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, 2003

                         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.

                                 Yes |x| No | |

      Indicate by check mark whether the registrant is an accelerated filer (as
determined in Rule 12b-2 of the Exchange Act).

                                 Yes |x| No | |

      The number of shares outstanding of the issuer's common stock, $.01 par
value per share, was 9,398,531 at April 30, 2003.



                 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...............    20

ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk..........................................    33

ITEM 4.   Controls and Procedures.............................................................................    33

PART II - OTHER INFORMATION

ITEM 1.   Legal Proceedings...................................................................................    33

ITEM 2.   Changes In Securities and Use of Proceeds...........................................................    33

ITEM 3.   Defaults Upon Senior Securities.....................................................................    33

ITEM 4.   Submission of Matters to a Vote of Security Holders.................................................    33

ITEM 5.   Other Information...................................................................................    34

ITEM 6.   Exhibits and Reports on Form 8-K....................................................................    34

SIGNATURES....................................................................................................    35



                                       2


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



                                                                             March 31,         September 30,
                                                                               2003                2002
                                                                           -------------       -------------
                                                                           (In thousands, except share data)
                                                                                         
ASSETS
Cash and due from banks .............................................      $      41,776       $      43,515
Federal funds sold and overnight deposits ...........................              3,251               2,320
                                                                           -------------       -------------
Cash and cash equivalents ...........................................             45,027              45,835
                                                                           -------------       -------------
Assets available for sale, at fair value:
    Debt and equity securities ......................................             42,848              16,596
    Mortgage-backed and related securities ..........................            587,144             618,580
Mortgage loans held for sale, at lower of cost or market ............             59,576              65,006
Securities held to maturity, at amortized cost:
    Mortgage-backed and related securities (fair value of $105,680
    and $91,318, respectively) ......................................            104,791              90,246
Loans receivable, net ...............................................          1,220,022           1,257,466
Federal Home Loan Bank stock, at cost ...............................            109,241              90,784
Accrued interest receivable .........................................              7,933               9,398
Foreclosed properties ...............................................              1,642               1,908
Real estate held for investment .....................................             32,105              32,803
Premises and equipment, net .........................................             30,707              29,824
Goodwill, net .......................................................             12,891              12,891
Receivable for securities sales .....................................             17,132              48,089
Other assets ........................................................             22,378              19,691
                                                                           -------------       -------------
Total assets ........................................................      $   2,293,437       $   2,339,117
                                                                           =============       =============

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits ............................................................      $   1,363,866       $   1,416,979
Short-term borrowings ...............................................            669,807             605,236
Long-term borrowings ................................................             10,200              36,827
Advances from borrowers for taxes and insurance .....................              4,269               9,886
Payable for securities purchases ....................................             42,972              71,544
Accrued interest payable and other liabilities ......................             15,436              19,564
                                                                           -------------       -------------
Total liabilities ...................................................          2,106,550           2,160,036
                                                                           -------------       -------------

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, 9,398,531 and 9,350,873 shares, respectively .......                146                 146
Additional paid-in-capital ..........................................             89,408              89,324
Accumulated other comprehensive income ..............................                291               1,632
Treasury stock at cost (5,180,709 and 5,228,367 shares, respectively)            (71,854)            (72,515)
Retained earnings, substantially restricted .........................            168,896             160,494
                                                                           -------------       -------------
Total shareholders' equity ..........................................            186,887             179,081
                                                                           -------------       -------------
Total liabilities and shareholders' equity ..........................      $   2,293,437       $   2,339,117
                                                                           =============       =============


      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,
                                                          -----------------------      -----------------------
                                                            2003           2002          2003           2002
                                                          --------       --------      --------       --------
                                                                  (In thousands, except per share data)
                                                                                          
INTEREST AND DIVIDEND INCOME:
     Loans .........................................      $ 40,702       $ 44,803      $ 19,199       $ 21,769
     Mortgage-backed and related securities ........        10,529         15,510         5,157          6,973
     Debt and equity securities ....................           286            631           149            432
     Federal funds sold and overnight deposits .....            15             35             5             11
     Federal Home Loan Bank stock ..................         2,543          1,708         1,156            791
                                                          --------       --------      --------       --------
Total interest and dividend income .................        54,075         62,687        25,666         29,976
                                                          --------       --------      --------       --------
INTEREST EXPENSE:
     Deposits ......................................        13,987         20,156         6,557          9,162
     Advances and other borrowings .................        15,178         15,249         7,444          7,572
                                                          --------       --------      --------       --------
Total interest expense .............................        29,165         35,405        14,001         16,734
                                                          --------       --------      --------       --------
Net interest income before provision for loan losses        24,910         27,282        11,665         13,242
Provision for loan losses ..........................           553          1,820           172            909
                                                          --------       --------      --------       --------
Net interest income ................................        24,357         25,462        11,493         12,333
                                                          --------       --------      --------       --------
OTHER OPERATING INCOME, NET:
     Loan servicing and loan related fees ..........         3,225          2,108         1,555            864
     Mortgage servicing impairment .................        (2,525)            --        (1,075)            --
     Depository fees and service charges ...........         3,217          2,772         1,657          1,232
     Securities gains ..............................         1,344            734         1,166            677
     Gain on sales of loans ........................        10,576          5,277         5,634          2,074
     Insurance, annuity and brokerage commissions ..           835            811           465            434
     Gain on foreclosed properties .................            59             25            --             26
     Income from real estate held for investment ...         1,789          1,549           917            771
     Other income ..................................           335            467           172            275
                                                          --------       --------      --------       --------
Total other operating income, net ..................        18,855         13,743        10,491          6,353
                                                          --------       --------      --------       --------
GENERAL AND ADMINISTRATIVE EXPENSES:
     Compensation and other employee benefits ......        15,375         13,694         7,727          6,724
     Occupancy expenses, including depreciation ....         2,537          2,398         1,343          1,228
     Furniture and equipment, including depreciation         2,072          1,950         1,055            960
     Real estate held for investment expenses ......         1,812          1,553           908            780
     Telephone and postage .........................           920            839           474            429
     Data processing ...............................           511            879           243            457
     Other general and administrative expenses .....         2,684          2,597         1,402          1,389
                                                          --------       --------      --------       --------
Total general and administrative expenses ..........        25,911         23,910        13,152         11,967
                                                          --------       --------      --------       --------
Income before income tax expense ...................        17,301         15,295         8,832          6,719
Income tax expense .................................         4,931          4,374         2,540          1,792
                                                          --------       --------      --------       --------
Net income .........................................      $ 12,370       $ 10,921      $  6,292       $  4,927
                                                          ========       ========      ========       ========

Basic earnings per share ...........................      $   1.32       $   1.19      $   0.67       $   0.53
                                                          ========       ========      ========       ========

Diluted earnings per share .........................      $   1.26       $   1.13      $   0.64       $   0.51
                                                          ========       ========      ========       ========


      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, 2002
Balance at September 30, 2001 .....    9,208,244    $      146   $   88,826   $  144,630    $    1,137    $  (74,264)   $  160,475
Comprehensive income:
  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
                                      ==========    ==========   ==========   ==========    ==========    ==========    ==========

Six months ended March 31, 2003

Balance at September 30, 2002 .....    9,350,873    $      146   $   89,324   $  160,494    $    1,632    $  (72,515)   $  179,081
Comprehensive income:
  Net income ......................           --            --           --       12,370            --            --        12,370
  Change in unrealized loss on
    securities available for sale .           --            --           --           --          (809)           --          (809)
  Reclassification adjustment for
    gains realized in net income ..           --            --           --           --        (1,344)           --        (1,344)
  Income taxes ....................           --            --           --           --           812            --           812
                                                                                                                        ----------
Comprehensive income ..............                                                                                         11,029

Cash dividend - $0.40 per share ...           --            --           --       (3,753)           --            --        (3,753)
Exercise of stock options, net ....       47,658            --           84         (215)           --           661           530
                                      ----------    ----------   ----------   ----------    ----------    ----------    ----------
Balance at March 31, 2003 .........    9,398,531    $      146   $   89,408   $  168,896    $      291    $  (71,854)   $  186,887
                                      ==========    ==========   ==========   ==========    ==========    ==========    ==========


      See accompanying Notes to Unaudited Consolidated Financial Statements


                                       5


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



                                                                                           Six months ended
                                                                                               March 31,
                                                                                        ----------------------
                                                                                           2003         2002
                                                                                        ---------    ---------
                                                                                             (In thousands)
                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income ..........................................................................   $  12,370    $  10,921
Adjustments to reconcile net income to net cash provided by (used in) operating
 activities:
      Provision for loan losses .....................................................         553        1,820
      Depreciation, accretion and amortization ......................................       7,403        4,146
      Deferred income taxes .........................................................       1,957        1,299
      Securities gains ..............................................................      (1,344)        (734)
      Impairment write-down on mortgage servicing rights ............................       2,525           --
      Originations of loans held for sale ...........................................    (663,773)    (401,292)
      Proceeds from sales of loans held for sale ....................................     679,779      399,472
      Gain on sale of loans .........................................................     (10,576)      (5,277)
      Stock dividends received on Federal Home Loan Bank stock ......................      (3,457)      (1,492)
      Other, net ....................................................................     (14,883)     (12,561)
                                                                                        ---------    ---------

Net cash provided by (used in) operating activities .................................      10,554       (3,698)
                                                                                        ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of mortgage-backed and related securities held to maturity ............     (54,480)     (21,720)
    Principal repayments on mortgage-backed and related securities held to maturity .      39,935       35,126
    Purchases of mortgage-backed and related securities available for sale ..........    (547,665)    (175,087)
    Proceeds from sales of mortgage-backed securities available for sale ............     252,588       34,748
    Principal repayments on mortgage-backed securities available for sale ...........     326,625      154,309
    Purchases of debt and equity securities available for sale ......................     (41,132)     (61,264)
    Proceeds from sales of debt and equity securities available for sale ............          --        9,223
    Proceeds from maturities of debt and equity securities available for sale .......      15,001       25,003
    Purchases of Federal Home Loan Bank stock .......................................     (15,000)
    Purchase of loans ...............................................................    (274,159)    (143,309)
    Decrease in loans, net of loans held for sale ...................................     311,603      155,573
    Increase in real estate held for investment .....................................         (96)      (4,914)
    Proceeds from sale of foreclosed properties .....................................       1,492           --
    Purchases of premises and equipment, net ........................................      (2,065)      (2,102)
                                                                                        ---------    ---------

Net cash provided by investing activities ...........................................      12,647        5,586
                                                                                        ---------    ---------


      See accompanying Notes to Unaudited Consolidated Financial Statements


                                       6


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



                                                                                           Six months ended
                                                                                               March 31,
                                                                                        ----------------------
                                                                                           2003         2002
                                                                                        ---------    ---------
                                                                                             (In thousands)
                                                                                               
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net decrease in deposits ........................................................     (53,113)     (39,094)
    Proceeds from advances and other borrowings .....................................     216,174      107,265
    Repayments on advances and other borrowings .....................................    (213,350)    (112,634)
    Increase in securities sold under agreements to repurchase ......................      35,120       49,976
    Decrease in advances from borrowers for taxes and insurance .....................      (5,617)      (6,329)
    Dividends paid ..................................................................      (3,753)      (2,764)
    Stock option transactions .......................................................         530        1,187
    Purchase of treasury stock ......................................................          --         (679)
                                                                                        ---------    ---------

Net cash used in financing activities ...............................................     (24,009)      (3,072)
                                                                                        ---------    ---------

Decrease in cash and cash equivalents ...............................................        (808)      (1,184)

Cash and cash equivalents:
      Beginning of period ...........................................................      45,835       38,100
                                                                                        ---------    ---------
      End of period .................................................................   $  45,027    $  36,916
                                                                                        =========    =========

Supplemental disclosures of cash flow information:
    Cash paid during the period for:
      Interest ......................................................................   $  29,668    $  37,087
      Income taxes ..................................................................       2,285        8,062

Supplemental schedule of noncash investing and financing activities:

    The following summarizes significant noncash investing
      and financing activities:

      Transfer from loans to foreclosed properties ..................................   $   1,070    $     237
      Transfer of mortgage loans to mortgage loans held for sale ....................      33,899       56,196


      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, 2003
      are not necessarily indicative of the results which may be expected for
      the entire year ending September 30, 2003. 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,
      2002.

      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,
                                                    2003               2002
                                               -------------      --------------
                                                        (In thousands)
                                                            
      Commitments to extend credit:
       Fixed-rate loans ....................   $      58,024      $      69,156
       Variable-rate loans .................          42,058             41,824
      Mortgage loans sold with recourse ....          18,653             12,334
      Guarantees under IRB issues ..........          29,565             28,675
      Standby letters of credit ............           8,685              7,906
      Unused and open-ended lines of credit:
        Consumer ...........................         290,351            273,704
        Commercial .........................          79,108             66,411



      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, 2003 have interest rates ranging from 4.625%
      to 7.875%. Because some commitments expire without being drawn upon, the
      total commitment amounts do not necessarily represent cash requirements.
      The Company evaluates the creditworthiness of each customer on a
      case-by-case basis. The amount of collateral obtained if deemed necessary
      by the Company upon extension of credit is based on management's credit
      evaluation of the counterparty. The Company generally extends credit on a
      secured basis. Collateral


                                       8


      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, 2003, appraised values of the real estate
      collateral exceeded the amount of the guarantees.

      Standby letters of credit are conditional commitments that the Company
      issues to guarantee the performance of a customer to a third-party. The
      guarantees frequently support public and private borrowing arrangements.
      The Company receives an initial and annual fee for the guarantee. The
      guarantees generally have a term of approximately one year and may be
      automatically renewable within a specified period of time. Potential loss
      on a guarantee is the notional amount of the guarantee less the value of
      the collateral. Since the conditions requiring the Company to fund letters
      of credit may not occur, the Company expects its future cash requirements
      to be less than the total outstanding commitments.

      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.


                                       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, 2003 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 ...................   $    30,000   $       182   $        --    $    30,182
       Marketable equity securities ................        12,666            --            --         12,666
                                                       -----------   -----------   -----------    -----------
      TOTAL DEBT AND EQUITY SECURITIES .............   $    42,666   $       182   $        --    $    42,848
                                                       ===========   ===========   ===========    ===========

      MORTGAGE-BACKED & RELATED SECURITIES:
       Participation certificates:
        FNMA .......................................   $    46,884   $        50   $        --    $    46,934
        Private issue ..............................        78,808           148          (287)        78,669
       REMICs:
        GNMA .......................................         8,737            --           (52)         8,685
        FNMA .......................................        73,331           276            --         73,607
        FHLMC ......................................       104,269           474          (281)       104,462
        Private issue ..............................       274,801           734          (784)       274,751
       CMO residual ................................            36            --            --             36
                                                       -----------   -----------   -----------    -----------
      TOTAL MORTGAGE-BACKED AND RELATED
         SECURITIES ................................   $   586,866   $     1,682   $    (1,404)   $   587,144
                                                       ===========   ===========   ===========    ===========




                                                                     SECURITIES HELD TO MATURITY
                                                       ------------------------------------------------------
                                                                        Gross         Gross
                                                        Amortized    Unrealized    Unrealized        Fair
                                                          Cost          Gains       (Losses)         Value
                                                       -----------   -----------   -----------    -----------
                                                                          (In thousands)
                                                                                      
      MORTGAGE-BACKED & RELATED SECURITIES:
       Participation certificates:
        GNMA .......................................   $     4,949   $       241   $        --    $     5,190
       REMICs:
        FHLMC ......................................        24,213           214            --         24,427
        FNMA .......................................        23,752           347            --         24,099
        Private issue ..............................        51,877           118           (31)        51,964
                                                       -----------   -----------   -----------    -----------
       TOTAL MORTGAGE-BACKED AND RELATED
         SECURITIES ................................   $   104,791   $       920   $       (31)   $   105,680
                                                       ===========   ===========   ===========    ===========


      During the six month periods ended March 31, 2003 and 2002, gross proceeds
      from the sale of securities available for sale totaled approximately
      $252.6 million and $44.0 million, respectively. The gross realized gains
      on such sales totaled approximately $992,000 and $735,000 for the six
      month periods ended March 31, 2003 and 2002, respectively. The gross
      realized losses on such sales totaled approximately $70,000 and $1,000 for
      the six month periods ended March 31, 2003 and 2002, respectively.

      During the three month periods ended March 31, 2003 and 2002, gross
      proceeds from the sale of securities available for sale totaled
      approximately $170.7 million and $40.3 million, respectively. The gross
      realized gains on such sales totaled approximately $949,000 and $678,000
      for the three month periods ended March 31, 2003 and 2002, respectively.
      The


                                       10


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

      gross realized losses on such sales totaled approximately $40,000 and zero
      for the three month periods ended March 31, 2003 and 2002, respectively.

      At March 31, 2003, $369.6 million of mortgage-related securities were
      pledged as collateral for Federal Home Loan Bank ("FHLB") advances.

(5)   Loans

      Loans receivable are summarized as follows:



                                                       March 31,     September 30,
                                                          2003            2002
                                                     -------------   -------------
                                                            (In thousands)
                                                               
      First mortgage - one- to four-family .......   $     223,644   $     251,702
      First mortgage - residential construction ..          56,307          62,973
      First mortgage - multi-family ..............         152,854         158,320
      Commercial real estate .....................         394,164         395,473
      Home equity ................................         301,181         276,437
      Commercial .................................         123,111         148,716
      Consumer secured by real estate ............          51,169          56,231
      Interim financing and consumer loans .......          31,291          25,055
      Indirect auto ..............................           2,869           5,598
      Education ..................................           1,751             917
                                                     -------------   -------------
          Total gross loans ......................       1,338,341       1,381,422
                                                     -------------   -------------
      Less:
          Loans in process .......................          43,630          43,644
          Unearned insurance premiums ............              60              86
          Deferred loan and guarantee fees .......             463             607
          Purchased loan discount ................             325             401
          Allowance for loan losses ..............          14,265          14,212
                                                     -------------   -------------
          Total deductions .......................          58,743          58,950
                                                     -------------   -------------
      Total loans receivable .....................       1,279,598       1,322,472
      Less:  First mortgage loans held for sale ..          59,576          65,006
                                                     -------------   -------------
      Loans receivable, net ......................   $   1,220,022   $   1,257,466
                                                     =============   =============



                                       11


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

(6)   Allowance For Loan Losses

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




                                     Six months ended       Three months ended
                                         March 31,              March 31,
                                   --------------------    --------------------
                                     2003        2002        2003        2002
                                   --------    --------    --------    --------
                                                 (In thousands)
                                                           
      Beginning balance ........   $ 14,212    $ 11,686    $ 14,413    $ 12,382
      Charge-offs:
        Real estate - mortgage .         (5)        (23)         (5)         --
        Commercial loans .......       (253)       (110)       (149)       (110)
        Home equity loans ......        (40)         (2)        (40)         (2)
        Consumer ...............       (235)       (332)       (149)       (118)
                                   --------    --------    --------    --------
      Total charge-offs ........       (533)       (467)       (343)       (230)
                                   --------    --------    --------    --------
      Recoveries:
        Real estate - mortgage .         --          18          --          --
        Commercial loans .......         15          64          15          64
        Home equity loans ......          1           1           1           1
        Consumer ...............         17          13           7           9
                                   --------    --------    --------    --------
      Total recoveries .........         33          96          23          74
                                   --------    --------    --------    --------
      Net charge-offs ..........       (500)       (371)       (320)       (156)
                                   --------    --------    --------    --------

      Provision ................        553       1,820         172         909
                                   --------    --------    --------    --------
      Ending balance ...........   $ 14,265    $ 13,135    $ 14,265    $ 13,135
                                   ========    ========    ========    ========


(7)   Earnings Per Share

      Basic earnings per share of common stock for the six-and three-month
      periods ended March 31, 2003 and 2002, 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, 2003 and
      2002, 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, 2003 and September 30, 2002,
      have been determined by dividing total shareholders' equity by the number
      of shares of common stock outstanding at period end adjusted for the
      dilutive effect of outstanding stock options at the respective dates.
      Stock options are regarded as potential common stock and are, therefore,
      considered in per share calculations if not considered to be antidilutive.


                                       12


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

      The computation of earnings per common share is as follows:



                                                         Six months ended           Three months ended
                                                              March 31,                   March 31,
                                                     -------------------------   -------------------------
                                                         2003          2002          2003          2002
                                                     -----------   -----------   -----------   -----------
                                                                                   
      Net income for the period ..................   $12,370,000   $10,921,000   $ 6,292,000   $ 4,927,000
                                                     ===========   ===========   ===========   ===========

      Common shares issued .......................    14,579,240    14,579,240    14,579,240    14,579,240
      Weighted average treasury shares ...........     5,202,862     5,375,160     5,187,518     5,349,803
                                                     -----------   -----------   -----------   -----------

      Weighted average common shares
       outstanding during the period .............     9,376,378     9,204,080     9,391,722     9,229,437
      Effect of dilutive stock options outstanding       428,160       454,387       428,654       465,128
                                                     -----------   -----------   -----------   -----------
      Diluted weighted average common shares
       outstanding during the period .............     9,804,538     9,658,467     9,820,376     9,694,565
                                                     ===========   ===========   ===========   ===========

                                                     -----------   -----------   -----------   -----------
      Basic earnings per share ...................   $      1.32   $      1.19   $      0.67   $      0.53
                                                     ===========   ===========   ===========   ===========

                                                     -----------   -----------   -----------   -----------
      Diluted earnings per share .................   $      1.26   $      1.13   $      0.64   $      0.51
                                                     ===========   ===========   ===========   ===========


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



                                                              March 31,     September 30,
                                                                 2003            2002
                                                            -------------   -------------
                                                                      
      Common shares outstanding at the end of the period        9,398,531       9,350,873
      Incremental shares relating to dilutive stock
         options outstanding at the end of the period ...         382,864         427,745
                                                            -------------   -------------
                                                                9,781,395       9,778,618
                                                            =============   =============

      Total shareholders' equity at the end of the period   $ 186,887,000   $ 179,081,000

      Book value per common share .......................   $       19.11   $       18.31



                                       13


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

(8)   Stock Option Plans

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

      At March 31, 2003, 60,650 shares were reserved for future grants. Further
      information concerning the options is as follows:



                                                                Six months ended March 31,
                                           -----------------------------------------------------------------
                                                        2003                              2002
                                           -----------------------------------------------------------------
                                                               Weighted                          Weighted
                                                               Average                           Average
                                              Options       Exercise Price      Options       Exercise Price
                                           --------------   --------------   --------------   --------------
                                                                                  
      Outstanding at beginning of period        1,428,508    $       16.12        1,614,898    $       15.74
      Granted ..........................               --               --               --               --
      Canceled .........................               --               --               --               --
      Exercised ........................          (47,658)            5.00         (109,160)            9.75
                                           --------------    -------------   --------------   --------------
      Outstanding at end of period .....        1,380,850    $       16.50        1,505,738    $       16.17
                                           ==============    =============   ==============   ==============

      Options exercisable ..............        1,104,344    $8.38 - 22.00        1,023,328    $5.00 - 22.00
                                           ==============    =============   ==============   ==============


      For purposes of providing the pro forma disclosures required under SFAS
      No. 148, "Accounting for Stock-Based Compensation - Transition and
      Disclosure - an amendment of FASB Statement No. 123," ("SFAS No. 148") the
      fair value of stock options granted was estimated using the Black-Scholes
      option pricing model. There were no options granted during the six and
      three month periods ended March 31, 2003 and 2002.

      Had compensation cost for the Company's stock-based plans been determined
      in accordance with SFAS No. 148, net income and earnings per share would
      have been reduced to the pro forma amounts indicated below. This pro forma
      net income reflects only options granted in the fiscal years 1997 through
      March 31, 2003. Therefore, the full impact of calculating compensation
      cost under SFAS No. 148 is not reflected in the pro-forma net income and
      earnings per share amounts.




                                                                  Six months ended                 Three months ended
                                                                       March 31,                          March 31,
                                                                2003              2002              2003              2002
                                                           --------------    --------------    --------------    --------------
                                                                                                     
      Net income as reported ...........................   $   12,370,000    $   10,921,000    $    6,292,000    $    4,927,000
      Deduct stock based compensation, net of tax, that
        would have been reported if the fair value based
        method had been applied ........................         (207,000)         (336,000)         (104,000)         (168,000)
                                                           --------------    --------------    --------------    --------------
      Pro forma net income .............................   $   12,163,000    $   10,585,000    $    6,188,000    $    4,759,000
                                                           ==============    ==============    ==============    ==============

      Basic earnings per share        As reported ......   $         1.32    $         1.19    $         0.67    $         0.53
                                      Pro forma ........   $         1.30    $         1.15    $         0.66    $         0.51

      Diluted earnings per share      As reported ......   $         1.26    $         1.13    $         0.64    $         0.51
                                      Pro forma ........   $         1.24    $         1.10    $         0.63    $         0.49



                                       14


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

(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,
                                                                --------------------    --------------------
                                                                  2003        2002        2003        2002
                                                                --------    --------    --------    --------
                                                                              (In thousands)
                                                                                        
      Federal income tax expense at statutory rate of 35% ...   $  6,056    $  5,253    $  3,092    $  2,252
      State income taxes, net of Federal income tax benefit .        630         442         314         180
      Tax exempt interest ...................................        (17)        (34)         (4)        (17)
      ESOP dividend deduction ...............................       (188)         --         (94)         --
      Affordable housing credits ............................     (1,537)     (1,304)       (757)       (652)
      Other, net ............................................        (13)         17         (11)         29
                                                                --------    --------    --------    --------
                                                                $  4,931    $  4,374    $  2,540    $  1,792
                                                                ========    ========    ========    ========


(10)  Derivative 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's mortgage banking activities include the issuance of
      commitments to extend residential mortgage loans. When the loan is
      originated or purchased, it may be recorded as a mortgage loan held for
      sale. The loans held for sale are hedged with forward contracts and a fair
      value hedge is designated. The Company is in a short position with forward
      contracts, whereby the Company agrees to sell mortgage loans held for sale
      at a pre-established price at some future date, and in a long position
      with the mortgage loans held for sale. The hedging relationship is highly
      effective and hedges changes in the fair value of the mortgage loans held
      for sale due to interest rate changes. The change in fair value of
      mortgage loans held for sale is included in the consolidated statements of
      income.

      The Company utilizes interest rate swaps to hedge the fair value of
      brokered certificates of deposit ("CDs"). The interest rate swaps that
      hedge brokered CDs 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 CDs to a floating rate and thus hedge the fair
      value of the brokered CDs from changes in interest rates. At March 31,
      2003 and September 30, 2002, the Company did not have any interest rate
      swaps outstanding.

      The Company measures the effectiveness of it's 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 and
      forward loan sale commitments are considered derivatives 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.

(11)  Current Accounting Developments

      The FASB issued SFAS No. 146, "Accounting for Costs Associated with Exit
      or Disposal Activities" ("SFAS No. 146"). SFAS No. 146 requires companies
      to recognize costs associated with exit or disposal activities when they
      are incurred rather than at the date of a commitment to an exit or
      disposal plan. Examples of costs covered by the standard include lease
      termination costs and certain employee severance costs that are associated
      with a


                                       15


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

      restructuring, discontinued operation, plant closing, or other exit or
      disposal activity. SFAS No. 146 is to be applied prospectively to exit or
      disposal activities initiated after December 31, 2002. Adoption of this
      standard did not materially affect the results of operations or financial
      position of the Company.

      The FASB issued SFAS No. 148, "Accounting for Stock-Based Compensation -
      Transition and Disclosure - an amendment of FASB Statement No. 123" ("SFAS
      No. 148"). This Statement amends FASB Statement No. 123, Accounting for
      Stock-Based Compensation, to provide alternative methods of transition for
      a voluntary change to the fair value method of accounting for stock-based
      employee compensation. In addition, this Statement amends the disclosure
      requirements of Statement No. 123 to require prominent disclosures in both
      annual and interim financial statements. Certain of the disclosure
      requirements are required for fiscal years ending after December 15, 2002
      and are included in the notes to these consolidated financial statements.

      The FASB issued SFAS No. 149, "Amendment of Statement 133 on Derivative
      Instruments and Hedging Activities" ("SFAS No. 149"). This Statement
      amends and clarifies accounting for derivative instruments, including
      certain derivative instruments embedded in other contracts, and for
      hedging activities under Statement No. 133. The amendments set forth in
      SFAS No. 149 improve financial reporting by requiring that contracts with
      comparable characteristics be accounted for similarly. SFAS No. 149 will
      result in more consistent reporting of contracts that are derivatives in
      their entirety or that contain embedded derivatives that warrant separate
      accounting. SFAS No. 149 is to be applied prospectively and is effective
      for contracts entered into or modified after June 30, 2003 and for hedging
      relationships designated after June 30, 2003.

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

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

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

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


                                       16


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



      BUSINESS SEGMENTS                          Retail        Commercial      Mortgage                        Total
                                                Banking         Banking        Banking      Investments       Segments
      ------------------------------------    ------------    ------------   ------------   ------------    ------------
                                                                            (In thousands)
                                                                                             
      SIX MONTHS ENDED MARCH 31, 2003
      Net interest income .................   $      7,333    $     13,979   $      4,940   $     (3,767)   $     22,484
      Provision for loan losses ...........            153             145            255             --             553
      Other operating income ..............          4,652           1,005          8,059          1,344          15,060
      General and administrative expenses .         11,949           1,904          3,364            408          17,625
      Income taxes (benefit) ..............            (40)          4,430          3,299           (969)          6,720
                                              ------------    ------------   ------------   ------------    ------------
      Segment profit (loss) ...............   $        (77)   $      8,504   $      6,080   $     (1,861)   $     12,647
                                              ============    ============   ============   ============    ============

      Segment average assets ..............   $    379,029    $    681,272   $    244,464   $    760,178    $  2,064,943
                                              ============    ============   ============   ============    ============

      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
                                              ============    ============   ============   ============    ============

      THREE MONTHS ENDED MARCH 31, 2003
      Net interest income .................   $      3,548    $      6,712   $      2,320   $     (1,938)   $     10,642
      Provision for loan losses ...........             --              --            164             --             164
      Other operating income ..............          2,428             346          4,565          1,166           8,506
      General and administrative expenses .          5,973             991          1,617            184           8,764
      Income taxes (benefit) ..............              1           2,086          1,810           (330)          3,567
                                              ------------    ------------   ------------   ------------    ------------
      Segment profit(loss) ................   $          2    $      3,982   $      3,295   $       (626)   $      6,653
                                              ============    ============   ============   ============    ============

      Segment average assets ..............   $    385,707    $    669,005   $    225,411   $    757,873    $  2,037,996
                                              ============    ============   ============   ============    ============

      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
                                              ============    ============   ============   ============    ============



                                       17


                 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,
                                                           2003           2002           2003           2002
                                                       -----------    -----------   ------------    ------------
                                                                          (In thousands)
                                                                                        
      NET INTEREST INCOME AND OTHER OPERATING INCOME
      Total for segments ...........................   $    37,544    $    33,589    $    19,148    $    16,208
      Unallocated transfer pricing credit
      (primarily on capital) .......................         2,842          5,403          1,281          2,320
      Income from affordable housing subsidiary ....         1,789          1,549            917            771
      Holding company interest expense .............          (170)          (543)           (73)          (223)
      Elimination of intercompany interest income ..          (660)          (538)          (384)          (262)
      Other ........................................         2,420          1,565          1,267            781
                                                       -----------    -----------    -----------    -----------
      Consolidated total revenue ...................   $    43,765    $    41,025    $    22,156    $    19,595
                                                       ===========    ===========    ===========    ===========

      PROFIT
      Total for segments ...........................   $    12,647    $    10,213    $     6,653    $     4,712
      Unallocated transfer pricing credit
      (primarily on capital) .......................         1,705          3,242            768          1,392
      Unallocated administrative and centralized
      support costs (a) ............................        (2,581)        (2,865)        (1,428)        (1,364)
      Holding company net loss .....................          (427)          (581)          (213)          (288)
      Elimination of intercompany interest income ..          (396)          (323)          (230)          (157)
      Affordable housing tax credits ...............         1,537          1,304            757            652
      Other ........................................          (115)           (69)           (15)           (20)
                                                       -----------    -----------    -----------    -----------
      Consolidated net income ......................   $    12,370    $    10,921    $     6,292    $     4,927
                                                       ===========    ===========    ===========    ===========

      AVERAGE ASSETS
      Total for segments ...........................   $ 2,064,943    $ 2,043,207    $ 2,037,996    $ 2,031,185
      Elimination of intercompany loans ............       (16,682)       (13,946)       (15,950)       (14,521)
      Other assets not allocated ...................       197,159        150,167        198,258        156,303
                                                       -----------    -----------    -----------    -----------
      Consolidated average assets ..................   $ 2,245,420    $ 2,179,428    $ 2,220,304    $ 2,172,967
                                                       ===========    ===========    ===========    ===========


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

(a)   After-tax effect of $4.3 million and $4.8 million of general and
      administrative expenses for the six-month periods ended March 31, 2003 and
      2002, respectively.After-tax effect of $2.4 million and $2.3 million of
      general and administrative expenses for the three-month periods ended
      March 31, 2003 and 2002, respectively.

(13)  Goodwill and Intangible Assets

      Effective October 1, 2002, 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 $12.9 million at
      October 1, 2002 and annual amortization of approximately $1.2 million that
      resulted from business combinations prior to the adoption of SFAS No. 141.
      The Company evaluates goodwill for impairment at least annually.
      Impairment testing of goodwill was completed as of October 1, 2002 and
      resulted in no impairment, therefore, goodwill has a net carrying value of
      $12.9 million at March 31, 2003.

      In addition to goodwill, the Company's other intangible assets consist of
      mortgage servicing rights and other intangible assets from business
      combinations 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 results for the six-and three-month periods ended
      March 31, 2003 include charges of $2.5 million and $1.1 million,
      respectively, related to an impairment write-down of the Company's
      mortgage servicing rights. The write-down was the result of an increase in
      forecasted prepayment speeds, which resulted primarily from the current
      lower interest rate environment. At March 31, 2003 and September 30, 2002
      the valuation reserve totaled $5.6 million and $3.1 million, respectively.
      The Company's other intangible assets from a business combination resulted
      from the purchase of deposits.This acquisition did not meet the definition
      of a business combination under SFAS No. 147, therefore, it is not
      required to be accounted for in accordance with SFAS No. 141 and SFAS No.
      142. Changes in the carrying value of capitalized mortgage servicing
      rights are summarized as follows:


                                       18


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



                                                                                  March 31,      September 30,
                                                                                     2003             2002
                                                                                -------------    -------------
                                                                                        (In thousands)
                                                                                           
      Mortgage servicing rights, balance at beginning of period .............   $       6,145    $       6,287
       Servicing rights capitalized .........................................           4,417            4,926
       Amortization of servicing rights .....................................          (1,260)          (1,968)
       Impairment of servicing rights .......................................          (2,525)          (3,100)
                                                                                -------------    -------------
      Mortgage servicing rights, balance at end of period ...................   $       6,777    $       6,145
                                                                                =============    =============

      Mortgage servicing rights, market value ...............................   $       6,835    $       6,496
                                                                                =============    =============

      Intangible assets from business combinations, carrying and market value   $         438    $         460
                                                                                =============    =============


      Amortization expense for the mortgage servicing rights asset are based on
      assumptions made during each reporting period. Such assumptions include,
      but are not limited to, the current level of interest rates and the
      forecast prepayment speeds as estimated by major mortgage dealers. Actual
      amortization expense is also affected by the amount of loans sold with
      servicing retained. At March 31, 2003, the Company services $847.2 million
      in mortgage loans for others, compared to $768.7 million at September 30,
      2002.Intangible assets from business combinations are amortized on a
      straight-line method.

      Actual amortization expense is as follows:



                                                                      Six months ended     Three months ended
                                                                          March 31,             March 31,
                                                                       2003       2002       2003       2002
                                                                     --------   --------   --------   --------
                                                                                  (In thousands)
                                                                                          
      Amortization of mortgage servicing rights ..................   $  1,260   $    939   $    651   $    450
      Amortization of intangible assets from business combinations         22         --         11         --


      The following table shows the future estimated amortization expense for
      originated mortgage servicing rights based on existing balances and the
      interest rate environment as of March 31, 2003. The Company's actual
      amortization expense in any given period may be significantly different
      from the estimated amounts displayed depending on changes in mortgage
      interest rates, estimated prepayment speeds and market conditions.



         Estimated future amortization expense:                                    Amount
                                                                               --------------
                                                                               (In thousands)
                                                                            
         Six months ended September 30, 2003...............................         $1,497
         For the year ended September 30, 2004.............................          1,935
         For the year ended September 30, 2005.............................            958
         For the year ended September 30, 2006.............................            782
         For the year ended September 30, 2007.............................            507
         For the year ended September 30, 2008 and thereafter..............          1,097



                                       19


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

FORWARD-LOOKING STATEMENTS

This Report contains certain forward looking statements with respect to the
financial condition, results of operations and business of St. Francis Capital
Corporation (the "Company") and its wholly owned subsidiary, St. Francis Bank
(the "Bank"). The Company cautions readers not to place undue reliance on any
such forward-looking statements, which speak only as of the date made, and
advises 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, 2003 were $2.29 billion, a decrease of
$46 million from $2.34 billion at September 30, 2002. Loans receivable,
including mortgage loans held for sale, decreased $42.9 million from September
30, 2002 as declines in one- to four-family and commercial loans were partially
offset by increases in consumer loans. Total capital increased to $186.9 million
at March 31, 2003 compared with $179.1 million at September 30, 2002. The
Company's ratio of shareholders' equity to total assets was 8.15% at March 31,
2003, compared to 7.66% at September 30, 2002. The Company's book value per
share was $19.11 at March 31, 2003, compared to $18.31 at September 30, 2002.

The restructuring of the balance sheet continues to be one of the strategic
initiatives of the Company. During the past three years the Company has reduced
the size of its mortgage-backed securities and investment securities portfolios
as repayments, scheduled maturities and sales occur. Funds received from these
repayments, maturities and sales have been and are expected to be used to grow
and diversify the Company's loan portfolio, to reduce the Company's wholesale
debt and as an additional source of liquidity. This restructuring is part of a
long-range plan to make the Company's balance sheet composition more
representative of "community banks" with a greater percentage of assets in our
loan portfolio as opposed to investments. Management anticipates that this
restructuring should improve the Company's margins due to the generally higher
interest rates on loans, and depending on the growth in the loan portfolio, this
will continue to be an ongoing initiative of the Company in fiscal 2003.

Loans receivable, including mortgage loans held for sale, decreased $42.9
million to $1.28 billion at March 31, 2003 from $1.32 billion at September 30,
2002. During the six-month period ended March 31, 2003, one- to four-family
loans decreased $34.7 million, commercial loans decreased $25.6 million,
multi-family mortgage loans decreased $5.5 million and commercial real estate
loans decreased $1.3 million, offset by an increase of $24.0 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, 2003, the Company originated
approximately $704.0 million in loans, as compared to $547.0 million for the
same period in the prior year. Of the $704.0 million in loans originated, $420.5
million were first mortgage loans, $119.1 million were home equity loans, $58.4
million were commercial real estate loans, $49.7 million were consumer and
interim financing loans, $34.9 million were multi-family loans and $21.4 million
were commercial loans. For the six-month period ended March 31, 2003, the
Company purchased $274.2 million one- to four-family loans, as compared to
$143.3 million for the same period in the prior year. The increase in loans
purchased during the current year is primarily due to increased activity in the
Company's mortgage banking operation in Illinois. For the six-month period ended
March 31, 2003, the Company sold $669.2 million one- to four-family loans, as
compared to $394.2 million for the same period in the prior year. During periods
of declining or generally low interest rates, the Company originates more fixed
rate loans, which are generally sold in the secondary market.

Mortgage-backed and related securities, including securities available for sale,
decreased $16.9 million to $691.9 million at March 31, 2003 from $708.8 million
at September 30, 2002. The decreases were due to accelerated repayments,
scheduled maturities and sales during the period. The decrease in
mortgage-backed securities was partially offset by purchases of $602.1 million
during the six-month period ended March 31, 2003. Debt and equity securities
increased $26.2 million to $42.8 million at March 31, 2003 from $16.6 million at
September 30, 2002. The increase was due to purchases of $41.2 million,
partially offset by scheduled maturities of $15.0 million.The increase in the
debt and equity securities portfolio during the six month period ended March 31,
2003, was the result of the decline in the Company's loan portfolio. As noted
above, depending on the growth in the


                                       20


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

loan portfolio, management anticipates balance sheet restructuring will continue
to be an ongoing initiative of the Company in fiscal 2003.

Deposits decreased $53.1 million to $1.36 billion at March 31, 2003 from $1.42
billion at September 30, 2002. The decrease in deposits was due primarily to
decreases of $54.3 million in certificates of deposit and $15.6 million in money
market demand account deposits. At March 31, 2003, the Company had approximately
$133.7 million in brokered certificates of deposit compared with $191.4 million
at September 30, 2002. The brokered deposits generally consist of terms from
three months to three years. 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 $37.9 million to $680.0 million at
March 31, 2003 from $642.1 million at September 30, 2002. Short-term borrowings
increased $64.6 million to $669.8 million at March 31, 2003, compared to $605.2
million at September 30, 2002. At March 31, 2003, $445.0 million of the
short-term borrowings were callable Federal Home Loan Bank ("FHLB") advances
with maturities from three years to eight years and are callable by the FHLB
during the next fiscal year and quarterly thereafter. Long-term borrowings
decreased $26.6 million to $10.2 million at March 31, 2003, compared to $36.8
million at September 30, 2002. At March 31, 2003, the Company had additional
borrowing capacity of $292.9 million available from the FHLB.

RESULTS OF OPERATIONS

NET INCOME. Net income for the six-month period ended March 31, 2003 was $12.4
million compared with $10.9 million for the six-month period ended March 31,
2002. Net income for the three-month period ended March 31, 2003 was $6.3
million compared with $4.9 million for the three-month period ended March 31,
2002. Net income for the six-and three-month periods ended March 31, 2003
included charges of $2.5 million and $1.1 million, respectively, related to an
impairment write-down of the Company's mortgage servicing rights. (For further
information see footnote 13 in "Notes to Unaudited Consolidated Financial
Statements" on page 18 and discussion of "Other Operating Income" on page 25).
Net income for the six-and three-month periods ended March 31, 2003 increased
due to an increase in other operating income, due primarily to increases in
gains on sales of loans.

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,
                               --------------------    --------------------
                                 2003        2002        2003        2002
                               --------    --------    --------    --------
                                                          
Return on average assets ...       1.10%       1.00%       1.15%       0.92%

Return on average equity ...      13.48%      13.17%      13.70%      11.91%


NET INTEREST INCOME. Net interest income before provision for loan losses
decreased $2.4 million or 8.7% to $24.9 million for the six-month period ended
March 31, 2003 compared to $27.3 million for the same period in the prior year.
Net interest income before provision for loan losses decreased $1.5 million or
11.9% to $11.7 million for the three-month period ended March 31, 2003 compared
to $13.2 million for the same period in the prior year. The decrease in net
interest income is a result of a decrease in the Company's net interest margin,
partially offset by an increase in average earning assets. The net interest
margin decreased to 2.36% and 2.26% for the six and three month periods ended
March 31, 2003, respectively, compared with 2.66% and 2.62% for the same periods
in the prior year.The low interest rate environment affects the Company's net
interest margin as the yield on earning assets declines to reflect new rates.
The cost of liabilities is no longer decreasing as rapidly as the decrease in
the yield on earning assets because deposit rates are near their lowest level.
The Company's interest rate sensitivity as measured by it's one-year interest
rate gap position is also positive, which implies an increase in net interest
income in a rising rate environment or a decrease in net interest income in a
falling rate environment.


                                       21


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

Total interest income decreased $8.6 million or 13.7% to $54.1 million and $4.3
million or 14.4% to $25.7 million, respectively, for the six-and three-month
periods ended March 31, 2003 compared to $62.7 million and $30.0 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
yield on loans to 6.18% from 7.04% for the six month period ended March 31, 2003
and 2002, respectively, partially offset by an increase in the average balance
of loans to $1.32 billion from $1.28 billion for the same period. The decrease
in interest income on loans was the result of a decrease in the average yield on
loans to 6.02% from 6.89% for the three-month period ended March 31, 2003 and
2002, respectively, partially offset by an increase in the average balance of
loans to $1.29 billion from $1.28 billion for the same period.

The decrease in interest income on mortgage-backed and related securities was
due to a decrease in the average balance of such securities to $676.9 million
from $682.8 million for the six-month periods ended March 31, 2003 and 2002,
respectively, and a decrease in the average yield on such securities to 3.12%
from 4.56% for the same periods. The decrease in interest income on
mortgage-backed and related securities for the three-month period ended March
31, 2003 compared to the three-month period ended March 31, 2002 was due to a
decrease in the average yield on such securities to 3.11% from 4.31%, partially
offset by an increase in the average balance of such securities to $672.0
million from $655.9 million 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 $17.8 million from $28.2 million for the six-month periods
ended March 31, 2003 and 2002, respectively, and a decrease in the average yield
on such securities to 3.23% from 4.49% for the same periods. The decrease in
interest income on debt and equity securities for the three-month period ended
March 31, 2003 compared to the three-month period ended March 31, 2002 was due
to a decrease in the average balance of such securities to $19.8 million from
$43.4 million, and a decrease in the average yield on such securities to 3.06%
from 4.04% for the same periods. See "Financial Condition" for a further
discussion of the Company's balance sheet restructuring activities.

Total interest expense decreased $6.2 million or 17.6% to $29.2 million for the
six-month period ended March 31, 2003, compared to $35.4 million for the
six-month period ended March 31, 2002. For the three-month period ended March
31, 2003, total interest expense decreased $2.7 million or 16.3% to $14.0
million compared to $16.7 million for the three-month period ended March 31,
2002. 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 of deposits. The average cost of deposits decreased to 2.15%
and 2.09% for the six-and three-month periods ended March 31, 2003,
respectively, from 3.00% and 2.80% for the same periods in the prior year. The
average balances of deposits decreased to $1.30 billion and $1.27 billion for
the six-and three-month periods ended March 31, 2003, respectively, as compared
to $1.35 billion and $1.33 billion for the same periods 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 increased to $648.1 million
and $650.8 million for the six-and three-month periods ended March 31, 2003,
respectively, as compared to $567.9 million and $582.3 million for the same
periods in the prior year. The average cost of advances and other borrowings
decreased to 4.70% and 4.64% for the six-and three-month periods ended March 31,
2003, respectively, from 5.38% and 5.27% for the same periods in the prior year.
The average balance of advances and other borrowings increased to $648.1 million
and $650.8 million for the six and three month periods ended March 31, 2003,
respectively, as compared to $567.9 million and $582.3 million 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, 2003 and 2002, respectively. Tax-exempt investments are not material
and the tax-equivalent method of presentation is not included in the schedule.


                                       22


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



                                                                SIX MONTHS ENDED MARCH 31,
                                             ---------------------------------------------------------------------------
                                                              2003                              2002
                                             ---------------------------------------------------------------------------
                                                                         AVERAGE                               AVERAGE
                                               AVERAGE                    YIELD/     AVERAGE                    YIELD/
                                               BALANCE      INTEREST       COST      BALANCE      INTEREST       COST
                                             -----------    --------     --------  -----------    --------     --------
                                                                        (Dollars in thousands)
                                                                                             
ASSETS
Federal funds sold and overnight deposits.   $     2,731    $     15       1.10%   $     3,708    $     35       1.89%
Debt and equity securities ...............        17,776         286       3.23         28,207         631       4.49
Mortgage-backed and related securities ...       676,908      10,529       3.12        682,829      15,510       4.56
Loans:
  First mortgage .........................       813,330      26,500       6.53        795,051      29,151       7.35
  Home equity ............................       289,893       6,936       4.80        228,983       6,837       5.99
  Consumer ...............................        88,944       3,572       8.05        103,968       4,343       8.38
  Commercial and agricultural ............       128,213       3,694       5.78        148,795       4,472       6.03
                                             -----------------------               -----------------------
    Total loans ..........................     1,320,380      40,702       6.18      1,276,797      44,803       7.04
Federal Home Loan Bank stock .............        98,789       2,543       5.16         63,698       1,708       5.38
                                             -----------------------               -----------------------
    Total earning assets .................     2,116,584      54,075       5.12      2,055,239      62,687       6.12
                                                            --------                              --------
Valuation allowances .....................       (12,019)                              (10,009)
Cash and due from banks ..................        34,606                                31,254
Other assets .............................       106,249                               102,944
                                             -----------                           -----------
    Total assets .........................   $ 2,245,420                           $ 2,179,428
                                             ===========                           ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits:
  NOW accounts ...........................   $    98,221         105       0.21    $    87,188         144       0.33
  Money market demand accounts ...........       385,945       1,323       0.69        441,929       3,399       1.54
  Passbook ...............................        94,923         238       0.50         87,992         389       0.89
  Certificates of deposit ................       722,615      12,321       3.42        730,005      16,224       4.46
                                             -----------------------               -----------------------
Total interest-bearing deposits ..........     1,301,704      13,987       2.15      1,347,114      20,156       3.00
Advances and other borrowings ............       648,092      15,174       4.70        567,901      15,243       5.38
Advances from borrowers for taxes and
insurance ................................         5,653           4       0.14          5,954           6       0.20
                                             -----------------------               -----------------------
    Total interest-bearing liabilities ...     1,955,449      29,165       2.99      1,920,969      35,405       3.70
Non interest-bearing deposits ............        93,713                                75,727
Other liabilities ........................        12,260                                16,451
Shareholders' equity .....................       183,998                               166,281
                                             -----------                           -----------
Total liabilities and shareholders' equity   $ 2,245,420                           $ 2,179,428
                                             ===========                           ===========
Net interest income ......................                  $ 24,910                              $ 27,282
                                                            ========                              ========
Net yield on interest-earning assets .....                                 2.36                                  2.66
Interest rate spread .....................                                 2.13                                  2.42
Ratio of earning assets to
interest-bearing liabilities .............                               108.24                                106.99




                                                                     THREE MONTHS ENDED MARCH 31,
                                             ---------------------------------------------------------------------------
                                                              2003                              2002
                                             ---------------------------------------------------------------------------
                                                                         AVERAGE                               AVERAGE
                                               AVERAGE                    YIELD/     AVERAGE                    YIELD/
                                               BALANCE      INTEREST       COST      BALANCE      INTEREST       COST
                                             -----------    --------     --------  -----------    --------     --------
                                                                        (Dollars in thousands)
                                                                                             
ASSETS
Federal funds sold and overnight deposits.   $     2,184    $      5       0.93%   $     2,812    $     11       1.59%
Debt and equity securities ...............        19,772         149       3.06         43,363         432       4.04
Mortgage-backed and related securities ...       671,964       5,157       3.11        655,902       6,973       4.31
Loans:
  First mortgage .........................       787,311      12,385       6.38        789,444      14,209       7.30
  Home equity ............................       296,576       3,395       4.64        232,602       3,211       5.60
  Consumer ...............................        88,762       1,733       7.92        102,590       2,102       8.31
  Commercial and agricultural ............       120,412       1,686       5.68        156,269       2,247       5.83
                                             -----------------------               -----------------------
    Total loans ..........................     1,293,061      19,199       6.02      1,280,905      21,769       6.89
Federal Home Loan Bank stock .............       105,889       1,156       4.43         64,142         791       5.00
                                             -----------------------               -----------------------
    Total earning assets .................     2,092,870      25,666       4.97      2,047,124      29,976       5.94
                                                            --------                              --------
Valuation allowances .....................       (11,999)                              (11,067)
Cash and due from banks ..................        34,097                                31,169
Other assets .............................       105,336                               105,741
                                             -----------                           -----------
    Total assets .........................   $ 2,220,304                           $ 2,172,967
                                             ===========                           ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing deposits:
  NOW accounts ...........................   $    97,923          47       0.19    $    87,878          63       0.29
  Money market demand accounts ...........       373,322         527       0.57        422,506       1,220       1.17
  Passbook ...............................        94,972         108       0.46         86,846         161       0.75
  Certificates of deposit ................       708,244       5,875       3.36        729,412       7,718       4.29
                                             -----------------------               -----------------------
Total interest-bearing deposits ..........     1,274,461       6,557       2.09      1,326,642       9,162       2.80
Advances and other borrowings ............       650,763       7,443       4.64        582,338       7,571       5.27
Advances from borrowers for taxes and
insurance ................................         2,887           1       0.14          2,894           1       0.14
                                             -----------------------               -----------------------
    Total interest-bearing liabilities ...     1,928,111      14,001       2.94      1,911,874      16,734       3.55
Non interest-bearing deposits ............        93,835                                76,978
Other liabilities ........................        12,130                                16,362
Shareholders' equity .....................       186,228                               167,753
                                             -----------                           -----------
Total liabilities and shareholders' equity   $ 2,220,304                           $ 2,172,967
                                             ===========                           ===========
Net interest income ......................                  $ 11,665                              $ 13,242
                                                            ========                              ========
Net yield on interest-earning assets .....                                 2.26                                  2.62
Interest rate spread .....................                                 2.03                                  2.39
Ratio of earning assets to
interest-bearing liabilities .............                               108.55                                107.07



                                       23


                  ST. FRANCIS CAPITAL CORPORATION & 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,
                                        ---------------------     ---------------------
                                          2003         2002         2003         2002
                                        --------     --------     --------     --------
                                                     (Dollars in thousands)
                                                                   
Beginning balance ...................   $ 14,212     $ 11,686     $ 14,413     $ 12,382
Provision for loan losses ...........        553        1,820          172          909
Recoveries ..........................         33           96           23           74
Charge-offs .........................       (533)        (467)        (343)        (230)
                                        --------     --------     --------     --------
Ending balance ......................   $ 14,265     $ 13,135     $ 14,265     $ 13,135
                                        ========     ========     ========     ========

Ratio of allowance for loan losses to
   gross loans receivable at the end
   of the period ....................       1.07%        0.99%        1.07%        0.99%

Ratio of allowance for loan losses to
   total non-performing loans at the
   end of the period ................     492.24%      149.33%      492.24%      149.33%

Ratio of net charge-offs to average
   gross loans (annualized) .........       0.08%        0.06%        0.10%        0.05%


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. Other factors
considered by management include the size and character of the loan portfolio,
concentrations of loans to specific borrowers or industries, existing economic
conditions and historical losses on each portfolio category. In connection with
the determination of the allowance for loan losses, management obtains
independent appraisals for significant properties which collateralize loans.
With respect to loans that are deemed impaired, the calculation of allowance for
loan losses is based upon the discounted present value of expected cash flows
received from the debtor or other measures of market prices or collateral
values.

In general, the level of the allowance for loan losses and changes during each
fiscal year is a function of several factors, including but not limited to
changes in the loan portfolio, net charge-offs and non-performing loans. At
March 31, 2003, gross loans receivable were $1.34 billion compared to $1.32
billion at March 31, 2002. Net charge-offs for the six and three month periods
ended March 31, 2003 were $500,000 and $320,000, respectively, compared to
$371,000 and $156,000 for the six and three month periods ended March 31, 2002.
Non-performing loans increased to $2.9 million or 0.22% of gross loans at March
31, 2003 compared to $2.2 million or 0.16% of gross loans at September 30, 2002.
Although the Company's non-performing loan totals are consistent with the totals
at September 30, 2002, the total is down from $8.8 million at March 31, 2002. At
March 31, 2003, the increase in the ratio of allowance for loan losses to total
non-performing loans is due to the decrease in non-performing loans. (See "Asset
Quality"). The decrease in non-performing loans since March 31, 2002 is
primarily due to the restructuring of a commercial credit which was returned to
accrual status during fiscal 2002, a commercial real estate loan which was
transferred to foreclosed properties and due to several other individual loans
returning to accrual status. This decrease in non-performing loans is the
primary reason for the decline in the Company's provision for loan losses. For
the six and three month periods ended March 31, 2003, the provision for loan
losses was $553,000 and $172,000, respectively, compared to $1.8 million and
$909,000, respectively, for the same periods in the prior year.

Management believes that the allowance for loan losses at March 31, 2003 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.


                                       24


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

OTHER OPERATING INCOME. Other operating income increased by $5.1 million to
$18.9 million and by $4.1 million to $10.5 million for the six and three month
periods ended March 31, 2003, 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,
                                           ----------------------    ----------------------
                                              2003         2002         2003         2002
                                           ---------    ---------    ---------    ---------
                                                        (Dollars in thousands)
                                                                      
Other operating income .................   $  18,855    $  13,743    $  10,491    $   6,353

Percent of average assets (annualized) .        1.68%        1.26%        1.92%        1.19%


The results for the six-and three-month periods ended March 31, 2003 include
charges of $2.5 million and $1.1 million, respectively, related to an impairment
write-down of the Company's mortgage servicing rights, which is recorded as a
valuation reserve at March 31, 2003. The Company's mortgage servicing rights are
accounted for at the lower of book or market value. As part of the calculation
of the market value of mortgage servicing rights, the Company calculates the
present value of the future stream of servicing fee income expected to be
received from its mortgage loan servicing portfolio, relying in part on median
loan prepayment speeds as forecast by the major mortgage dealers. These mortgage
dealer forecasts utilize a number of assumptions, including an assumption as to
the future direction of interest rates. During the six-and three-month periods
ended March 31, 2003 the forecasted prepayment speeds have increased, primarily
within certain coupon rates in the 15-year and 30-year fixed-rate category of
the Company's loan servicing portfolio as compared to the previous period
(reflecting forecasts for continued low interest rates and a correspondingly
high level of mortgage repayments and refinancings) and resulted in the
impairment write-downs. The Company services $847 million in mortgage loans for
others, with those servicing rights valued, net of valuation allowances of $5.6
million, at $6.8 million as of March 31, 2003.

Other than the aforementioned impairment on mortgage servicing rights, the
increase for the six-and three-month periods endedMarch 31, 2003 was due
primarily to increases in gains on the sale of loans and increases in
loan-related fees. Gains on the sale of mortgage loans increased to $10.6
million and $5.6 million for the six-and three-month periods ended March 31,
2003, respectively, compared to gains of $5.3 million and $2.1 million for the
same periods in the prior year. The Company's volume of mortgage loan sales were
$669.2 million and $336.7 million for the six and three month periods ended
March 31, 2003, respectively, compared to $394.2 million and $172.8 million for
the same periods in the prior year.The level of loan sale activity is highly
dependent on the interest rate environment and on the types of mortgage loans
originated. In the recent low interest rate environment, customers are more
likely to select or refinance into fixed-rate mortgages, which the Company then
generally sells in the secondary market. Loan servicing and loan related fees
increased to $3.2 million and $1.6 million for the six-and three-month periods
ended March 31, 2003, respectively, compared to $5.3 million and $2.1 million
for the six-and three-month periods ended March 31, 2002, respectively. The
increase in other loan-related fees included higher levels of a variety of fees
including prepayment penalties, loan modification fees and other loan
origination fees, which were also attributable to increased loan activity in the
recent low interest rate environment.

GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
increased by $2.0 million or 8.4% to $25.9 million and increased $1.2 million or
9.9% to $13.2 million for the six and three month periods ended March 31, 2003,
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,
                                         ------------------------    ------------------------
                                            2003          2002          2003          2002
                                         ----------    ----------    ----------    ----------
                                                        (Dollars in thousands)
                                                                       
General and administrative expenses ..   $   25,911    $   23,910    $   13,152    $   11,967

Percent of average assets (annualized)         2.31%         2.20%         2.40%         2.23%


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


                                       25


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

fiscal year. Including commissions and salaries, mortgage loan related
compensation increased by approximately $1.1 million and $497,000 for the
six-and three-month periods ended March 31, 2003, respectively, compared to the
prior year.

INCOME TAX EXPENSE. Income tax expense increased to $4.9 million and $2.5
million for the six and three month periods ended March 31, 2003, compared to
$4.4 million and $1.8 million for the same periods in the prior year. The
effective tax rates for the six and three month periods ended March 31, 2003
were 28.50% and 28.76%, respectively, compared with 28.60% and 26.67% for the
six and three month periods ended March 31, 2002. The changes in the effective
tax rate is primarily due to the increased amount of income, partially offset by
increases in affordable housing credits during the six and three month periods
ended March 31, 2003. The income tax credits received on the Company's
affordable housing investments were $1.5 million and $757,000 for the six and
three month periods ended March 31, 2003, respectively, compared with $1.3
million and $652,000 for the same periods in the prior year. At March 31, 2003
the Company had investments in 14 affordable housing projects compared to
investments in 12 projects at March 31, 2002.

ASSET QUALITY

Total non-performing assets were $4.5 million, or 0.20% of total assets at March
31, 2003, compared with $4.1 million, or 0.18% of total assets at September 30,
2002. 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,
                                               2003             2002
                                          -------------    -------------
                                              (Dollars in thousands)
                                                     
Non-performing loans ..................   $       2,898    $       2,209
Foreclosed properties .................           1,642            1,908
                                          -------------    -------------
Non-performing assets .................   $       4,540    $       4,117
                                          =============    =============

Performing troubled debt restructurings   $       2,184    $       2,440

Non-performing loans to gross loans ...            0.22%            0.16%

Non-performing assets to total assets .            0.20%            0.18%


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.

Impaired loans totaled $4.3 million at March 31, 2003 compared to $2.0 million
at September 30, 2002. These loans had associated impairment reserves of
$775,000 and $696,000 at March 31, 2003 and September 30, 2002, respectively.
For the six month period ended March 31, 2003, the average balance of impaired
loans was $2.9 million compared to $9.2 million for the six month period ended
March 31, 2002 and $6.3 million for the year ended September 30, 2002. Interest
income on impaired loans for the six month periods ended March 31, 2003 and 2002
was $87,000 and $120,000, 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.

At March 31, 2003, the Company's estimated cumulative one-year gap between
assets and liabilities was a positive 4.55% of total assets. The Company's
three-year cumulative gap as of March 31, 2003 was a positive 0.86% 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 change
in the Company's gap position is due to the decline in interest rates during
fiscal 2002 and 2003. As interest rates declined, the terms of the Company's
assets shortened as prepayments of the Company's mortgage-related assets
increased and the terms of the liabilities


                                       26


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

lengthened as consumers invested in longer term certificates of deposit and the
Company issued longer term brokered certificates of deposit.

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, 2003, the Company expects that
its one-year positive gap would become negative due to the anticipated
shortening of the terms of the Company's fixed rate callable FHLB advances
becoming callable. In addition, prepayments of the Company's mortgage-related
assets will slow causing a lengthening in the terms of these assets.


                                       27


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

The following table summarizes the Company's gap position as of March 31, 2003.



                                                                           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 ........................   $   41,913    $   27,423     $   32,882     $   16,901    $   40,537    $  159,656
      Commercial .........................      142,040       169,492        199,797         69,843        91,300       672,472
      Consumer ...........................      302,540        23,674         24,448         23,659        13,573       387,894
 Mortgage-backed and related securities ..       10,287        21,455         41,294         23,241         8,514       104,791
 Assets available for sale:
      Mortgage loans .....................       59,576            --             --             --            --        59,576
      Fixed rate mortgage related ........       45,201        86,486        164,471         74,648        32,154       402,960
      Variable rate mortgage related .....      102,862        12,356         33,211          5,503        30,252       184,184
      Investment securities ..............       12,848        30,000             --             --            --        42,848
 Other assets ............................      112,492            --             --             --            --       112,492
                                             ----------    ----------     ----------     ----------    ----------    ----------
      Total ..............................   $  829,579    $  370,886     $  496,103     $  213,795    $  216,330    $2,126,873
                                             ==========    ==========     ==========     ==========    ==========    ==========

 INTEREST-BEARING LIABILITIES:
 Deposits: (3)
      NOW accounts .......................   $    8,372    $   25,115     $   37,468     $   16,819    $   13,699    $  101,473
      Passbook savings accounts ..........        3,403        10,208         20,008         14,078        51,816        99,513
      Money market deposit accounts ......       91,038       269,440          3,444          1,240           698       365,860
      Certificates of deposit ............      166,653       297,295        189,585         27,241           152       680,926
 Borrowings (4) ..........................      170,116        54,680        330,211        125,000            --       680,007
                                             ----------    ----------     ----------     ----------    ----------    ----------
      Total ..............................   $  439,582    $  656,738     $  580,716     $  184,378    $   66,365    $1,927,779
                                             ==========    ==========     ==========     ==========    ==========    ==========
 Excess (deficiency) of interest-earning
 assets over interest-bearing liabilities    $  390,177    $ (285,852)    $  (84,613)    $   29,417    $  149,965    $  199,094
                                             ==========    ==========     ==========     ==========    ==========    ==========
 Cumulative excess (deficiency) of
 interest-earning assets over interest-
 bearing liabilities .....................   $  390,177    $  104,325     $   19,712     $   49,129    $  199,094
                                             ==========    ==========     ==========     ==========    ==========
 Cumulative excess (deficiency) of
 interest-earning assets over interest-
 bearing liabilities as a percent of total
 assets ..................................        17.01%         4.55%          0.86%          2.14%         8.68%
                                             ==========    ==========     ==========     ==========    ==========


(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 5% to 85%, based on the individual
      loan coupon rate and characteristics, 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 $58.7 million at March 31,
      2003.

(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%, 14% and 99%, 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 $55,000 or 2.4% 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 callable FHLB advances of $320 million
      maturing in one to three years and $125 million maturing in three to five
      years.


                                       28


                  ST. FRANCIS CAPITAL CORPORATION & 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 preparing 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 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.
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 if loan quality deteriorates.

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
statements of financial condition. 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 increases this allowance in a period, the Company would include an
expense within the tax provision in the consolidated statements of income.

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 in the jurisdictions in which the
Company operates and the period over which deferred tax assets will be
recoverable. In the event actual results differ from these estimates, or if
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


                                       29


                  ST. FRANCIS CAPITAL CORPORATION & 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 judgment in selecting any available alternative would not produce a
materially different result.

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 $45.0 million and
$45.8 million as of March 31, 2003 and September 30, 2002, 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, 2003, the Company had
additional borrowing capacity of $292.9 million available from the FHLB.

In fiscal 2002 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. Depending on the growth
in the loan portfolio, management anticipates that this form of "balance sheet
restructuring" will be an ongoing strategic initiative of the Company in fiscal
2003.

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, 2003, 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.

At March 31, 2003, the Company had outstanding loan commitments including lines
of credit of $469.5 million compared to $451.1 million at September 30, 2002.
The Company had no commitments to purchase loans outstanding at either of these
dates. The Company anticipates it will have sufficient funds available to meet
its current loan commitments, including loan applications received and in
process prior to the issuance of firm commitments. Certificates of deposit,
including brokered certificates, which are scheduled to mature in one year or
less at March 31, 2003 were $463.9 million compared to $414.1 million at
September 30, 2002. Management believes that a significant portion of such
deposits will remain with the Company.

Through the normal course of operations, the Company has entered into certain
contractual obligations and other commitments. Such obligations generally relate
to funding of operations through deposits or debt issuances, as well as leases
for premises and equipment. As a financial service provider the Company
routinely enters into commitments to extend credit. While contractual
obligations represent future cash requirements of the Company, a significant
portion of commitments to extend credit may expire without being drawn upon.
Such commitments are subject to the same credit policies and approval process
accorded to loans made by the Company.


                                       30


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

The following table summarizes significant contractual obligations and other
commitments at March 31, 2003.




                               Certificates    Short and
                                    of         Long Term      Operating
Years Ended March 31,            Deposit     Borrowings (1)     Leases         Total
---------------------          ------------  --------------  ------------   ------------
                                                   (In thousands)
                                                                
2004 .......................   $    463,948   $    224,796   $      1,454   $    606,346
2005 .......................        135,031        136,250            681        215,712
2006 .......................         54,554        193,961            581        309,198
2007 .......................          7,447         50,000            581         33,028
2008 .......................         19,795         75,000            581        200,376
2009 and thereafter ........            152             --          8,896          9,048
                               ------------   ------------   ------------   ------------
Total ......................   $    680,927   $    680,007   $     12,774   $  1,373,708
                               ============   ============   ============   ============

                                                                            ------------
Commitments to extend credit                                                $    469,541
                                                                            ============


(1) Fixed-rate callable FHLB advances are included in the period of their
modified duration rather than in the period in which they are due. Short and
long term borrowings include fixed rate callable advances of $130 million
maturing in 2005, $190 million maturing in 2006, $50 million maturing in 2007
and $75 million maturing in 2008.

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.

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, 2003:

Tangible capital..............        $ 178,831       7.84%    =>$ 91,191     =>4.0%     =>$113,989    => 5.0%
Core capital .................          178,831       7.84%    =>  91,191     =>4.0%     => 113,989    => 5.0%
Tier 1 risk-based capital.....          178,831      10.62%    =>  67,366     =>4.0%     => 101,048    => 6.0%

Risk-based capital............          192,620      11.44%    => 134,731     =>8.0%     => 168,414    =>10.0%

As of September 30, 2002:

Tangible capital..............        $ 175,889       7.57%    =>$ 92,971     =>4.0%     =>$116,214    => 5.0%
Core capital .................          175,889       7.57%    =>  92,971     =>4.0%     => 116,214    => 5.0%
Tier 1 risk-based capital.....          175,889      10.56%    =>  66,646     =>4.0%     =>  99,968    => 6.0%
Risk-based capital............          189,793      11.39%    => 133,291     =>8.0%     => 166,614    =>10.0%


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


                                       31


                  ST. FRANCIS CAPITAL CORPORATION & 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, 2003.



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

Loans:
  Residential ..............   $    1.7       8.92%   $    1.0       7.50%   $    0.8       6.00%   $    0.4       7.85%
  Commercial ...............       79.2       4.97%       37.2       6.07%       62.5       5.95%       57.1       5.28%
  Consumer .................       48.0       5.27%       40.2       4.93%      129.4       4.89%      128.5       4.91%

Mortgage-backed
 securities:
  Fixed rate ...............      163.5       3.58%      102.9       3.58%      102.9       3.58%       48.9       3.58%
  Adjustable rate ..........      115.2       3.01%       16.6       3.01%       16.6       3.01%        2.8       3.01%

Debt and equity
 securities ................       42.8       2.40%         --         --          --         --          --         --

Other ......................      112.5       4.40%         --         --          --         --          --         --

Total interest                 --------               --------               --------               --------
 earning assets ............   $  562.9       3.89%   $  197.9       4.29%   $  312.2       4.57%   $  237.7       4.71%
                               ========               ========               ========               ========

Interest bearing liabilities

Deposits:
  NOW accounts .............   $   33.5       0.15%   $   18.8       0.15%   $   18.7       0.15%   $    8.4       0.15%
  Passbooks ................       13.6       0.25%       10.0       0.25%       10.0       0.25%        7.0       0.25%
  Money market .............      360.5       0.69%        1.7       0.69%        1.7       0.69%        0.6       0.69%
  Certificates .............      463.9       3.00%      135.0       3.56%       54.6       4.31%        7.5       4.14%

Borrowings
  Fixed rate ...............       96.2       2.63%      162.4       5.28%      167.8       5.42%       50.0       4.93%
  Adjustable rate ..........      128.6       1.03%         --         --          --         --          --         --

Total interest                 --------               --------               --------               --------
 bearing liabilities .......   $1,096.3       1.86%   $  327.9       4.10%   $  252.8       4.55%   $   73.5       3.82%
                               ========               ========               ========               ========




                                      More than                                                       Fair
                                      Four Years              Over                                   Market
                                    to Five Years          Five Years                Total            Value
                               --------------------   --------------------   --------------------   --------
Interest earning assets                                    (Dollars in millions)
                                                                               
Loans:
  Residential ..............   $   10.2       6.65%   $  205.1       6.15%   $  219.2       6.20%   $  227.6
  Commercial ...............      194.3       6.41%      242.2       6.73%      672.5       6.20%      692.3
  Consumer .................       15.0       8.03%       26.8       8.47%      387.9       5.32%      392.4

Mortgage-backed
 securities:
  Fixed rate ...............       48.9       3.58%       40.7       3.58%      507.8       3.58%      509.7
  Adjustable rate ..........        2.8       3.01%       30.2       3.01%      184.2       3.01%      183.5

Debt and equity
 securities ................         --         --          --         --        42.8       2.40%       43.0

Other ......................         --         --          --         --       112.5       4.40%      112.5

Total interest                 --------               --------               --------               --------
 earning assets ............   $  271.2       5.96%   $  545.0       6.16%   $2,126.9       4.97%   $2,161.0
                               ========               ========               ========               ========

Interest bearing liabilities

Deposits:
  NOW accounts .............   $    8.4       0.15%   $   13.7       0.15%   $  101.5       0.15%   $   98.6
  Passbooks ................        7.1       0.25%       51.8       0.25%       99.5       0.25%       95.1
  Money market .............        0.6       0.69%        0.7       0.69%      365.8       0.69%      365.3
  Certificates .............       19.8       4.37%        0.2       8.45%      681.0       3.27%      695.6

Borrowings
  Fixed rate ...............       75.0       5.95%         --         --       551.4       4.92%      603.9
  Adjustable rate ..........         --         --          --         --       128.6       1.03%      128.6

Total interest                 --------               --------               --------               --------
 bearing liabilities .......   $  110.9       4.84%   $   66.4       0.25%   $1,927.8       2.78%   $1,987.1
                               ========               ========               ========               ========



                                       32


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.

ITEM 4. CONTROLS AND PROCEDURES

      An evaluation of the Company's disclosure controls and procedures (as
      defined in Rule 13a-14(c) under the Securities Exchange Act of 1934) was
      carried out under the supervision and with the participation of the
      Company's Chief Executive Officer, Chief Financial Officer and several
      other members of the Company's senior management within the 90-day period
      preceding the filing date of this quarterly report. The Company's Chief
      Executive Officer and Chief Financial Officer concluded that the Company's
      disclosure controls and procedures as currently in effect are effective in
      ensuring that the information required to be disclosed by the Company in
      the reports it files or submits under the Act is (i) accumulated and
      communicated to the Company's management (including the Chief Executive
      Officer and Chief Financial Officer) in a timely manner, and (ii)
      recorded, processed, summarized and reported within the time periods
      specified in the SEC's rules and forms. In the quarter ended March 31,
      2003, the Company did not make any significant changes in, nor take any
      corrective actions regarding, its internal controls or other factors that
      could significantly affect these controls.

                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

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

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

      None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

      None

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

      The Annual Meeting of Shareholders was held on January 22, 2003. Only
      shareholders of record at the close of business on November 29, 2002 (the
      "Voting Record Date") were entitled to vote at the Annual Meeting. On the
      Voting Record Date, there were 9,367,695 shares of common stock
      outstanding, and on the annual meeting date, 8,455,786 shares were present
      at the meeting by the holders thereof in person or by proxy, which
      constituted a quorum. The following is a summary of the matters voted upon
      at the Annual Meeting.



                                                                     NUMBER OF VOTES
                                                ----------------------------------------------------------
                                                                                                 BROKER
                                                   FOR          WITHHELD      ABSTENTIONS       NON-VOTES
                                                   ---          --------      -----------       ---------
                                                                                    
      NOMINEES FOR DIRECTOR FOR THREE-YEAR
      TERM EXPIRING IN 2005:
        Jeffrey A. Reigle                       8,292,216        163,570             --             --
        Edmund O. Templeton                     8,288,710        167,076             --             --

      RATIFICATION OF APPOINTMENT OF
      KPMG LLP AS AUDITORS                      8,336,201        108,136         11,449             --



                                       33


ITEM 5. OTHER INFORMATION

      On April 25, 2003, the Company announced the declaration of a dividend of
      $0.20 per share on the Company's common stock for the quarter ended March
      31, 2003. The dividend is payable on May 20, 2003 to shareholders of
      record as of May 12, 2003. This will be the 31st consecutive cash dividend
      payment since the Company became publicly-held in June 1993.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a)   Exhibits:

            3.1       Articles of Incorporation of Registrant (1)

            3.2       Amended By-laws of Registrant (2)

            3.3       Stock Charter of St. Francis Bank, F.S.B. (1)

            3.4       By-laws of St. Francis Bank, F.S.B. (1)

            3.5       Articles of Amendment to the Articles of Incorporation of
                        Registrant (3)

            4.0       Shareholders' Rights Agreement dated as of September 25,
                      1997 between Registrant and Firstar Trust Company (4)

            10.1      St. Francis Bank, F.S.B. Money Purchase Pension Plan (1)

            10.2      St. Francis Bank, F.S.B. 401(k) Savings Plan (1)

            10.3      St. Francis Bank, F.S.B. Employee Stock Ownership Plan (1)

            10.4      Credit Agreement by and between St. Francis Bank, F.S.B.
                        Employee Stock Ownership Trust and Registrant (1)

            10.5      St. Francis Bank, F.S.B. Management Recognition and
                        Retention Plan and Trust (1)

            10.6      St. Francis Capital Corporation 1993 Incentive Stock
                        Option Plan (1)

            10.7      St. Francis Capital Corporation 1993 Stock Option Plan for
                        Outside Directors (1)

            10.8      1986 Deferred Compensation Agreement as Amended-Thomas R.
                        Perz (4)

            10.9      1987 Deferred Compensation Agreement-Thomas R. Perz (1)

            10.10     1988 Deferred Compensation Agreement-Edward W. Mentzer (1)

            10.11     2000 St. Francis Bank, FSB Employment Agreement-Thomas R.
                        Perz (5)

            10.12     2000 St. Francis Capital Corporation Employment
                        Agreement-Thomas R. Perz (5)

            10.13     1996 Amended Employment Agreement-James C. Hazzard (5)

            10.14     1997 Amended Employment Agreement-Bradley J. Smith (5)

            10.15     1998 Amended Employment Agreement-Jon D. Sorenson (5)

            10.16     1998 Amended Employment Agreement-James S. Eckel (5)

            10.17     St. Francis Capital Corporation 1997 Stock Option Plan (3)

            10.18     Split Dollar Life Insurance Agreement-Thomas R. Perz (3)

            11.1      Statement Regarding Computation of Earnings Per Share (See
                        footnote 7 in "Notes to Unaudited Consolidated Financial
                        Statements") (6)

            99.2      Certification of Chief Executive Officer and Chief
                        Financial Officer under the Sarbanes-Oxley Act of 2002
                        (6)

(1)   Incorporated by reference to exhibits filed with the Registrant's Form S-1
      Registration Statement declared effective on April 22, 1993. (Registration
      Number 33-58680).

(2)   Incorporated by reference to the Registrant's Annual Report on Form 10-K
      for the fiscal year ended September 30, 1995.

(3)   Incorporated by reference to the Registrant's Annual Report on Form 10-K
      for the fiscal year ended September 30, 1997.

(4)   Incorporated by reference to the Registrant's Annual Report on Form 10-K
      for the fiscal year ended September 30, 1999.

(5)   Incorporated by reference to the Registrant's Annual Report on Form 10-K
      for the fiscal year ended September 30, 2000.

(6)   Filed herewith.

(b) Form 8-K

      On April 25, 2003, the Company filed a Current Report on Form 8-K to
      announce its second quarter earnings and quarterly dividend.


                                       34


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, 2003                     By: /s/ Jon D. Sorenson
                                          ------------------------------------
                                               Jon D. Sorenson
                                            Chief Financial Officer


                                       35


                    CERTIFICATION OF CHIEF EXECUTIVE OFFICER
            PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Thomas R. Perz, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of St. Francis Capital
      Corporation (the "Registrant");

2.    Based on my knowledge, this quarterly report does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered by
      this quarterly report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this quarterly report, fairly present in all
      material respects the financial condition, results of operations and cash
      flows of the Registrant as of, and for, the periods presented in this
      quarterly report;

4.    The Registrant's other certifying officers and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we
      have:

      a)    designed such disclosure controls and procedures to ensure that
            material information relating to the Registrant, including its
            consolidated subsidiaries, is made known to us by others within
            those entities, particularly during the period in which this
            quarterly report is being prepared;

      b)    evaluated the effectiveness of the Registrant's disclosure controls
            and procedures as of a date within 90 days prior to the filing date
            of this quarterly report (the "Evaluation Date"); and

      c)    presented in this quarterly report our conclusions about the
            effectiveness of the disclosure controls and procedures based on our
            evaluation as of the Evaluation Date;

5.    The Registrant's other certifying officers and I have disclosed, based on
      our most recent evaluation, to the Registrant's auditors and the audit
      committee of Registrant's board of directors (or persons performing
      the equivalent function):

      a)    all significant deficiencies in the design or operation of internal
            controls which could adversely affect the Registrant's ability to
            record, process, summarize and report financial data and have
            identified for the Registrant's auditors any material weaknesses in
            internal controls; and

      b)    any fraud, whether or not material, that involves management or
            other employees who have a significant role in the Registrant's
            internal controls; and

6.    The Registrant's other certifying officers and I have indicated in this
      quarterly report whether or not there were significant changes in internal
      controls or in other factors that could significantly affect internal
      controls subsequent to the date of our most recent evaluation, including
      any corrective actions with regard to significant deficiencies and
      material weaknesses.


Date: May 15, 2003                     /s/ Thomas R. Perz
                                       ---------------------------------------
                                       Thomas R. Perz, Chairman of the
                                       Board, President and Chief
                                       Executive Officer



                    CERTIFICATION OF CHIEF FINANCIAL OFFICER
            PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Jon D. Sorenson, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of St. Francis Capital
      Corporation (the "Registrant");

2.    Based on my knowledge, this quarterly report does not contain any untrue
      statement of a material fact or omit to state a material fact necessary to
      make the statements made, in light of the circumstances under which such
      statements were made, not misleading with respect to the period covered by
      this quarterly report;

3.    Based on my knowledge, the financial statements, and other financial
      information included in this quarterly report, fairly present in all
      material respects the financial condition, results of operations and cash
      flows of the Registrant as of, and for, the periods presented in this
      quarterly report;

4.    The Registrant's other certifying officers and I are responsible for
      establishing and maintaining disclosure controls and procedures (as
      defined in Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we
      have:

      a)    designed such disclosure controls and procedures to ensure that
            material information relating to the Registrant, including its
            consolidated subsidiaries, is made known to us by others within
            those entities, particularly during the period in which this
            quarterly report is being prepared;

      b)    evaluated the effectiveness of the Registrant's disclosure controls
            and procedures as of a date within 90 days prior to the filing date
            of this quarterly report (the "Evaluation Date"); and

      c)    presented in this quarterly report our conclusions about the
            effectiveness of the disclosure controls and procedures based on our
            evaluation as of the Evaluation Date;

5.    The Registrant's other certifying officers and I have disclosed, based on
      our most recent evaluation, to the Registrant's auditors and the audit
      committee of Registrant's board of directors (or persons performing the
      equivalent function):

      a)    all significant deficiencies in the design or operation of internal
            controls which could adversely affect the Registrant's ability to
            record, process, summarize and report financial data and have
            identified for the Registrant's auditors any material weaknesses in
            internal controls; and

      b)    any fraud, whether or not material, that involves management or
            other employees who have a significant role in the Registrant's
            internal controls; and

6.    The Registrant's other certifying officers and I have indicated in this
      quarterly report whether or not there were significant changes in internal
      controls or in other factors that could significantly affect internal
      controls subsequent to the date of our most recent evaluation, including
      any corrective actions with regard to significant deficiencies and
      material weaknesses.


Date: May 15, 2003                  /s/ Jon D. Sorenson
                                    ---------------------------------------
                                    Jon D. Sorenson, Chief Financial
                                    Officer and Treasurer




                                  Exhibit Index


Exhibit No.     Description
             
  99.2          Certification of Chief Executive Officer and Chief Financial
                Officer under the Sarbanes-Oxley Act of 2002 (6)