................            1,304             1,304               652               652
Other ......................................................              (69)           (1,124)              (20)             (165)
                                                                  -----------       -----------       -----------       -----------
Consolidated net income ....................................      $    10,921       $     9,044       $     4,927       $     4,759
                                                                  ===========       ===========       ===========       ===========

AVERAGE ASSETS
Total for segments .........................................      $ 2,043,207       $ 2,365,842       $ 2,031,185       $ 2,324,066
Elimination of intercompany loans ..........................          (13,946)          (13,326)          (14,521)          (13,314)
Other assets not allocated .................................          150,167           104,300           156,303           112,547
                                                                  -----------       -----------       -----------       -----------
Consolidated average assets ................................      $ 2,179,428       $ 2,456,816       $ 2,172,967       $ 2,423,299
                                                                  ===========       ===========       ===========       ===========


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

         (a)After-tax effect of $4.8 million and $4.5 million of general and
            administrative expenses for the six month periods ended March 31,
            2002 and 2001, respectively. After-tax effect of $2.3 million and
            $2.4 million of general and administrative expenses for the three
            month periods ended March 31, 2002 and 2001, respectively.

(13) Goodwill and Intangible Assets -- Adoption of SFAS No. 142

         Effective October 1, 2001, the Company adopted Financial Accounting
         Statement 142, "Goodwill and Other Intangible Assets" ("SFAS No. 142").
         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. 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.

         Net income and earnings per share adjusted for the adoption of SFAS
         No. 142 is as follows:




                                                                             Six months ended                 Three months ended
                                                                                  March 31,                        March 31,
                                                                          --------------------------       -------------------------
                                                                             2002            2001            2002             2001
                                                                          ----------       ---------       ---------       ---------
                                                                                     (In thousands, except per share data)

                                                                                                              
Net income, as reported ...........................................       $   10,921       $   9,044       $   4,927       $   4,759
Add back: Goodwill amortization, net of tax benefit ...............                -             515               -             258
                                                                          ----------       ---------       ---------       ---------
Adjusted net income ...............................................       $   10,921       $   9,559       $   4,927       $   5,017
                                                                          ==========       =========       =========       =========

BASIC EARNINGS PER SHARE:
     Net income, as reported ......................................       $     1.19       $    0.96       $    0.53       $    0.51
     Goodwill amortization, net of tax benefit ....................                -            0.06               -            0.03
                                                                          ----------       ---------       ---------       ---------
     Adjusted net income ..........................................       $     1.19       $    1.02       $    0.53       $    0.54
                                                                          ==========       =========       =========       =========

DILUTED EARNINGS PER SHARE:
     Net income, as reported ......................................       $     1.13       $    0.95       $    0.51       $    0.50
     Goodwill amortization, net of tax benefit ....................                -            0.05               -            0.03
                                                                          ----------       ---------       ---------       ---------
     Adjusted net income ..........................................       $     1.13       $    1.00       $    0.51       $    0.53
                                                                          ==========       =========       =========       =========



                                       17


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




In addition to goodwill, the Company's other intangible assets consist of
mortgage servicing rights which are included in other assets on the consolidated
balance sheet. Mortgage servicing rights are not subject to SFAS No. 142 but
rather, are amortized over their expected life and subject to periodic
impairment testing. The Company's mortgage servicing rights had total carrying
and market values as follows:




                                                                          March 31,         September 30,
                                                                            2002                2001
                                                                       ----------------    ----------------
                                                                                 (In thousands)
                                                                                     
Mortgage servicing rights, carrying value.........................            $  8,074            $  6,287
                                                                       ================    ================
Mortgage servicing rights, market value...........................            $  9,279            $  6,963
                                                                       ================    ================



                                       18




                 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 March 31, 2002 were $2.21 billion an increase of
$4.3 million from September 30, 2001. Increases in investment securities were
offset by a decrease in mortgage-backed and related securities and loans. Total
capital increased to $166.7 million at March 31, 2002 compared with $160.5
million at September 30, 2001. The Company's ratio of shareholders' equity to
total assets was 7.45% at March 31, 2002, compared to 7.27% at September 30,
2001. The Company's fully dilutive book value per share was $17.07 at March 31,
2002, 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 combined 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, decreased $5.2 million
to $1.25 billion at March 31, 2002 from $1.26 billion at September 30, 2001.
During the six month period ended March 31, 2002, one- to four-family loans
decreased $64.1 million, partially offset by an increase of $15.3 million in
multi-family mortgage loans, an increase of $24.7 million in commercial real
estate loans, an increase of $9.2 million in commercial loans and an increase of
$9.6 million in consumer and interim financing 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 six month period ended March 31, 2002, the Company originated
approximately $547.0 million in loans, as compared to $302.4 million for the
same period in the prior year. Of the $547.0 million in loans originated, $282.2
million were first mortgage loans, $93.0 were home equity loans, $57.8 million
were commercial real estate loans, $40.2 million were consumer and interim
financing loans, $38.5 million were commercial loans and $35.3 million were
multi-family loans. For the six month period ended March 31, 2002, the Company
purchased $143.3 million one- to four-family loans, as compared to $69.7 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 six month period ended March 31, 2002, the Company sold $394.2
million one- to four-family loans, as compared to $154.2 million for the same
period in the prior year. During periods of declining or generally low interest
rates, as experienced during the six month period ended March 31, 2002, 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 $30.8 million to $681.6 million at March 31, 2002 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 $196.8 million
during the six month period ended March 31, 2002. During the six month period
ended March 31, 2002, the debt and equity securities component of the Company's
combined mortgage-backed securities and investment securities portfolios

                                       19


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

increased $26.2 million to $67.9 million at March 31, 2002 from $41.7 million at
September 30, 2001. The increase resulted from the investment of funds generated
from the sale of fixed rate one- to four-family mortgage loans in the secondary
market during the period. As noted above, in connection with the balance sheet
restructuring program, in fiscal 2000, the Company began reducing the size of
its combined mortgage-backed and investment securities portfolios which
management anticipates will continue to be an ongoing strategic initiative of
the Company in fiscal 2002. As part of this effort since fiscal 2000, 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 continue to reduce the size of its combined
mortgage-backed securities and investment securities portfolios as necessary to
accommodate growth in the loan portfolio.

Deposits decreased $38.2 million to $1.41 billion at March 31, 2002 from $1.45
billion at September 30, 2001. The decrease in deposits was due primarily to
decreases of $24.3 million in certificates of deposit and $26.0 million in money
market demand account deposits offset by increases of $9.4 million in checking
accounts and $2.7 million in passbook accounts. At March 31, 2002, the Company
had approximately $164.7 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 $44.6 million to $616.0 million at
March 31, 2002 from $571.4 million at September 30, 2001. Short term borrowings
increased $28.9 million to $526.1 million at March 31, 2002, compared to $497.2
million at September 30, 2001. At March 31, 2002, $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 increased $15.7 million to $90.0 million at
March 31, 2002, compared to $74.3 million at September 30, 2001. At March 31,
2002, the Company had an additional borrowing capacity of $237.7 million
available from the FHLB.


RESULTS OF OPERATIONS

NET INCOME. Net income for the six month period ended March 31, 2002 increased
to $10.9 million compared with $9.0 million for the six month period ended March
31, 2001. Net income for the three month period ended March 31, 2002 was $4.9
million compared with $4.8 million for the three month period ended March 31,
2001. The results for the prior year's six month 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." The prior
fiscal year also included goodwill amortization of $617,000 and $309,000 for the
six and three month periods ended March 31, 2001. This expense was eliminated
with the Company's adoption of Financial Accounting Standards No. 142 effective
on October 1, 2001. Net income for the six and three month periods ended March
31, 2002 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:




                                                     Six months ended                   Three months ended
                                                         March 31,                          March 31,
                                              -------------------------------     ------------------------------
                                                  2002              2001             2002              2001
                                              -------------     -------------     ------------     -------------
                                                                                       
 Return on average assets..................       1.00%             0.74%             0.92%            0.80%

 Return on average equity..................      13.17%            12.78%            11.91%           12.98%



NET INTEREST INCOME. Net interest income before provision for loan losses
increased $1.9 million to $27.3 million and $305,000 to $13.2 million for the
six and three month periods ended March 31, 2002 compared to $25.4 million and
$12.9 million for the same

                                       20


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

periods in the prior year. The increase in net interest income was due to an
increase in the net interest margin partially offset by a decrease in average
earning assets. The net interest margin increased to 2.66% and 2.62%,
respectively, for the six and three month periods ended March 31, 2002 compared
to 2.16% and 2.26%, respectively, in the prior year. 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 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.
Average earning assets decreased $303.5 million and $272.8 million,
respectively, for the six and three month periods ended March 31, 2002. The
decrease in average earning assets is largely the result of the Company's
restructuring efforts aimed at reducing the amount of investment and
mortgage-backed securities, and a decrease in the portfolio of one- to
four-family loans, which have been refinancing in the recent lower interest rate
environment.

Total interest income decreased $24.6 million or 28.2% to $62.7 million and
$12.3 million or 29.13% to $30.0 million, respectively, for the six and three
month periods ended March 31, 2002, compared to $87.3 million and $42.3 million,
respectively, for the same periods in the prior year. 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 $1.28 billion from $1.33 billion for the six month period
ended March 31, 2002 and 2001, respectively, and a decrease in the average yield
on loans to 7.04% from 8.12% for the same periods. The decrease in interest
income on loans for the three month period ended March 31, 2002 compared with
the three month period ended March 31, 2001 was the result of a decrease in the
average balance of loans to $1.28 billion from $1.34 billion, respectively, in
conjunction with a decrease in the average yield on loans to 6.89% from 8.08%
for the same periods. The decrease in the average balance of loans is primarily
due to the aforementioned decrease in the one- to four-family loan portfolio.

The decrease in interest income on mortgage-backed and related securities was
due to a decrease in the average balance of such securities to $682.8 million
from $801.0 million for the six month period ended March 31, 2002 and 2001,
respectively, and a decrease in the average yield on such securities to 4.56%
from 6.56% for the same periods. The decrease in interest income on
mortgage-backed and related securities for the three month period ended March
31, 2002 compared to the three month period ended March 31, 2001 was due to a
decrease in the average balance of such securities to $655.9 million from $782.1
million, and a decrease in the average yield on such securities to 4.31% from
6.50% for the same periods. The decrease in interest on debt and equity
securities was the result of a decrease in the average balance of such
securities to $28.2 million form $189.3 million for the six month periods ended
March 31, 2002 and 2001, respectively, and a decrease in the average yield on
such securities to 4.49% from 6.12% for the same periods. The decrease in
interest income on debt and equity securities for the three month period ended
March 31, 2002 compared to the three month period ended March 31, 2001 was due
to a decrease in the average balance of such securities to $43.4 million from
$161.4 million, and a decrease in the average yield on such securities to 4.04%
from 6.11% for the same periods. See "Financial Condition" for a further
discussion of the Company's balance sheet restructuring activities.

Total interest expense decreased $26.5 million or 42.8% to $35.4 million for the
six month period ended March 31, 2002, compared to $61.8 million for the six
month period ended March 31, 2001. For the three month period ended March 31,
2002, total interest expense decreased $12.6 million or 43.0% to $16.7 million
compared to $29.4 million for the three month period ended March 31, 2001. 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 3.00% and 2.80% for the six and three
month periods ended March 31, 2002, respectively, from 5.33% and 5.20% for the
same periods in the prior year. The average balances of deposits decreased to
$1.35 billion and $1.33 billion for the six and three month periods ended March
31, 2002, respectively, as compared to $1.41 billion and $1.43 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 $567.9 million and $582.3 million for the six and
three month periods ended March 31, 2002, respectively, as compared to $804.4
million and $749.9 million for the same periods in the prior year. The average
cost of advances and other borrowings decreased to 5.38% and 5.27% for the six
and three month periods ended March 31, 2002, respectively, from 6.06% and 5.95%
for the same periods 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 six and three month periods ended
March 31, 2002 and 2001, respectively. Tax-exempt investments are not material
and the tax-equivalent method of presentation is not included in the schedule.

                                       21



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





                                                                SIX MONTHS ENDED MARCH 31,
                                            ------------------------------------------------------------------
                                                          2002                              2001
                                            ------------------------------------------------------------------
                                                                   AVERAGE                           AVERAGE
                                              AVERAGE               YIELD/       AVERAGE              YIELD/
                                              BALANCE    INTEREST    COST        BALANCE  INTEREST     COST
                                            ------------------------------------------------------------------
                                                              (Dollars in thousands)
                                                                                    
 ASSETS
 Federal funds sold and overnight deposits   $    3,708  $    35      1.89%   $     2,493  $    72     5.79%

 Trading account securities..............             -        -         -            196        8     8.19
 Debt and equity securities..............        28,207      631      4.49        189,320    5,773     6.12
 Mortgage-backed and related securities..       682,829   15,510      4.56        801,046   26,219     6.56
 Loans:
   First mortgage.......................        795,051   29,151      7.35        859,577   33,797     7.89
   Home equity...........................       228,983    6,837      5.99        197,904    8,861     8.98
   Consumer .............................       103,968    4,343      8.38        122,538    5,303     8.68
   Commercial and agricultural...........       148,795    4,472      6.03        154,405    6,056     7.87
                                            ----------- --------              -----------  -------
       Total loans.......................     1,276,797   44,803      7.04      1,334,424   54,017     8.12
 Federal Home Loan Bank stock............        63,698    1,708      5.38         31,289    1,169     7.49
                                            ----------- --------              -----------  -------
       Total earning assets..............     2,055,239   62,687      6.12      2,358,768   87,258     7.42
 Valuation allowances....................      (10,009) --------                  (28,973) -------
 Cash and due from banks.................        31,254                            27,722
 Other assets............................       102,944                            99,299
                                            -----------                       -----------
       Total assets......................   $ 2,179,428                       $ 2,456,816
                                            ===========                       ===========

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Interest-bearing deposits:
   NOW accounts .........................   $    87,188      144      0.33    $    78,207      238     0.61
   Money market demand accounts..........       441,929    3,399      1.54        378,164    9,411     4.99
   Passbook..............................        87,992      389      0.89         87,418      842     1.93
   Certificates of deposit..............        730,005   16,224      4.46        868,488   27,042     6.24
                                            ----------- --------              -----------  -------
Total interest-bearing deposits..........     1,347,114   20,156      3.00      1,412,277   37,533     5.33
Advances and other borrowings............       567,901   15,243      5.38        804,422   24,323     6.06
Advances from borrowers for taxes and             5,954        6      0.20          6,147        7     0.23
insurance................................
                                            ----------- --------              -----------  -------
       Total interest-bearing liabilities     1,920,969   35,405      3.70      2,222,846   61,863     5.58
Non interest-bearing deposits............        75,727                            73,994
Other liabilities........................        16,451                            18,102
Shareholders' equity.....................       166,281                           141,874
                                            -----------                       -----------
Total liabilities and shareholders'
   equity.................................  $ 2,179,428                       $ 2,456,816
                                            ===========                       ===========
Net interest income......................                $27,282                           $25,395
                                                        ========                          ========
Net yield on interest-earning assets.....                             2.66                             2.16
Interest rate spread.....................                             2.42                             1.84
Ratio of earning assets to                                          106.99                           106.11
interest-bearing liabilities.............







                                                              THREE MONTHS ENDED MARCH 31,

                                           ------------------------------------------------------------------
                                                          2002                              2001
                                           ------------------------------------------------------------------
                                                                    AVERAGE                          AVERAGE
                                              AVERAGE               YIELD/     AVERAGE                YIELD/
                                              BALANCE    INTEREST    COST       BALANCE    INTEREST    COST
                                           ------------------------------------------------------------------
                                                                (Dollars in thousands)
                                                                                    
 ASSETS
 Federal funds sold and overnight deposits   $    2,812  $    11      1.59%   $    2,601    $    34     5.30%

 Trading account securities..............             -        -         -           392          8     8.28
 Debt and equity securities..............        43,363      432      4.04       161,383      2,431     6.11
 Mortgage-backed and related securities..       655,902    6,973      4.31       782,129     12,538     6.50
 Loans:
   First mortgage.......................        789,444   14,209      7.30       863,252     16,838     7.91
   Home equity...........................       232,602    3,211      5.60       201,646      4,372     8.79
   Consumer .............................       102,590    2,102      8.31       120,637      2,597     8.73
   Commercial and agricultural...........       156,269    2,247      5.83       156,282      2,933     7.61
                                            -----------  -------             -----------    -------
       Total loans.......................     1,280,905   21,769      6.89     1,341,817     26,740     8.08
 Federal Home Loan Bank stock............        64,142      791      5.00        31,597        546     7.01
                                            -----------  -------             -----------    -------
       Total earning assets..............     2,047,124   29,976      5.94     2,319,919     42,297     7.39
                                                         -------                            -------
 Valuation allowances....................      (11,067)                         (20,850)
 Cash and due from banks.................        31,169                           27,860
 Other assets............................       105,741                           96,370
                                           ------------                      -----------
       Total assets......................   $ 2,172,967                       $2,423,299
                                           ============                      ===========

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Interest-bearing deposits:
   NOW accounts .........................   $    87,878       63      0.29    $   78,011        118     0.61
   Money market demand accounts..........       422,506    1,220      1.17       381,651      4,467     4.75
   Passbook..............................        86,846      161      0.75        85,147        400     1.91
   Certificates of deposit..............        729,412    7,718      4.29       887,932     13,380     6.11
                                            -----------  -------             -----------   --------
Total interest-bearing deposits..........     1,326,642    9,162      2.80     1,432,741     18,365     5.20
Advances and other borrowings............       582,338    7,571      5.27       749,929     10,994     5.95
Advances from borrowers for taxes and             2,894        1      0.14         2,989          1     0.14
insurance................................
                                            -----------  -------             -----------   --------
       Total interest-bearing liabilities     1,911,874   16,734      3.55     2,185,659     29,360     5.45
Non interest-bearing deposits............        76,978                           69,832
Other liabilities........................        16,362                           19,083
Shareholders' equity.....................       167,753                          148,725
                                            -----------                      -----------
Total liabilities and shareholders'
   equity................................   $ 2,172,967                       $2,423,299
                                            ===========                      ===========
Net interest income......................               $ 13,242                           $ 12,937
                                                        ========                           ========
Net yield on interest-earning assets.....                             2.62                              2.26
Interest rate spread.....................                             2.39                              1.95
Ratio of earning assets to
interest-bearing liabilities.............                           107.07                            106.14



                                       22



                 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:




                                                     Six months ended                   Three months ended
                                                         March 31,                          March 31,
                                              -------------------------------     ------------------------------
                                                  2002              2001             2002              2001
                                              -------------     -------------     ------------     -------------
                                                                    (Dollars in thousands)
                                                                                      
 Beginning balance.........................      $  11,686         $  10,404         $ 12,382          $ 10,812
 Provision for loan losses.................          1,820             1,309              909               706
 Recoveries.................................            96                22               74                12
 Charge-offs...............................          (467)             (356)            (230)             (151)
                                              -------------     -------------     ------------     -------------
 Ending balance............................      $  13,135         $  11,379         $ 13,135          $ 11,379
                                              =============     =============     ============     =============

 Ratio of allowance for loan losses to
      gross loans receivable at the end
      of the period........................          0.99%             0.83%            0.99%             0.83%

 Ratio of allowance for loan losses to
      total non-performing loans at the
      end of the period....................        149.33%            78.30%          149.33%            78.30%

 Ratio of net charge-offs to average
      gross loans (annualized).............          0.06%             0.05%            0.05%             0.04%



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
period is a function of several factors, including but not limited to changes in
the loan portfolio, net charge-offs and non-performing loans. At March 31, 2002,
gross loans receivable were $1.32 billion compared to $1.37 billion at March 31,
2001. Net charge-offs for the six and three month periods ended March 31, 2002
were $371,000 and $156,000, respectively, compared to $334,000 and $139,000 for
the same periods in the prior year. Non-performing loans decreased to $8.8
million or 0.67% of gross loans at March 31, 2002 compared to $10.3 million or
0.77% of gross loans at September 30, 2001. For the six and three month periods
ended March 31, 2002, the provision for loan losses was $1.8 million and
$909,000, respectively, compared to $1.3 million and $706,000 for the same
period in the prior year.

Management believes that the allowance for loan losses at March 31, 2002 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.

                                       23


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


OTHER OPERATING INCOME. Other operating income increased by $4.2 million to
$13.7 million and by $1.0 million to $6.4 million for the six and three month
periods ended March 31, 2002, respectively, compared to the same periods in the
prior year. The following table shows the percentage of other operating income
to average assets for each period:




                                                     Six months ended                   Three months ended
                                                         March 31,                          March 31,
                                              -------------------------------     ------------------------------
                                                  2002              2001             2002              2001
                                              -------------     -------------     ------------     -------------
                                                                        (In thousands)
                                                                                        
 Other operating income....................      $  13,743          $  9,504         $  6,353          $  5,346

 Percent of average assets (annualized)....          1.26%             0.78%            1.19%             0.89%


The increase for the six and three month periods ended March 31, 2002 was due
primarily to increases in gains on the sale of loans. Gains on the sale of
mortgage loans increased to $5.3 million and $2.1 million for the six and three
month periods ended March 31, 2002, respectively, compared to gains of $2.1
million and $1.5 million for the same periods in the prior year. The Company's
volume of mortgage loan sales were $394.2 million and $172.8 million for the six
and three month periods ended March 31, 2002, compared to $154.2 million and
$107.7 million for the six and three months ended March 31, 2001. 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.

GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased by $2.5 million or 11.6% to $23.9 million and $810,000 or 7.3% to
$12.0 million for the six and three month periods ended March 31, 2002,
respectively, compared to the same periods in the prior year. The following
table shows the percentage of general and administrative expenses to average
assets for each period:




                                                     Six months ended                   Three months ended
                                                         March 31,                          March 31,
                                              -------------------------------     ------------------------------
                                                  2002              2001             2002              2001
                                              -------------     -------------     ------------     -------------
                                                                    (Dollars in thousands)
                                                                                        
 General and administrative expenses.......      $  23,910         $  21,417         $ 11,967          $ 11,157

 Percent of average assets (annualized)....          2.20%             1.75%            2.23%             1.87%


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 $1.3 million and $500,000
for the six and three month periods ended March 31, 2002 compared to the prior
year. Retirement plan expenses increased to $944,000 and $357,000 for the six
and three month periods ended March 31, 2002, compared to $323,000 and $271,000
for the same periods in the prior year. The increase in benefit costs in the
current year are the result of lower benefit costs during the prior year
periods. 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. The prior fiscal year also
included goodwill amortization of $617,000 and $309,000 for the six and three
month periods ended March 31, 2001. 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 $4.4 million and $1.8
million for the six and three month periods ended March 31, 2002, compared to
$3.0 million and $1.7 million for the same periods in the prior year. The
effective tax rate for the six and three month periods ended March 31, 2002 was
28.60% and 26.67%, respectively, compared with 25.01% and 25.87% for the six and
three month periods ended March 31, 2001. The increase in the effective tax rate
is primarily due to the increased amount of income and an increase in state
taxes of $378,000 and $118,000 for the six and three month periods ended March
31, 2002. The income tax credits received on the Company's affordable housing
investments were $1.3 million and $652,000 for each of the six and three month
periods ended March 31, 2002 and 2001.

                                       24


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


ASSET QUALITY

Total non-performing assets were $9.0 million, or 0.41% of total assets at March
31, 2002, 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:




                                                           March 31,        September 30,
                                                             2002               2001
                                                       -----------------  -----------------
                                                              (Dollars in thousands)
                                                                     
 Non-performing loans..............................           $   8,796          $  10,262
 Foreclosed properties.............................                 243                401
                                                       -----------------  -----------------
 Non-performing assets.............................           $   9,039          $  10,663
                                                       =================  =================

 Non-performing loans to gross loans...............               0.67%              0.77%

 Non-performing assets to total assets.............               0.41%              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 March
31, 2002 is a $2.9 million commercial credit, which was reduced by $2.3 million
in payments received during the six months ended March 31, 2002. The loan was
restructured during the quarter ended December 31, 2001 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 March 31, 2002 compared to $7.8 million
at September 30, 2001. These loans had associated impairment reserves of $1.5
million and $1.3 million at March 31, 2002 and September 30, 2001, respectively.
For the six month period ended March 31, 2002, the average balance of impaired
loans was $9.2 million compared to $11.0 million for the year ended September
30, 2001. Interest income on impaired loans for the six month periods ended
March 31, 2002 and 2001 was $120,000 and $95,000, 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 March 31, 2002, the Company's estimated cumulative one-year gap between
assets and liabilities was a positive 4.43% 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 March 31, 2002 was a negative 6.60% 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
primarily due to the prepayments on the Company's mortgage-related assets. The
lengthening of the liabilities is due to both renewals of brokered

                                       25


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



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 March 31, 2002, 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.

                                       26


                 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
 March 31, 2002.




                                                                            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 ...........................   $   29,860    $   65,895     $   81,895     $   17,577     $   32,910     $  228,137
      Commercial ............................      163,929       136,648        178,907         62,651        116,172        658,307
      Consumer ..............................      221,562        22,436         35,869         37,369         21,956        339,192
 Mortgage-backed and related securities .....       10,299        22,380         26,258         12,350         10,691         81,978

 Assets available for sale:
      Mortgage loans ........................       26,071             -              -              -              -         26,071
      Fixed rate mortgage related ...........      264,529             -              -              -              -        264,529
      Variable rate mortgage related ........       29,554        53,492        103,344         72,222         76,458        335,070
      Investment securities .................        3,598         5,961         43,634         14,714              -         67,907
 Other assets ...............................       64,692             -              -              -              -         64,692
                                                ----------    ----------     ----------     ----------     ----------     ----------
      Total .................................   $  814,094    $  306,812     $  469,907     $  216,883     $  258,187     $2,065,883
                                                ==========    ==========     ==========     ==========     ==========     ==========

 INTEREST-BEARING LIABILITIES:
 Deposits: (3)
      NOW accounts ..........................   $    7,555    $   22,664     $   33,812     $   15,178     $   12,371     $   91,580
      Passbook savings accounts .............        3,346        10,039         19,103         13,006         45,947         91,441
      Money market deposit accounts .........      101,888       305,664          1,066          1,097            617        410,332
      Certificates of deposit ...............      156,599       254,154        251,404         30,798         28,538        721,493
 Borrowings (4) .............................       81,317        49,680        408,451         76,592              -        616,040
 Impact of interest rate swaps ..............       30,000             -              -              -        (30,000)             -
                                                ----------    ----------     ----------     ----------     ----------     ----------
      Total .................................   $  380,705    $  642,201     $  713,836     $  136,671     $   57,473     $1,930,886
                                                ==========    ==========     ==========     ==========     ==========     ==========

Excess (deficiency) of
interest-earning assets over
interest-bearing liabilities ................   $  433,389    $ (335,389)    $ (243,929)    $   80,212     $  200,714     $  134,997
                                                ==========    ==========     ==========     ==========     ==========     ==========

Cumulative excess (deficiency) of
interest-earning assets over
interest-bearing liabilities ................   $  433,389    $   98,000     $ (145,929)    $  (65,717)    $  134,997
                                                ==========    ==========     ==========     ==========     ==========

Cumulative excess (deficiency) of
interest-earning assets over
interest-bearing liabilities as a
percent of total assets .....................       19.61%          4.43%         (6.60%)        (2.97%)         6.11%
                                                ==========     ==========     ==========     ==========     ==========


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

(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 $69.8 million at March 31,
     2002.

(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 $44.2 million or 2.0% 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 $370 million
     maturing in one to three years and $75 million maturing in three to five
     years.

                                       27


                 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.


CRITICAL ACCOUNTING POLICES

In the ordinary course of business, the Company has made a number of estimates
and assumptions relating to the reporting of results of operations and financial
condition in the preparation of its financial statements in conformity with
accounting principles generally accepted in the United States of America. Actual
results could differ significantly from those estimates under different
assumptions and conditions. The Company believes that the following discussion
addresses the Company's most critical accounting policies, which are those that
are most important to the portrayal of the Company's financial condition and
results and require management's most difficult, subjective and complex
judgments, often as a result of the need to make estimates about the effect of
matters that are inherently uncertain.

ALLOWANCE FOR LOAN LOSSES -- 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.

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.

ACCOUNTING FOR INCOME TAXES -- As part of the process of preparing the
consolidated financial statements the Company is required to estimate income
taxes for federal and state purposes. This process involves estimating the
Company's actual current tax exposure together with assessing temporary
differences resulting from differing treatment of items, such as deferred
revenue, for tax and accounting purposes. These differences result in deferred
tax assets and liabilities, which are included within the Company's consolidated
balance sheet. Management must then assess the likelihood that the deferred tax
assets will be recovered from future taxable income and to the extent management
believes that recovery is not likely, a valuation allowance must be established.
To the extent the Company establishes a valuation allowance or increase this
allowance in a period, the Company would include an expense within the tax
provision in the statement of operations.

Significant management judgment is required in determining the provision for
income taxes, deferred tax assets and liabilities and any valuation allowance
recorded against net deferred tax assets. A valuation allowance is based on
management's estimates of taxable income by jurisdiction in which the Company
operate and the period over which deferred tax assets will be recoverable. In
the event that actual results differ from these estimates or management adjusts
these estimates in future periods the Company may need to establish an
additional valuation allowance which could materially impact the financial
position and results of operations.

MORTGAGE SERVICING RIGHTS -- The Company recognizes as a separate asset the
rights to service mortgage loans for others. The value of mortgage servicing
rights is amortized in relation to the servicing revenue expected to be earned.
Estimating the fair value of the mortgage servicing rights involves judgment,
particularly of estimated prepayment speeds of the underlying mortgages


                                       28


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

serviced. Net income could be affected if management's estimate of the
prepayment speeds or other factors differ materially from actual prepayments.

The above listing is not intended to be a comprehensive list of all of the
Company's accounting policies. In many cases, the accounting treatment of a
particular transaction is specifically dictated by accounting principles
generally accepted in the United States of America, with no need for
management's judgement in their application. There are also areas in which
management's judgement in selecting any available alternative would not produce
a materially different result. For further information refer to footnote 1
included in the Company's annual report on Form 10-K for the year ended
September 30, 2001.


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 $36.9 million and
$38.1 million as of March 31, 2002 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 March 31, 2002, the Company had
additional borrowing capacity of $237.7 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 March 31, 2002, 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.


                                       29



                 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 March 31, 2002:
                                                                                     
Tangible capital..............        $ 174,086       7.92%      >$ 87,941      >4.0%      > $109,927    >  5.0%
                                                                 -              -          -             -

Core capital .................          174,086       7.92%      >  87,941      >4.0%      >  109,927    >  5.0%
                                                                 -              -          -             -

Tier 1 risk-based capital.....          174,086      11.04%      >  63,052      >4.0%      >   94,577    >  6.0%
                                                                 -              -          -             -

Risk-based capital............          186,845      11.85%      > 126,103      >8.0%      >  157,629    > 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.

                                       30


                 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
March 31, 2002.




                                                    More than           More than          More than
                                    Within           One Year           Two Years         Three Years
                                   One Year         to Two Years      to Three Years     To Four Years
                              ------------------ ------------------ ----------------- -------------------
Interest earning assets                                 (Dollars in millions)
                                                                          
 Loans:
    Residential........         $  1.5    9.40%    $  1.3    7.84%    $  2.7    7.33%    $  0.2    8.16%
    Commercial.........           88.6    5.06%      38.7    6.47%      52.9    6.77%      38.7    6.26%
    Consumer...........           35.9    5.27%      40.1    5.66%     100.6    5.56%     111.7    5.66%

Mortgage-backed
  securities:
    Fixed rate.........          115.7    6.24%      64.8    6.24%      64.8    6.24%      42.3    6.24%
    Adjustable rate....           52.9    2.73%      45.0    2.73%      34.4    2.73%      31.7    2.73%

Debt and equity
  securities...........            9.6    3.23%      43.6    4.28%      14.7    4.17%         -        -

Other..................           64.7    5.00%         -        -         -        -         -        -

Total interest                  ------             ------             ------             ------
 earning assets........         $368.9    5.08%    $233.5    5.14%    $270.1    5.54%    $224.6    5.46%
                                ======             ======             ======             ======

Interest bearing liabilities

Deposits:
    NOW accounts.......         $ 30.2    0.25%    $ 16.9    0.25%   $  16.9    0.25%    $  7.6    0.25%
    Passbooks..........           13.4    0.35%       9.5    0.35%       9.5    0.35%       6.5    0.35%
    Money market.......          407.6    2.95%       0.5    2.95%       0.5    2.95%       0.5    2.95%
    Certificates.......          410.8    4.22%     207.6    4.06%      43.8    4.49%      28.3    5.00%

Borrowings
    Fixed rate.........           45.0    3.84%     195.0    5.27%     200.0    5.86%      95.3    5.69%
    Adjustable rate....           80.7    1.83%         -        -         -        -         -        -

Total interest
   bearing                      ------             ------            -------             ------
   liabilities.........         $987.7    3.31%    $429.5    4.38%   $ 270.7    5.09%    $138.2    4.99%
                                ======             ======            =======             ======





                                 More than                                             Fair
                                 Four Years            Over                            Market
                                to Five Years       Five Years            Total        Value
                             ------------------ ------------------  ----------------- ---------
                                                  (Dollars in millions)

Interest earning assets
                                                                  
 Loans:
    Residential........        $ 15.6     7.09%  $ 232.9     7.07% $  254.2     7.09%   $  255.4
    Commercial.........         112.0     7.44%    327.4     7.30%    658.3     6.87%      661.6
    Consumer...........          18.9     8.45%     32.0     9.10%    339.2     6.07%      342.6

Mortgage-backed
  securities:
    Fixed rate.........          42.3     6.24%     87.2     6.24%    417.1     6.24%      417.4
    Adjustable rate....          29.1     2.73%     71.4     2.73%    264.5     2.73%      264.5

Debt and equity
  securities...........             -         -        -         -     67.9     4.11%       67.9

Other..................             -         -        -         -     64.7     5.00%       64.4

Total interest                -------            -------           --------             --------
 earning assets........       $ 217.9     6.64%  $ 750.9     6.75% $2,065.9     5.96%   $2,073.8
                              =======            =======           ========             ========


Interest bearing liabilities

Deposits:
    NOW accounts.......        $  7.6     0.25%   $ 12.4     0.25%  $  91.6     0.25%    $  87.8
    Passbooks..........           6.5     0.35%     46.0     0.35%     91.4     0.35%       84.8
    Money market.......           0.6     2.95%      0.6     2.95%    410.3     2.95%      409.0
    Certificates.......           2.5     4.99%     28.5     5.96%    721.5     4.29%      723.6

Borrowings
    Fixed rate.........             -         -        -         -    535.3     5.45%      559.7
    Adjustable rate....             -         -        -         -     80.7     1.83%       80.7

Total interest
   bearing                   --------           --------           --------             --------
   liabilities.........        $ 17.2     1.06%   $ 87.5     2.18% $1,930.8     3.85%   $1,945.6
                             ========           ========           ========             ========






                                       31






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

              None

ITEM 5.       OTHER INFORMATION

              On April 19, 2002, the Company announced the declaration of a
              dividend of $0.15 per share on the Company's common stock for the
              quarter ended March 31, 2002. The dividend is payable on May 20,
              2002 to shareholders of record as of May 10, 2002. This will be
              the 27th 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.

                                       32




                                   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:   May 15, 2002          By:   /s/ Jon D. Sorenson
       --------------              ----------------------------
                                      Jon D. Sorenson
                                      Chief Financial Officer





                                       33