1

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


                                    FORM 10-Q

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

                For the quarterly period ended December 31, 2000

                         Commission File Number 0-21298

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


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



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

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


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

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


         The number of shares outstanding of the issuer's common stock, $.01 par
value per share, was 9,402,121 at January 31, 2001.



                               Page 1 of 29 pages

   2


                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY

                                    CONTENTS




                                                                                                                PAGE
                                                                                                             
PART I.  FINANCIAL INFORMATION

ITEM 1.   Financial Statements (unaudited):

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

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

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

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

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


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

ITEM 3.   Quantitative and Qualitative Disclosures About Market Risk..........................................  28

PART II - OTHER INFORMATION

ITEM 1.   Legal Proceedings...................................................................................  28

ITEM 2.   Changes In Securities and Use of Proceeds...........................................................  28

ITEM 3.   Defaults Upon Senior Securities.....................................................................  28

ITEM 4.   Submission of Matters to a Vote of Security Holders.................................................  28

ITEM 5.   Other Information...................................................................................  28

ITEM 6.   Exhibits and Reports on Form 8-K....................................................................  28


SIGNATURES....................................................................................................  29




                                       2

   3






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

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


                                                                                   December 31,   September 30,
                                                                                       2000           2000
                                                                                   -----------    -----------
                                                                               (In thousands, except share data)
                                                                                            
ASSETS

Cash and due from banks ........................................................   $    40,053    $    33,777
Federal funds sold and overnight deposits ......................................         2,015            970
                                                                                   -----------    -----------
Cash and cash equivalents ......................................................        42,068         34,747
                                                                                   -----------    -----------
Assets available for sale, at fair value:
    Debt and equity securities .................................................       215,091        213,848
    Mortgage-backed and related securities .....................................       762,410        777,918
Mortgage loans held for sale, at lower of cost or market .......................         6,099          8,066
Securities held to maturity, at amortized cost:
    Debt securities (fair value of $522 at September 30, 2000) .................            --            510
     Mortgage-backed and related securities (fair values of $24,844
    and $26,479, respectively) .................................................        25,109         27,088
Loans receivable, net ..........................................................     1,326,015      1,297,302
Federal Home Loan Bank stock, at cost ..........................................        31,001         30,418
Accrued interest receivable ....................................................        15,819         14,171
Foreclosed properties ..........................................................           196            241
Real estate held for investment ................................................        26,979         27,145
Premises and equipment, net ....................................................        29,555         30,283
Other assets ...................................................................        27,348         31,346
                                                                                   -----------    -----------
Total assets ...................................................................   $ 2,507,690    $ 2,493,083
                                                                                   ===========    ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits .......................................................................   $ 1,476,860    $ 1,471,881
Short term borrowings ..........................................................       789,441        758,581
Long term borrowings ...........................................................        76,056        106,095
Advances from borrowers for taxes and insurance ................................           841         10,667
Accrued interest payable and other liabilities .................................        20,162         14,936
                                                                                   -----------    -----------
Total liabilities ..............................................................     2,363,360      2,362,160
                                                                                   -----------    -----------

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, 9,402,121 and 9,437,197 shares, respectively ..................           146            146
Additional paid-in-capital .....................................................        88,799         88,799
Accumulated other comprehensive loss ...........................................       (8,373)       (18,923)
Treasury stock at cost (5,177,119 and 5,142,043 shares, respectively) ..........      (69,985)       (69,498)
Retained earnings, substantially restricted ....................................       133,743        130,399
                                                                                   -----------    -----------
Total shareholders' equity .....................................................       144,330        130,923
                                                                                   -----------    -----------
Total liabilities and shareholders' equity .....................................   $ 2,507,690    $ 2,493,083
                                                                                   ===========    ===========


     See accompanying Notes to Unaudited Consolidated Financial Statements


                                       3
   4
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
                        Consolidated Statements of Income
                                   (Unaudited)
- --------------------------------------------------------------------------------




                                                                                  Three months ended
                                                                                     December 31,
                                                                             ---------------------------
                                                                               2000               1999
                                                                             --------           --------
                                                                       (In thousands, except per share data)
                                                                                          
INTEREST AND DIVIDEND INCOME:

     Loans ...............................................................   $ 27,277           $ 23,643
     Mortgage-backed and related securities...............................     13,681             14,910
     Debt and equity securities...........................................      3,342              3,306
     Federal funds sold and overnight deposits............................         38                 17
     Federal Home Loan Bank stock.........................................        623                605
     Trading account securities...........................................         --                 27
                                                                             --------           --------
Total interest and dividend income........................................     44,961             42,508
                                                                             --------           --------
INTEREST EXPENSE:
     Deposits.............................................................     19,168             17,057
     Advance and other borrowings.........................................     13,335             11,288
                                                                             --------           --------
Total interest expense....................................................     32,503             28,345
                                                                             --------           --------
Net interest income before provision for loan losses......................     12,458             14,163
Provision for loan losses.................................................        603                500
                                                                             --------           --------
Net interest income.......................................................     11,855             13,663
                                                                             --------           --------
OTHER OPERATING INCOME (EXPENSE), NET:
    Loan servicing and loan related fees..................................        682                575
    Depository fees and service charges...................................      1,347              1,239
    Securities gains (losses).............................................        277                (16)
    Gain on sales of loans................................................        613                128
    Insurance annuity and brokerage commissions...........................        288                344
    Gain (loss) on foreclosed properties..................................        (11)                 7
    Income from real estate held for investment...........................        753                769
    Other income..........................................................        209                118
                                                                             --------           --------
Total other operating income, net ........................................      4,158              3,164
                                                                             --------           --------
GENERAL AND ADMINISTRATIVE EXPENSES:
     Compensation and other employee benefits ............................      4,941             10,228
     Occupancy expenses, including depreciation ..........................      1,088              1,024
     Furniture and equipment, including depreciation .....................      1,070              1,038
     Real estate held for investment expenses ............................        759                786
     Other general and administrative expenses ...........................      2,402              2,240
                                                                             --------           --------
Total general and administrative expenses ................................     10,260             15,316
                                                                             --------           --------
Income before income tax expense and cumulative effect of change in
     accounting principle ................................................      5,753              1,511
                                                                             --------           --------
Income tax expense .......................................................      1,384              1,305
                                                                             --------           --------
Income before cumulative effect of change in accounting principle ........   $  4,369           $    206
Cumulative effect of a change in accounting for derivative instruments and
      hedging activities (net of income taxes of $55) ....................        (84)                --
                                                                             --------           --------
Net income ...............................................................   $  4,285           $    206
                                                                             ========           ========

Basic earnings per share:
    Before cumulative effect of change in accounting principle ...........   $   0.46           $   0.02
    Cumulative effect of change in accounting principle ..................      (0.01)                --
                                                                             --------           --------
                                                                             $   0.45           $   0.02
                                                                             ========           ========

Diluted earnings per share:
    Before cumulative effect of change in accounting principle ...........   $   0.46           $   0.02
    Cumulative effect of change in accounting principle ..................      (0.01)                --
                                                                             --------           --------
                                                                             $   0.45           $   0.02
                                                                             ========           ========



     See accompanying Notes to Unaudited Consolidated Financial Statements

                                       4
   5


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

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



                                            Shares of
                                             Common                      Additional     Unearned
                                              Stock         Common         Paid-In         ESOP         Retained
                                           Outstanding       Stock         Capital     Compensation     Earnings
                                           -----------------------------------------------------------------------
                                        (In thousands, except Shares of Common Stock Outstanding and per share data)
                                                                                       
Three months ended December 31, 1999
Balance at September 30, 1999 .........    10,156,770    $       146    $    82,426    $   (2,260)    $   123,193
Net income ............................            --             --             --             --            206

Change in unrealized loss on securities
     available for sale ...............            --             --             --             --             --
Reclassification adjustment for losses
     realized in net income ...........            --             --             --             --             --
Incomes taxes .........................            --             --             --             --             --

Comprehensive loss ....................

Cash dividend - $0.09 per share .......            --             --             --             --          (915)
Purchase of treasury stock ............      (28,967)             --             --             --             --
Exercise of stock options, net ........        19,854             --             --             --          (112)
Amortization of unearned compensation .            --             --          4,011          1,279             --
                                           ----------    -----------    -----------    -----------    -----------
Balance at December 31, 1999 ..........    10,147,657    $       146    $    86,437    $     (981)    $   122,372
                                           ==========    ===========    ===========    ===========    ===========

Three months ended December 31, 2000
Balance at September 30, 2000 .........     9,437,197    $       146    $    88,799    $        --    $   130,399

Net income ............................            --             --             --             --          4,285
Change in unrealized gain on securities
     available for sale ...............            --             --             --             --             --
Reclassification adjustment for gains
     realized in net income ...........            --             --             --             --             --
Incomes taxes .........................            --             --             --             --             --
Comprehensive income ..................

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



                                               Accumulated
                                                  Other
                                              Comprehensive
                                                 Income/      Treasury
                                                 (Loss)         Stock           Total
                                           --------------------------------------------
                                           (In thousands, except Shares of Common Stock
                                                  Outstanding and per share data)
                                                                   
Three months ended December 31, 1999
Balance at September 30, 1999 .........       $  (13,057)    $  (58,934)    $   131,514
Net income ............................               --              --            206

Change in unrealized loss on securities
     available for sale ...............           (7,541)             --        (7,541)
Reclassification adjustment for losses
     realized in net income ...........                16             --             16
Incomes taxes .........................             2,842             --          2,841
                                                                            -----------
Comprehensive loss ....................                                         (4,477)

Cash dividend - $0.09 per share .......                --             --          (915)
Purchase of treasury stock ............                --          (536)          (536)
Exercise of stock options, net ........                --            265            153
Amortization of unearned compensation .                --             --          5,290
                                              -----------    -----------    -----------
Balance at December 31, 1999 ..........       $  (17,740)    $  (59,205)    $   131,029
                                              ===========    ===========    ===========

Three months ended December 31, 2000
Balance at September 30, 2000 .........       $  (18,923)    $  (69,498)    $   130,923

Net income ............................                --            --           4,285
Change in unrealized gain on securities
     available for sale ...............            16,668            --          16,668
Reclassification adjustment for gains
     realized in net income ...........             (277)            --           (277)
Incomes taxes .........................           (5,841)            --         (5,841)
                                                                            -----------
Comprehensive income ..................                                          14,835

Cash dividend - $0.10 per share .......                --            --           (941)
Purchase of treasury stock ............                --          (487)          (487)
                                              -----------    -----------    -----------
Balance at December 31, 2000 ..........       $   (8,373)    $  (69,985)    $   144,330
                                              ===========    ===========    ===========







     See accompanying Notes to Unaudited Consolidated Financial Statements


                                       5


   6


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

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


                                                                                          Three months ended
                                                                                              December 31,
                                                                                        ----------------------
                                                                                          2000          1999
                                                                                        --------      --------
                                                                                              (In thousands)
                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES:

Net income ..........................................................................   $  4,285      $    206
Adjustments to reconcile net income to net cash provided by operating activities:
      Provision for loan losses .....................................................        603           500
      Depreciation, accretion and amortization ......................................      1,718         2,114
      Deferred income taxes .........................................................    (3,286)         1,209
      Securities (gains) losses .....................................................      (277)            16
      Originations of loans held for sale ...........................................   (44,484)       (9,092)
      Proceeds from sales of loans held for sale ....................................     47,064        15,007
      ESOP expense ..................................................................         --         5,290
      Gain on sale of loans .........................................................      (613)         (128)
      Other, net ....................................................................      1,785         2,436
                                                                                        --------      --------


Net cash provided by operating activities ...........................................      6,795        17,558
                                                                                        --------      --------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Principal repayments on mortgage-backed and related securities held to maturity..      1,979         5,195
    Proceeds from sales of mortgage-backed securities available for sale ............      6,282        12,001
    Principal repayments on mortgage-backed securities available for sale ...........     21,164        36,494
    Proceeds from sales of debt and equity securities available for sale ............      1,766         1,644
    Proceeds from maturities of debt and equity securities available for sale .......      1,975         2,635
    Purchases of Federal Home Loan Bank stock .......................................      (583)       (1,495)
    Purchase of loans ...............................................................   (26,076)      (14,985)
    Increase in loans, net of loans held for sale ...................................    (2,637)      (96,650)
    Increase in real estate held for investment .....................................      (168)         (513)
    Purchases of premises and equipment, net ........................................       (49)         (402)
                                                                                        --------      --------

Net cash provided (used) in investing activities ....................................      3,653       (56,076)
                                                                                        --------      --------




     See accompanying Notes to Unaudited Consolidated Financial Statements


                                       6

   7


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

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


                                                                                          Three months ended
                                                                                              December 31,
                                                                                        ----------------------
                                                                                          2000          1999
                                                                                        --------      --------
                                                                                                
                                                                                            (In thousands)
CASH FLOWS FROM FINANCING ACTIVITIES:

    Net increase in deposits .................................................             7,306         60,806
    Proceeds from advances and other borrowings ..............................           248,261        436,178
    Repayments on advances and other borrowings ..............................         (269,335)      (419,842)
    Increase (decrease) in securities sold under agreements to repurchase ....            21,895       (13,561)
    Decrease in advances from borrowers for taxes and insurance ..............           (9,826)        (7,966)
    Dividends paid ...........................................................             (941)          (915)
    Stock option transactions ................................................                --            153
    Purchase of treasury stock ...............................................             (487)          (536)
                                                                                       ---------      ---------

Net cash provided (used) by financing activities .............................           (3,127)         54,317
                                                                                       ---------      ---------

Increase in cash and cash equivalents ........................................             7,321         15,799

Cash and cash equivalents:
      Beginning of period ....................................................            34,747         32,562
                                                                                       ---------      ---------
      End of period ..........................................................         $  42,068      $  48,361
                                                                                       =========      =========

Supplemental disclosures of cash flow information:
    Cash paid during the period for:
      Interest ...............................................................         $  29,821      $  26,173
      Income taxes ...........................................................             3,001             --

Supplemental schedule of noncash investing and financing activities:

    The following summarizes significant noncash investing and financing
      activities:

      Mortgage loans secured as mortgage-backed securities ...................         $      --      $   6,568
      Transfer from loans to foreclosed properties ...........................                --            367
      Transfer of mortgage loans to mortgage loans held for sale .............             9,269          3,041




      See accompanying Notes to Unaudited Consolidated Financial Statements

                                       7

   8

                 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 generally accepted accounting principles.
         However, in the opinion of management, all adjustments (consisting of
         normal recurring accruals) necessary for a fair presentation of the
         consolidated financial statements have been included. Operating results
         for the three month period ended December 31, 2000 are not necessarily
         indicative of the results which may be expected for the entire year
         ending September 30, 2001. 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,
         2000.

         Certain previously reported balances have been reclassified to conform
         with the 2001 presentation.

(3)  Commitments and Contingencies

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

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

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




                                                                                Contractual or Notional Amount(s)
                                                                              December 31,           September 30,
                                                                                 2000                    2000
                                                                             -------------           -------------
                                                                                       (In thousands)
             Commitments to extend credit:
                                                                                                  
                 Fixed-rate loans.....................................          $  7,742                $   4,790
                 Variable-rate loans..................................            28,018                   42,293
             Mortgage loans sold with recourse........................            25,645                   28,148
             Guarantees under IRB issues..............................            32,570                   32,582
             Interest rate swap agreements (notional amount)..........           390,000                  400,000
             Unused and open-ended lines of credit:
               Consumer..............................................            203,484                  199,515
               Commercial.............................................            60,650                   60,408


         Commitments to extend credit are agreements to lend to a customer as
         long as there is no violation of any condition established in the
         contract. Commitments generally have fixed expiration dates of 45 days
         or less or other termination clauses and may require a fee. Fixed rate
         loan commitments as of December 31, 2000 have interest rates ranging
         from 7.125% to 9.5%. Because some commitments expire without being
         drawn upon, the total commitment amounts do not necessarily represent
         cash requirements. The Company evaluates the creditworthiness of each
         customer on a case-by-case basis. The amount of collateral obtained if
         deemed necessary by the Company upon extension of credit is based on




                                       8

   9
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued


         management's credit evaluation of the counterparty. The Company
         generally extends credit on a secured basis. Collateral obtained
         consists primarily of one- to four-family residences and other
         residential and commercial real estate.

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

         The Company has entered into agreements whereby, for an initial and
         annual fee, it will guarantee payment on letters of credit backing
         industrial revenue bond issues ("IRB"). The IRBs are issued by
         municipalities to finance real estate owned by a third party. Potential
         loss on a guarantee is the notional amount of the guarantee less the
         value of the real estate collateral. At December 31, 2000, appraised
         values of the real estate collateral exceeded the amount of the
         guarantees.

         Interest rate swap agreements generally involve the exchange of fixed
         and variable rate interest rate payments without the exchange of the
         underlying notional amount on which the interest rate payments are
         calculated. The notional amounts of these agreements represent the
         amounts on which interest payments are exchanged between the
         counterparties. The notional amounts do not represent direct credit
         exposures. The Company is exposed to credit-related losses in the event
         of nonperformance by the counterparties on interest rate payments, but
         does not expect any counterparty to fail to meet their obligations. The
         fixed pay-floating receive agreements were entered into as hedges on
         the interest rates on debt securities. The fixed receive-floating pay
         agreements were entered into as hedges of the interest rates on fixed
         rate certificates of deposit. Interest receivable or payable on
         interest rate swaps is recognized using the accrual method. The use of
         interest rate swaps enables the Company to synthetically alter the
         repricing characteristics of designated interest-bearing assets and
         liabilities.

         At December 31, 2000, the Company had a $10 million fixed pay-floating
         receive agreement with a maturity date of 2001. The agreement has a
         fixed interest rate of 7.05% and a variable interest rate of 7.56%. At
         December 31, 2000, the Company had $380 million in fixed
         receive-floating pay agreements with maturity dates ranging from 2001
         to 2009 and call dates ranging from 2000 to 2001. The agreements have
         fixed interest rates ranging from 5.85% to 7.13% and variable interest
         rates ranging from 5.58% to 6.69%.

         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, agricultural production, 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

   10
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued

     (4) Securities

     The Company's securities available for sale and held to maturity at
     December 31, 2000 were as follows:



                                                                          SECURITIES AVAILABLE FOR SALE
                                                            ----------------------------------------------------------
                                                                              Gross         Gross         Estimated
                                                             Carrying      Unrealized     Unrealized         Fair
                                                               Value          Gains        (Losses)         Value
                                                            ------------   ------------  -------------   -------------
                                                                                 (In thousands)
                                                                                             
          DEBT AND EQUITY SECURITIES:
          U. S. Treasury obligations and obligations of
               U.S. Government Agencies................       $ 216,163        $    22      $ (1,694)       $ 214,491
          State and municipal obligations..............             510             12              -             522
          Marketable equity securities.................              78              -              -              78
                                                            ------------   ------------  -------------   -------------
          TOTAL DEBT AND EQUITY SECURITIES.............       $ 216,751        $    34      $ (1,694)       $ 215,091
                                                            ============   ============  =============   =============

          MORTGAGE-BACKED & RELATED SECURITIES:
          Participation certificates:
             FHLMC.....................................       $     685        $     4      $       -       $     689
             FNMA......................................          28,961              -          (287)          28,674
             Private issue.............................          41,719             90          (710)          41,099
          REMICs:
             FHLMC.....................................         125,908             99        (3,296)         122,711
             FNMA......................................          24,780              7          (303)          24,484
             Private issue.............................         552,997            161        (8,441)         544,717
          CMO residual.................................              36              -              -              36
                                                            ------------   ------------  -------------   -------------
          TOTAL MORTGAGE-BACKED AND RELATED
                SECURITIES.............................       $ 775,086        $   361      $(13,037)       $ 762,410
                                                            ============   ============  =============   =============




                                                                           SECURITIES HELD TO MATURITY
                                                            ----------------------------------------------------------
                                                                              Gross         Gross         Estimated
                                                             Carrying      Unrealized     Unrealized         Fair
                                                               Value          Gains        (Losses)         Value
                                                            ------------   ------------  -------------   -------------
                                                                                 (In thousands)
                                                                                             
          MORTGAGE-BACKED & RELATED SECURITIES:
          REMICs:
             Private issue.............................        $ 25,109         $    -       $  (265)       $  24,844
                                                            ------------   ------------  -------------   -------------
           TOTAL MORTGAGE-BACKED AND RELATED
                SECURITIES.............................        $ 25,109         $    -       $  (265)       $  24,844
                                                            ============   ============  =============   =============


         During the three month periods ended December 31, 2000 and 1999, gross
         proceeds from the sale of securities available for sale totaled
         approximately $8.0 million and $13.6 million, respectively. The gross
         realized gains on such sales totaled approximately $122,000 and $30,000
         for the three month periods ended December 31, 2000 and 1999,
         respectively. The gross realized losses on such sales totaled
         approximately zero and $54,000 for the three month periods ended
         December 31, 2000 and 1999, respectively.

         At December 31, 2000, $481.5 million of mortgage-related securities
         were pledged as collateral for Federal Home Loan Bank ("FHLB")
         advances.


                                       10
   11
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



(5)  Loans

         Loans receivable are summarized as follows:



                                                                                      December 31,      September 30,
                                                                                          2000               2000
          -----------------------------------------------------------------------------------------------------------
                                                                                            (In thousands)
                                                                                               
           First mortgage - one- to four-family................................        $  406,131          $ 404,505
           First mortgage - residential construction...........................            62,354             62,260
           First mortgage - multi-family.......................................           125,130            130,002
           Commercial real estate..............................................           326,938            306,778
           Home equity.........................................................           198,627            188,349
           Commercial and agriculture..........................................           152,812            152,526
           Consumer secured by real estate.....................................            80,283             80,881
           Interim financing and consumer loans................................            13,827             13,307
           Indirect auto.......................................................            26,930             30,722
           Education...........................................................             1,841              1,615
                                                                                   ---------------   ----------------
               Total gross loans...............................................         1,394,873          1,370,945
                                                                                   ---------------   ----------------
           Less:
               Loans in process................................................            51,257             54,679
               Unearned insurance premiums.....................................               183                194
               Deferred loan and guarantee fees................................             (122)              (359)
               Purchased loan discount.........................................               629                659
               Allowance for loan losses.......................................            10,812             10,404
                                                                                   ---------------   ----------------
               Total deductions................................................            62,759             65,577
                                                                                   ---------------   ----------------
           Total loans receivable..............................................         1,332,114          1,305,368
           Less:  First mortgage loans held for sale...........................             6,099              8,066
                                                                                   ---------------   ----------------
           Loans receivable, net...............................................       $ 1,326,015        $ 1,297,302
                                                                                   ===============   ================



                                       11
   12
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



(6)  Allowance For Loan Losses

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



                                                                                           Three months ended
                                                                                              December 31,
                                                                                   ----------------------------------
                                                                                        2000               1999
                                                                                   ---------------   ----------------
                                                                                            (In thousands)
                                                                                               
          Beginning Balance....................................................          $ 10,404            $ 9,356
          Charge-offs:
            Real estate - mortgage.............................................              (27)               (34)
            Commercial loans...................................................              (93)                  -
            Home equity loans..................................................              (35)               (30)
            Consumer...........................................................              (50)               (51)
                                                                                   ---------------   ----------------
          Total charge-offs....................................................             (205)              (115)
                                                                                   ---------------   ----------------
          Recoveries:
            Real estate - mortgage.............................................                 -                  -
            Commercial loans...................................................                 2                  -
            Home equity loans..................................................                 -                 10
            Consumer...........................................................                 8                 13
                                                                                   ---------------   ----------------
          Total recoveries.....................................................                10                 23
                                                                                   ---------------   ----------------
          Net charge-offs......................................................             (195)               (92)
                                                                                   ---------------   ----------------
          Provision............................................................               603                500
                                                                                   ---------------   ----------------
          Ending balance.......................................................          $ 10,812            $ 9,764
                                                                                   ===============   ================



(7)  Earnings Per Share

         Basic earnings per share of common stock for the three month periods
         ended December 31, 2000 and 1999, have been determined by dividing net
         income for the period by the weighted average number of shares of
         common stock outstanding during the period. Diluted earnings per share
         of common stock for the three month periods ended December 31, 2000 and
         1999, have been determined by dividing net income for the period by the
         weighted average number of shares of common stock outstanding during
         the period adjusted for the dilutive effect of outstanding stock
         options. Book value per share of common stock at December 31, 2000 and
         September 30, 2000, have been determined by dividing total
         shareholders' equity by the number of shares of common stock
         outstanding during the period 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. Total
         shares outstanding for the three month period ended December 31, 1999
         for earnings per share calculation purposes have been reduced by the
         Employee Stock Ownership Plan ("ESOP") shares that had not been
         released. The Company incurred an additional expense in the three month
         period ended December 31, 1999 related to the voluntary acceleration of
         loan principal owed to the Company's ESOP, which accounted for a charge
         to diluted earnings per share of approximately $0.43.



                                       12
   13
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued



         The computation of earnings per common share is as follows:



                                                                                      Three months ended
                                                                                         December 31,
                                                                               ---------------------------------
                                                                                    2000               1999
                                                                               -------------       ------------
                                                                                             
  Income before cumulative effect of change in
      accounting principle ..............................................      $   4,369,000       $    206,000
  Cumulative effect of change in accounting principle ...................            (84,000)              --
                                                                               -------------       ------------
  Net income for the period .............................................      $   4,285,000       $    206,000
                                                                               =============       ============

  Common shares issued ..................................................         14,579,240         14,579,240
  Weighted average treasury shares ......................................          5,165,991          4,421,958
  Weighted average unallocated ESOP shares ..............................               --              306,957
                                                                               -------------       ------------

  Weighted average common shares
      outstanding during the period .....................................          9,413,249          9,850,325
  Effect of dilutive stock options outstanding ..........................             79,366            368,420
                                                                               -------------       ------------
  Diluted weighted average common shares
      outstanding during the period .....................................          9,492,615         10,218,745
                                                                               =============       ============

  Basic earnings per share:
      Before cumulative effect of change in accounting principle ........      $        0.46       $       0.02
      Cumulative effect of change in accounting principle ...............              (0.01)              --
                                                                               -------------       ------------
                                                                               $        0.45       $       0.02
                                                                               =============       ============
  Diluted earnings per share:
      Before cumulative effect of change in accounting principle ........      $        0.46       $       0.02
      Cumulative effect of change in accounting principle ...............              (0.01)              --
                                                                               -------------       ------------
                                                                               $        0.45       $       0.02
                                                                               =============       ============


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


                                                                                December 31,      September 30,
                                                                                    2000               2000
                                                                               -------------      -------------
                                                                                            
 Common shares outstanding at the end of the period .....................          9,402,121          9,437,197
 Incremental shares relating to dilutive stock
    options outstanding at the end of the period ........................             76,856            136,313
                                                                               -------------       ------------
                                                                                   9,478,977          9,573,510
                                                                               =============       ============

 Total shareholders' equity at the end of the period ....................      $ 144,330,000       $130,923,000

 Book value per common share ............................................      $       15.23       $      13.68





                                       13
   14
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued




 (8)  Stock Option Plans

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

         At December 31, 2000, 7,200 shares were reserved for future grants.
         Further information concerning the options is as follows:







                                                                        Three months ended December 31,
                                                      --------------------------------------------------------------------
                                                                    2000                               1999
                                                      --------------------------------------------------------------------
                                                                            Average                           Average
                                                                           Exercise                           Exercise
                                                          Options            Price          Options            Price
                                                      --------------------------------------------------------------------
                                                                                             
           Outstanding at beginning of period........     1,700,148             $15.78      1,565,682              $15.70
           Granted...................................             -                  -          5,000               22.00
           Canceled..................................       (2,400)              21.31              -                   -
           Exercised.................................             -                  -       (19,854)                7.67
                                                      --------------   ----------------  -------------   -----------------
           Outstanding at end of period..............     1,697,748             $15.77      1,550,828              $15.83
                                                      ==============   ================  =============   =================

           Options exercisable.......................       819,625      $5.00 - 22.00        731,341       $5.00 - 19.38
                                                      ==============   ================  =============   =================



(9)  Income Taxes

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




          ------------------------------------------------------------------------------------------------------
                                                                                       Three months ended
                                                                                         December 31,
          ------------------------------------------------------------------------------------------------------
                                                                                        2000           1999
          ------------------------------------------------------------------------------------------------------
                                                                                        (In thousands)
                                                                                           
          Federal income tax expense at statutory rate of 35%..................        $ 1,965         $  529
          State income taxes, net of Federal income tax benefit................              2             11
          Tax exempt interest..................................................           (26)           (31)
          Non-deductible compensation..........................................              -          1,404
          Acquisition intangible amortization..................................             57             54
          Affordable housing credits...........................................          (652)          (650)
          Other, net...........................................................             38           (12)
                                                                                  -------------  -------------
                                                                                       $ 1,384        $ 1,305
                                                                                  =============  =============


         Included in other assets is a deferred tax asset of $4.2 million and
         $7.1 million at December 31, 2000 and September 30, 2000.



                                       14
   15
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued


(10)  Derivative and Hedging Activities

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

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

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

         The Company's commitments to originate mortgage loans held-for-sale is
         considered a derivative under the accounting standards. As such, the
         change in fair value of such commitments, are recorded as an adjustment
         to the gains on the sale of loans. Since most loan commitments are sold
         forward by the Company, the change in fair value on loan commitments is
         expected to be minimal.

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

         Under Statement 133, the Company was allowed a one-time opportunity to
         reclassify investment assets from held-to-maturity to available-for
         sale. The Company reclassified all municipal securities held upon the
         adoption of FAS 133 as available-for-sale. The amortized cost and fair
         vale of the securities transferred was $510,000 and $522,000.

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

         During the quarter ended December 31, 2000, the Company recorded the
         effects of the ineffectiveness of any hedge transaction or the change
         in fair value on non-hedge derivatives as part of the income statement
         line item pertaining to each item. The after-tax effect of the changes
         was an increase in net income of $78,000. The individual changes in
         value resulted in an increase of $124,000 in interest income on debt
         and equity securities, an increase of $103,000 in interest expense on
         deposits, an increase of $112,000 in securities gains (losses), a
         decrease of $4,000 in gain on sale of loans and an increase of $51,000
         in income tax expense.


                                       15
   16
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued


(11)  Current Accounting Developments

         The FASB issued SFAS No. 140, "Accounting for Transfers and Servicing
         of Financial Assets and Extinguishments of Liabilities"--a replacement
         of FASB Statement No. 125. This statement provides accounting and
         reporting standards for transfers and servicing of financial assets and
         extinguishments of liabilities. Those standards are based on consistent
         application of a financial-components approach that focuses on control.
         Under that approach, after a transfer of financial assets, an entity
         recognizes the financial and servicing assets it controls and the
         liabilities it has incurred, derecognizes financial assets when control
         has been surrendered, and derecognizes liabilities when extinguished.
         This Statement provides consistent standards for distinguishing
         transfers of financial assets that are sales from transfers that are
         secured borrowings. This Statement is effective for transfers and
         servicing of financial assets and extinguishments of liabilities
         occurring after March 31, 2001. This Statement is effective for
         recognition and reclassification of collateral and for disclosures
         relating to securitization transactions and collateral for fiscal years
         ending after December 15, 2000. This Statement is to be applied
         prospectively with certain exceptions. Therefore, earlier or
         retroactive application of this Statement is not permitted. Adoption of
         this standard is not expected to materially effect the results of
         operations or financial position of the Company.


(12)  Segment Information

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

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

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

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

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



                                       16
   17
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
        Notes to Unaudited Consolidated Financial Statements, continued





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

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

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


        THREE MONTHS ENDED DECEMBER 31, 1999      $  5,828       $  3,625       $     1,774      $     2,042        $   13,269
        Net interest income .....................      197            237                66             --                 500
        Provision for loan losses ...............    1,755            175               395              (20)            2,305
        Other operating income ..................    5,156            831               997              189             7,173
        General and administrative expenses .....      752            923               373              619             2,667
        Income taxes ............................ --------       --------       -----------      -----------        ----------
                                                  $  1,478       $  1,809       $       733      $     1,214        $    5,234
        Segment profit .......................... ========       ========       ===========      ===========        ==========

        Segment average assets .................. $309,853       $517,113       $   368,880      $ 1,197,636        $2,393,482
                                                  ========       ========       ===========      ===========        ==========




        RECONCILEMENT OF SEGMENT INFORMATION TO FINANCIAL STATEMENTS


                                                                                              Three months ended December 31,
                                                                                                   2000            1999
        ------------------------------------------------------------------------------------- --------------- ----------------
                                                                                                        
        NET INTEREST INCOME AND OTHER OPERATING INCOME
        Total for segments...............................................................         $   14,970       $   15,574
        Unallocated transfer pricing credit (primarily on capital).......................              1,340            1,469
        Income from affordable housing subsidiary........................................                753              769
        Holding company interest expense.................................................              (725)            (317)
        Elimination of intercompany interest income......................................              (278)            (285)
        Other............................................................................                556              117
                                                                                              --------------- ----------------
        Consolidated total revenue.......................................................         $   16,616       $   17,327
                                                                                              =============== ================

        PROFIT
        Total for segments...............................................................         $    5,773       $    5,234
        Unallocated transfer pricing credit (primarily on capital).......................                804              881
        Unallocated administrative and centralized support costs (a).....................            (1,275)          (1,447)
        Holding company net loss.........................................................              (543)            (230)
        Elimination of intercompany interest income......................................              (167)            (171)
        Affordable housing tax credits...................................................                652              650
        Additional ESOP expense not allocated to segments................................                  -          (4,385)
        Other............................................................................              (959)            (326)
                                                                                              --------------- ----------------
        Consolidated net income..........................................................        $     4,285      $       206
                                                                                              =============== ================

        AVERAGE ASSETS
        Total for segments...............................................................        $ 2,407,618      $ 2,393,482
        Elimination of intercompany loans................................................           (13,338)         (13,426)
        Other assets not allocated.......................................................             96,053          138,428
                                                                                              --------------- ----------------
        Consolidated average assets......................................................        $ 2,490,333      $ 2,518,484
                                                                                              =============== ================


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

        (a) After-tax effect of $2.4 million and $2.1 million of general and
            administrative expenses for the three month periods ended December
            31, 2000 and 1999, respectively.



                                       17
   18



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


FORWARD-LOOKING STATEMENTS

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

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


FINANCIAL CONDITION

The Company's total assets increased $14.6 million to $2.51 billion at December
31, 2000 from $2.49 billion at September 30, 2000. The primary area of growth
was an increase of $26.7 million increase in loans receivable, including loans
held for sale, offset by a decline of $15.5 million in mortgage-backed and
related securities available for sale. Funding the increase in assets was an
increase in deposits of $5.0 million. Due to a combination of earnings for the
quarter and improvement in the Company's unrealized market value on its'
available for sale securities portfolio, total capital increased to $144.3
million at December 31, 2000 compared with $130.9 million at September 30, 2000.
The Company's ratio of shareholders' equity to total assets was 5.76% at
December 31, 2000, compared to 5.25% at September 30, 2000. The Company's fully
dilutive book value per share was $15.23 at December 31, 2000, compared to
$13.68 at September 30, 2000.

The restructuring of the balance sheet continues to be one of the strategic
initiatives of the Company. As has been the case over the past six quarters, the
Company continues to reduce the size of its mortgage-backed securities and
investment securities portfolios as repayments occur. Funds received from these
repayments will be used to grow and diversify the Company's loan portfolio and
to reduce the Company's wholesale debt. 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 coming
from our loan portfolio vs. investments. This restructuring is expected to
improve margins due to the generally higher interest rates on loan assets.

Loans receivable, including mortgage loans held for sale, increased $26.7
million to $1.33 billion at December 31, 2000 from $1.31 billion at September
30, 2000. In addition to the Company's efforts to grow its loan portfolio, the
Company has continued to diversify its loan portfolio and as a result, the
increase included increases in commercial real estate and home equity lending.
For the three month period ended December 31, 2000, the Company originated
approximately $143.3 million in loans, as compared to $182.6 million for the
same period in the prior year. Of the $143.3 million in loans originated, $20.6
million were in commercial loans, $44.8 million were in consumer and interim
financing loans and $77.9 million were in first mortgage loans. Despite the
decrease in originations, the loan portfolio continues to grow due to a decline
in repayments of principal. For the three month period ended December 31, 2000,
the Company purchased $26.1 million of one- to four-family loans, as compared to
$15.5 million for the same period in the prior year.

Mortgage-backed and related securities, including securities available for sale,
decreased $17.5 million to $787.5 million at December 31, 2000 from $805.0
million at September 30, 2000. The Company has not purchased mortgage-backed
securities during the current fiscal year. As noted above, in connection with
the balance sheet restructuring program, in fiscal 2000, the Company began
reducing the size of its mortgage-backed securities portfolios which management
anticipates will continue to be an ongoing strategic initiative of the Company
in fiscal 2001. As part of this effort, the Company has reduced the size of the
mortgage-backed securities and investment securities portfolios and used the
funds generated from the repayment of principal to fund the growth in the
Company's loan portfolio.

Deposits increased $5.0 million to $1.477 billion at December 31, 2000 from
$1.472 billion at September 30, 2000. The increase in deposits was due primarily
to increases of $10.1 million in certificates of deposit and $4.9 million in
money market demand account deposits offset by decreases of $4.2 million in
checking accounts and $5.8 million in passbook accounts. At December 31, 2000,
the Company had approximately $332.7 million in brokered certificates of deposit
compared with $341.3 million at


                                       18
   19

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

September 30, 2000. The brokered deposits generally consist of terms from three
months to ten years and include certificates that are callable at the option of
the Company. As part of a continuing strategy, the Company continues to offer
deposit products that compete more effectively with money market funds and other
non-financial deposit products. Such accounts have generally changed the
Company's traditional mix of deposit accounts to one that is more adjustable to
current interest rates such as the money market demand account. This has
resulted in passbook and certificate of deposit accounts representing a lower
percentage of the Company's total deposit portfolio. The level of deposit flows
during any given period is heavily influenced by factors such as the general
level of interest rates as well as alternative yields that investors may obtain
on competing instruments, such as money market mutual funds. The Company
believes that the likelihood for retention of brokered certificates of deposit
is more a function of the rate paid on such accounts, as compared to retail
deposits which may be established due to branch location or other undefined
reasons.

Advances and other borrowings decreased by $821,000 to $865.5 million at
December 31, 2000 from $864.7 million at September 30, 2000. Short term
borrowings increased $30.9 million to $789.4 million at December 31, 2000,
compared to $758.6 million at September 30, 2000. At December 31, 2000, $425.0
million of the short term borrowings were callable FHLB advances with maturities
from five to ten years and are callable by the FHLB during the next fiscal year
and quarterly thereafter. Long term borrowings decreased $30.0 million to $76.1
million at December 31, 2000, compared to $106.1 million at September 30, 2000.
At December 31, 2000, the Company had an additional borrowing capacity of $63.4
million available from the FHLB.

At December 31, 2000, the Company had $390.0 million in interest rate swaps
outstanding compared with $400.0 million at September 30, 2000. The swaps are
designed to offset the changing interest payments of some of the Company's
brokered certificates. Fixed receive-floating pay swaps totaled $380.0 million
at December 31, 2000 and were entered into to hedge interest rates on fixed rate
certificates of deposits. Fixed receive-floating pay swaps will provide for a
lower interest expense (or interest income) in a falling rate environment while
adding to interest expense in a rising rate environment. Fixed pay-floating
receive swaps totaled $10.0 million at December 31, 2000 and were entered into
as hedges on the interest rates on investment securities. Fixed pay-floating
receive swaps will provide for a lower interest expense (or interest income) in
a rising rate environment while adding to interest expense in a falling rate
environment. During the three month period ended December 31, 2000, the Company
recorded a net reduction of interest expense of $200,000 as a result of the
Company's interest rate swap agreements compared with a net reduction of
$611,000 for the three month period ended December 31, 1999.

RESULTS OF OPERATIONS

NET INCOME. Net income for the three month period ended December 31, 2000 was
$4.3 million compared with $206,000 for the three month period ended December
31, 1999. The prior year results included an after-tax effect of $4.4 million
due to the voluntary acceleration of loan principal repayment to the Company's
Employee Stock Ownership Plan ("ESOP"). The ESOP loan was repaid in full, and
the ongoing expense eliminated. The current period included a reduction in net
income of $84,000 for the cumulative effect of a change in accounting principle
resulting from the adoption of Financial Accounting Statement Number 133,
"Accounting for Derivative Instruments and Hedging Activities." Net income for
the three month period ended December 31, 2000 increased primarily due to the
ESOP expense in the prior period and due to increases in other operating income
offset by a decrease in net interest income.

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



                                                                                   Three months ended
                                                                                      December 31,
                                                                         ---------------------------------------
                                                                               2000                  1999
                                                                         ------------------    -----------------
                                                                                         
 Return on average assets...........................................                 0.68%                0.03%

 Return on average equity...........................................                12.59%                0.62%




NET INTEREST INCOME. Net interest income before provision for loan losses
decreased $1.7 million or 12.0% to $12.5 million for the three month period
ended December 31, 2000 compared to $14.2 million for the same period in the
prior year. The decrease in net interest income for the three month period ended
December 31, 2000 was primarily due to a decrease in the net interest margin to
2.06% from 2.35% in the prior year, partially offset by an increase of $3.5
million in average earning assets. The decrease in net interest margin is
largely attributable to the generally higher interest rate environment during
most of calendar year 2000 compared with the prior year.


                                       19
   20

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

The recent decline in market interest rates is expected to positively impact the
Company's net interest margin over the course of the fiscal year. While
decreases in market rates have a delayed effect on the Company's net interest
margin (as it takes time for assets and liabilities to reprice), management
currently anticipates that the Company's net interest income will improve over
the remainder of the fiscal year.

Total interest income increased $2.5 million or 5.8% to $45.0 million for the
three month period ended December 31, 2000 compared to $42.5 million at December
31, 1999. The increase in interest income was primarily the result of increases
in interest on loans partially offset by decreases in interest on
mortgage-backed and related securities. The increase in interest income on loans
was the result of an increase in the average balance of loans to $1.33 billion
from $1.18 billion for the three month periods ended December 31, 2000 and 1999,
respectively, in conjunction with an increase in the average yield on loans to
8.15% from 7.95% for the same periods. The increase in the average balance of
loans is due primarily to the Company's recent efforts to grow and diversify its
loan portfolio, and in particular, emphasize commercial, consumer and home
equity lending. The decrease in interest income on mortgage-backed and related
securities was due to a decrease in the average balance of such securities to
$820.0 million from $952.4 million for the three month period ended December 31,
2000 and 1999, respectively, partially offset by an increase in the average
yield on such securities to 6.62% from 6.23% for the same periods.

Total interest expense increased $4.2 million or 14.7% to $32.5 million for the
three month period ended December 31, 2000, compared to $28.3 million for the
three month period ended December 31, 1999. The increase in interest expense was
the result of increases in the cost of deposits and advances and other
borrowings partially offset by decreases in the average balances. The average
cost of deposits increased to 5.46% from 4.71% for the three month periods ended
December 31, 2000 and 1999, respectively. The average balances of deposits
decreased to $1.39 billion for the three month period ended December 31, 2000,
as compared to $1.44 billion for the same period in the prior year. See
"Financial Condition" for a further discussion of the Company's deposit base.
The average balance of advances and other borrowings increased to $858.9 million
for the three month period ended December 31, 2000, as compared to $841.8
million for the same period in the prior year. The average cost of advances and
other borrowings increased to 6.16% for the three month period ended December
31, 2000 from 5.33% for the same period in the prior year. The borrowings are
primarily adjustable-rate FHLB advances, reverse repurchase agreements and
Federal Funds purchased which have repriced to reflect the changes in rate
levels associated with the respective borrowing rate indexes from the same
period in the prior year.

The following table sets forth information regarding: (1) average assets and
liabilities, (2) average yield on assets and average cost on liabilities, (3)
net interest margin, (4) net interest rate spread, and (5) the ratio of earning
assets to interest-bearing liabilities for the three month period ended December
31, 2000 and 1999, respectively. Tax-exempt investments are not material and the
tax-equivalent method of presentation is not included in the schedule.


                                       20

   21

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



                                                                      THREE MONTHS ENDED DECEMBER 31,
                                              --------------------------------------------------------------------------
                                                              2000                                   1999
                                              --------------------------------------------------------------------------
                                                                        AVERAGE                                AVERAGE
                                                 AVERAGE                YIELD/          AVERAGE                YIELD/
                                                 BALANCE    INTEREST     COST           BALANCE    INTEREST     COST
                                              -----------------------------------    -----------------------------------
                                                                        (Dollars in thousands)
                                                                                             
 ASSETS
 Federal funds sold and overnight deposits     $     2,385     $   38       6.32  %     $   1,482     $   17       4.56
 Trading account securities..................            -          -          -            1,197         27       8.97
 Debt and equity securities..................      217,257      3,342       6.10          224,648      3,306       5.85
 Mortgage-backed and related securities......      819,963     13,681       6.62          952,370     14,910       6.23
 Loans:
   First mortgage............................      855,902     16,959       7.86          748,045     14,482       7.70
   Home equity...............................      194,162      4,489       9.17          161,553      3,450       8.50
   Consumer .................................      124,439      2,706       8.63          148,084      3,119       8.38
   Commercial and agricultural...............      152,528      3,123       8.12          124,704      2,592       8.27
                                              ------------------------               ------------------------
       Total loans...........................    1,327,031     27,277       8.15        1,182,386     23,643       7.95
 Federal Home Loan Bank stock................       30,981        623       7.98           32,013        605       7.52
                                              ------------------------               ------------------------
       Total earning assets..................    2,397,617     44,961       7.44        2,394,096     42,508       7.06
                                                           -----------                            -----------
 Valuation allowances........................      (37,096)                               (31,764)
 Cash and due from banks.....................       27,584                                 37,603
 Other assets................................      102,228                                118,549
                                              -------------                          -------------
       Total assets..........................  $ 2,490,333                            $ 2,518,484
                                              =============                          =============

 LIABILITIES AND SHAREHOLDERS' EQUITY
 Interest-bearing deposits:
   NOW accounts .............................  $    78,403        120       0.61        $  76,388        135       0.70
   Money market demand accounts..............      374,677      4,944       5.24          362,721      3,980       4.37
   Passbook..................................       89,689        442       1.96          113,145        631       2.22
   Certificates of deposit...................      849,044     13,662       6.38          889,770     12,311       5.50
                                              ------------------------               ------------------------
Total interest-bearing deposits..............    1,391,813     19,168       5.46        1,442,024     17,057       4.71
Advances and other borrowings................      858,915     13,329       6.16          841,751     11,282       5.33
Advances from borrowers for taxes and                9,305          6       0.26            7,991          6       0.30
insurance....................................
                                              ------------------------               ------------------------
       Total interest-bearing liabilities....    2,260,033     32,503       5.71        2,291,766     28,345       4.92
                                                           -----------                            -----------
Non interest-bearing deposits................       78,156                                 78,534
Other liabilities............................       17,121                                 15,793
Shareholders' equity.........................      135,023                                132,391
                                              -------------                          -------------
Total liabilities and shareholders' equity...  $ 2,490,333                            $ 2,518,484
                                              =============                          =============
Net interest income..........................                $ 12,458                               $ 14,163
                                                           ===========                            ===========
Net yield on interest-earning assets.........                                                                      2.35
                                                                            2.06
Interest rate spread.........................                                                                      2.14
                                                                            1.73
Ratio of earning assets to interest-bearing                                                                      104.47
liabilities..................................                             106.09




                                       21

   22

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


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



                                                                       Three months ended
                                                                          December 31,
                                                                    2000                1999
                                                             ------------------  -------------------
                                                                     (Dollars in thousands)

                                                                           
 Beginning balance......................................            $   10,404           $    9,356
 Provision for loan losses..............................                   603                  500
 Charge-offs............................................                  (205)                (115)
 Recoveries.............................................                    10                   23
                                                             ------------------  -------------------
 Ending balance.........................................            $   10,812           $    9,764
                                                             ==================  ===================

 Ratio of allowance for loan losses to gross loans
      receivable at the end of the period...............                 0.78%                0.74%

 Ratio of allowance for loan losses to total non-
      performing loans at the end of the period.........                75.18%              285.66%

 Ratio of net charge-offs to average gross loans
      (annualized)......................................                 0.06%                0.03%


Management believes that the allowance for loan losses is adequate to provide
for probable losses as of December 31, 2000, based upon its current evaluation
of loan delinquencies, non-performing loans, charge-off trends, economic
conditions and other factors. Such evaluation, which includes a review of all
loans on which full collectibility may not be reasonably assured, considers,
among other matters, the estimated net realizable value of the underlying
collateral, economic conditions, historical loan loss experience and other
factors that warrant recognition in providing for an accurate provision for loan
losses. For the three month period ended December 31, 2000, the provision for
loan losses was $603,000 compared to $500,000 for the same period in the prior
year. The Company's loan portfolio is becoming increasingly more diversified
than in previous years. The Company has and continues to expect to increase its
commercial, consumer and commercial real estate loan portfolios which are
generally presumed to have more risk than standard single-family mortgage loans.
Charge-offs for the three month period ended December 31, 2000 were $205,000
compared to $115,000 for the three month period ended December 31, 1999. The
Company believes that the allowance for loan losses is adequate to provide for
anticipated probable losses based upon current known conditions.

OTHER OPERATING INCOME. Other operating income increased by $1.0 million to $4.2
million for the three month period ended December 31, 2000, compared to the same
period in the prior year. The following table shows the percentage of other
operating income to average assets for each period:



                                                                       Three months ended
                                                                          December 31,
                                                                     2000               1999
                                                               -----------------  ----------------
                                                                     (Dollars in thousands)

                                                                            
 Other operating income...................................            $   4,158         $   3,164

 Percent of average assets (annualized)...................                0.66%             0.50%


The increase for the three month period ended December 31, 2000 was due
primarily to increases in gains on the sale of loans, securities gains and
increases in other fees. Gains on the sale of mortgage loans increased to
$613,000 for the three month period ended December 31, 2000 compared to gains of
$128,000 for the same period in the prior year. The Company's volume of mortgage
loan sales were $46.4 million for the three month period ended December 31,
2000, compared to $14.9 million for the same period in the prior year. The
Company sells a significant amount of its residential mortgage loans to
secondary marketing agencies. Depending on factors such as interest rates,
levels of borrower refinancing and competitive factors in the Company's primary
market area, the amount of mortgage loans ultimately sold can vary
significantly.



                                       22

   23

GENERAL AND ADMINISTRATIVE EXPENSES. General and administrative expenses
decreased by $5.1 million or 33.0% to $10.3 million for the three month period
ended December 31, 2000, compared to the same period in the prior year. The
following table shows the percentage of general and administrative expenses to
average assets for each period:



                                                                        Three months ended
                                                                           December 31,
                                                                     2000               1999
                                                               -----------------  ------------------
                                                                      (Dollars in thousands)
                                                                            
 General and administrative expenses......................           $   10,260          $   15,316

 Percent of average assets (annualized)...................                1.63%               2.42%



The decrease in general and administrative expenses is primarily due to
additional ESOP expense of $4.9 million recognized in the prior year due to
accelerated payments made to retire the Company's ESOP debt. Excluding the
effect of the additional ESOP expense, the Company experienced a decline of
$201,000 in general and administrative expenses in the 2000 period compared to
the 1999 period.

INCOME TAX EXPENSE. Income tax expense increased to $1.4 million for the three
month period ended December 31, 2000, compared to $1.3 million for the same
period in the prior year. The effective tax rate for the three month period
ended December 31, 2000 was 24.06% compared with 86.37% for the three month
period ended December 31, 1999. The decrease in the effective tax rate is due
primarily to the fact that the majority of the ESOP expense incurred in the
prior year was non-deductible for tax purposes.

ASSET QUALITY

Total non-performing assets were $14.6 million, or 0.58% of total assets at
December 31, 2000, compared with $13.2 million, or 0.53% of total assets at
September 30, 2000. Non-performing assets include loans which have been placed
on nonaccrual status and property upon which a judgment of foreclosure has been
entered but prior to the foreclosure sale, as well as property acquired as a
result of foreclosure.

Non-performing assets are summarized as follows:



                                                         December 31,       September 30,
                                                             2000               2000
                                                       -----------------  -----------------
                                                              (Dollars in thousands)

                                                                    
 Non-performing loans..............................           $  14,382          $  12,977

 Foreclosed properties.............................                 196                241
                                                       -----------------  -----------------
 Non-performing assets.............................           $  14,578          $  13,218
                                                       =================  =================

 Non-performing loans to gross loans...............               1.03%              0.95%

 Non-performing assets to total assets.............               0.58%              0.53%


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. Non-performing assets includes a single $10.0
million commercial loan credit to a company in the food industry that was added
to non-accrual status during the quarter ended September 30, 2000. The Company
participates in that credit with other financial institutions. The participating
bank group has signed an agreement with the borrower forbearing interest and
principal payments until February 12, 2001. Management has taken the current
known status about this credit into account in establishing its allowance for
loan losses and in the level of provision taken during the three month period
ended December 31, 2000.


                                       23

   24

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


Impaired loans totaled $11.8 million at December 31, 2000 compared to $12.1
million at September 30, 2000. These loans had associated impairment reserves of
$1.5 million and $1.6 million at December 31, 2000 and September 30, 2000,
respectively. For the three month period ended December 31, 2000, the average
balance of impaired loans was $11.9 million compared to $6.4 million for the
year ended September 30, 2000. Interest income on impaired loans for the three
month periods ended December 31, 2000 and 1999 was $30,000 and zero,
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 controls this risk through pricing of assets and liabilities and
maintaining specific levels of maturities. In recent periods, management's
strategy has been to (1) sell substantially all new originations of long-term,
fixed-rate, single-family mortgage loans in the secondary market, (2) invest in
various adjustable-rate and short-term mortgage-backed and related securities,
(3) invest in adjustable-rate, single-family mortgage loans, and (4) increase
its investments in consumer and commercial loans with generally shorter interest
rate characteristics. Although management believes that its asset/liability
management strategies have reduced the potential effects of changes in interest
rates on its operations, increases in interest rates may adversely affect the
Company's results of operations because interest-bearing liabilities will
reprice more quickly than interest-earning assets.

At December 31, 2000, the Company's estimated cumulative one-year gap between
assets and liabilities was a negative 16.65% of total assets. A negative gap
occurs when a greater dollar amount of interest-bearing liabilities are
repricing or maturing than interest earning assets. The negative gap position is
due primarily to the short term effect of the amount of fixed rate puttable FHLB
advances coming due within the next year which the Company plans to extend as
they come due. The Company's three-year cumulative gap as of December 31, 2000
was a negative 11.13% of total assets. With a negative gap position, during
periods of rising interest rates it is expected that the cost of the Company's
interest-bearing liabilities will rise more quickly than the yield on its
interest-earning assets, which will have a negative 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.



                                       24


   25
                 ST. FRANCIS CAPITAL CORPORATION AND SUBSIDIARY
             Item 2: Management's Discussion and Analysis, continued

 The following table summarizes the Company's gap position as of December 31,
2000.



                                                                    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.......................   $  30,212    $  79,224    $  207,132     $  74,117     $  42,518     $ 433,203
      Commercial........................     116,215      114,791       154,695       122,654        62,903       571,258
      Consumer..........................     131,811       21,814        45,140        92,680        30,109       321,554
 Mortgage-backed and related
      securities........................       2,633        7,753         9,163         5,481            79        25,109
 Assets available for sale:
      Mortgage loans....................       6,099            -             -             -             -         6,099
      Fixed rate mortgage related.......      27,002       95,417       189,893       102,979        29,324       444,615
      Variable rate mortgage related....     317,795            -             -             -             -       317,795
      Investment securities.............      60,533       64,243        78,061        12,254             -       215,091
 Trading account securities.............           -            -             -             -             -             -
 Other assets...........................      33,016            -             -             -             -        33,016
 Impact of interest rate swaps..........      10,000      (10,000)            -             -             -             -
                                        ----------------------------------------------------------------------------------
      Total.............................   $ 735,316   $  373,242     $ 684,084     $ 410,165     $ 164,933    $2,367,740
                                        ==================================================================================

 INTEREST-BEARING LIABILITIES:
 Deposits: (3)
      NOW accounts......................   $   7,049   $   21,146     $  31,548     $  14,162     $  11,740    $   85,645
      Passbook savings accounts.........       3,288        9,864        18,408        12,249        41,974        85,783
      Money market deposit accounts.....      92,616      277,849         3,043         1,095           616       375,219
      Certificates of deposit...........     187,686      194,148       154,594       144,185       173,291       853,904
 Borrowings (4).........................     364,443       25,000       376,054       100,000             -       865,497
 Impact of interest rate swaps..........     370,000      (27,000)      (38,000)     (125,000)     (180,000)            -
                                        ----------------------------------------------------------------------------------
      Total.............................  $1,025,082    $ 501,007     $ 545,647     $ 146,691     $  47,621    $2,266,048
                                        ==================================================================================

 Excess (deficiency) of
 interest-earning
 assets over interest-bearing
 liabilities............................  $ (289,766)   $(127,765)    $(138,437)    $ 263,474     $ 117,312    $  101,692
                                        ==================================================================================

 Cumulative excess (deficiency) of
 interest-earning assets over
 interest-bearing liabilities...........  $ (289,766)   $(417,531)    $(279,094)    $ (15,620)    $ 101,692
                                        ====================================================================

 Cumulative excess (deficiency) of
 interest-earning assets over
 interest-bearing liabilities as
 a percent of total assets..............      (11.56%)     (16.65%)      (11.13%)       (0.62%)        4.06%
                                        ====================================================================


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

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

(2)  Balances have been reduced for undisbursed loan proceeds, unearned
     insurance premiums, deferred loan fees, purchased loan discounts and
     allowances for loan losses, which aggregated $62.8 million at December 31,
     2000.

(3)  Although the Company's negotiable order of withdrawal ("NOW") accounts,
     passbook savings accounts and money market deposit accounts generally are
     subject to immediate withdrawal, management considers a certain portion of
     such accounts to be core deposits having significantly longer effective
     maturities based on the Company's retention of such deposits in changing
     interest rate environments. NOW accounts, passbook savings accounts and
     money market deposit accounts are assumed to be withdrawn at annual rates
     of 33%, 10% and 98%, respectively, of the declining balance of such
     accounts during the period shown. The withdrawal rates used are higher than
     the Company's historical rates, but are considered by management to be more
     indicative of expected withdrawal rates in a rising interest rate
     environment. If all the Company's NOW accounts, passbook savings accounts
     and money market deposit accounts had been assumed to be repricing within
     one year, the one-year cumulative deficiency of interest-earning assets to
     interest-bearing liabilities would have been $552.4 million or 22.0% of
     total assets.

(4)  Fixed rate puttable FHLB advances are included in the period of their
     modified duration rather than in the period in which they are due.
     Borrowings includes fixed rate puttable FHLB advances of $25 million
     maturing in four to twelve months.


                                       25
   26

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


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


LIQUIDITY AND CAPITAL RESOURCES

The Company's most liquid assets are cash and cash equivalents, which include
investments in highly liquid, short-term investments. The level of these assets
is dependent on the Company's operating, financing and investing activities
during any given period. Cash and cash equivalents totaled $42.1 million and
$34.7 million as of December 31, 2000 and September 30, 2000, respectively.

The Company's primary sources of funds are deposits, including brokered
certificates of deposit, borrowings from the FHLB and proceeds from principal
and interest payments on loans and mortgage-backed and related securities.
Although maturities and scheduled amortization of loans are predictable sources
of funds, deposit flows, prepayments on mortgage loans and mortgage-backed and
related securities are influenced significantly by general interest rates,
economic conditions and competition. Additionally, the Bank is limited by the
FHLB to borrowing up to 35% of its assets. At December 31, 2000, the Company had
additional borrowing capacity of $63.4 million available from the FHLB.

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 December 31, 2000:

Tangible capital..............      $ 172,411       6.89%     >$ 100,068      > 4.0%     >$125,085      > 5.0%
                                                              -               -          -              -
Core capital .................        172,411       6.89%     >  100,068      > 4.0%     > 125,085      > 5.0%
                                                              -               -          -              -
Tier 1 risk-based capital.....        172,411      10.95%     >   62,977      > 4.0%     >  94,466      > 6.0%
                                                              -               -          -              -
Risk-based capital............        182,795      11.61%     >  125,954      > 8.0%     > 157,443      >10.0%
                                                              -               -          -              -

As of September 30, 2000:

Tangible capital..............      $ 169,261       6.78%     >  $99,893      > 4.0%     >$124,866      > 5.0%
                                                              -               -          -              -
Core capital .................        169,261       6.78%     >   99,893      > 4.0%     > 124,866      > 5.0%
                                                              -               -          -              -
Tier 1 risk-based capital.....        169,261      10.92%     >   61,995      > 4.0%     >  92,993      > 6.0%
                                                              -               -          -              -
Risk-based capital............        179,330      11.57%     >  123,991      > 8.0%     > 154,989      >10.0%
                                                              -               -          -              -


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



                                       26

   27


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

The following table sets forth the amounts of estimated cash flows for the
various interest-earning assets and interest-bearing liabilities outstanding at
December 31, 2000.



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

Loans:
  Residential....... $    4.1    9.40%    $  1.1    8.32%    $  3.4    8.06%    $  3.2    7.36%   $ 20.7     7.30%  $ 400.8   7.58%
  Commercial........     97.0    8.81%      30.8    8.95%      43.7    8.20%      34.9    8.43%     59.3     8.09%    312.2   7.91%
  Consumer..........     20.7    8.57%      36.4    9.44%     119.7    8.81%      80.7    8.36%     30.1     9.08%     33.4   9.63%

Mortgage-backed
 securities:
  Fixed rate........    132.8    6.32%      99.8    6.33%      99.8    6.41%      54.2    6.44%     54.2     6.38%     28.9   6.40%
  Adjustable rate...     57.2    7.13%      44.5    7.13%      41.3    7.13%      38.1    7.13%     35.0     7.13%    101.7   7.13%

Debt and equity
 securities.........    124.8    5.86%      39.0    5.86%      39.0    5.86%       6.1    5.86%      6.1     5.86%        -       -

Other...............     33.0    8.00%         -        -         -        -         -        -        -         -        -       -
                     ---------         ----------         ----------         ----------         ---------          ---------
Total interest
 earning assets..... $  469.6    7.07%    $251.6    7.18%    $346.9    7.52%   $ 217.2    7.59%  $ 205.4     7.47%  $ 877.0   7.68%
                     =========         ==========         ==========         ==========         =========          =========

Interest bearing liabilities

Deposits:
  NOW accounts...... $   28.2    0.50%    $ 15.8    0.50%    $ 15.8    0.50%    $  7.1    0.50%   $  7.1     0.50%  $  11.5   0.50%
  Passbooks.........     13.2    0.75%       9.2    0.75%       9.2    0.75%       6.1    0.75%      6.1     0.75%     42.0   0.75%
  Money market......    370.5    5.22%       1.5    5.22%       1.5    5.22%       0.5    5.22%      0.5     5.22%      0.6   5.22%
  Certificates......    381.8    6.08%     127.3    6.55%      27.3    6.07%      86.1    6.27%     58.1     6.26%    173.5   6.57%

Borrowings
  Fixed rate........    267.9    6.53%     170.0    4.99%     230.0    5.98%      75.0    5.95%        -         -        -       -
  Adjustable rate...    122.6    6.54%         -        -         -        -         -        -        -         -        -       -
                     ---------         ----------         ----------         ----------         ---------          ---------
Total interest
 bearing
 liabilities........ $1,184.2    5.77%    $323.8    5.26%   $ 283.8    5.51%   $ 174.8    5.70%  $  71.8     5.22%  $ 227.6   5.19%
                     =========         ==========         ==========         ==========         =========          =========





                                              Fair
                                             Value
                             Total           Market
                      -------------------  ----------
                                  
Interest earning assets     (Dollars in millions)

Loans:
  Residential....... $  433.3     7.59%     $  435.4
  Commercial........    577.9     8.19%        580.1
  Consumer..........    321.0     8.86%        324.1

Mortgage-backed
 securities:
  Fixed rate........    469.7     6.37%        464.6
  Adjustable rate...    317.8     7.13%        310.2

Debt and equity
 securities.........    215.0     5.86%        212.9

Other...............     33.0     8.00%         33.5
                     --------               --------
Total interest
 earning assets..... $2,367.7     7.45%     $2,360.8
                     ========               ========


Interest bearing liabilities


Deposits:
  NOW accounts...... $   85.5     0.50%     $   72.8
  Passbooks.........     85.5     0.75%         68.9
  Money market......    375.1     5.22%        373.8
  Certificates......    854.1     6.28%        853.5

Borrowings
  Fixed rate........    742.9     5.95%        752.0
  Adjustable rate...    122.6     6.54%        122.6
                     --------               --------
Total interest
  bearing
  liabilities....... $2,266.0     5.58%     $2,243.6
                     ========               ========




                                       27

   28


ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

                           PART II. OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS

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

ITEM 2.       CHANGES IN SECURITIES AND USE OF PROCEEDS

              None

ITEM 3.       DEFAULTS UPON SENIOR SECURITIES

              None

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

              The Annual Meeting of Shareholders was held on January 24, 2001.
              Only shareholders of record at the close of business on December
              1, 2000 (the "Voting Record Date") were entitled to vote at the
              annual meeting. On the Voting Record Date, there were 9,402,121
              shares of common stock outstanding, and 8,523,022 shares present
              at the meeting by the holders thereof in person or by proxy, which
              constituted a quorum. The following is a summary of the matters
              voted upon at the meeting.



                                                                                    NUMBER OF VOTES
                                                             --------------------------------------------------------------
                                                                                                                BROKER
                                                                  FOR          WITHHELD      ABSTENTIONS      NON-VOTES
                                                                  ---          --------      -----------      ---------
                                                                                                  
              NOMINEES FOR DIRECTOR FOR
              THREE-YEAR TERM EXPIRING IN 2003
                   Edward W. Mentzer                              8,031,875      491,147            -              -
                   Julia H. Taylor                                8,028,225      494,797            -              -

              RATIFICATION OF APPOINTMENT OF
              KPMG LLP AS AUDITORS                                8,369,609      107,514       45,899              -


ITEM 5.       OTHER INFORMATION

              On January 22, 2001, the Company announced the declaration of a
              dividend of $0.10 per share on the Company's common stock for the
              quarter ended December 31, 2000. The dividend is payable on
              February 20, 2001 to shareholders of record as of February 12,
              2001. This will be the 22nd 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, as Amended
                   11.1     Statement Regarding Computation of Earnings Per
                            Share (See Footnote 7 in "Notes to Unaudited
                            Consolidated Financial Statements")

              (b) No reports on Form 8-K were filed during the quarter for which
                  this report was filed.



                                       28

   29

                                    SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                               ST. FRANCIS CAPITAL CORPORATION




Dated:   February 14, 2001                     By: /s/ Jon D. Sorenson
       -------------------                         -----------------------------
                                                       Jon D. Sorenson
                                                       Chief Financial Officer




                                       29