```

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

                                    FORM 10-Q

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

                 For the quarterly period ended January 31, 2003

                                       OR

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

                        For the transition period from to
                                   ----------
                         Commission File Number 1-4146-1
                                   ----------

                         NAVISTAR FINANCIAL CORPORATION
             (Exact name of Registrant as specified in its charter)

           Delaware                                     36-2472404
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

2850 West Golf Road Rolling Meadows, Illinois             60008
  (Address of principal executive offices)             (Zip Code)

         Registrant's telephone number including area code 847-734-4000

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  and  (2) has  been  subject  to such  filing
requirements for the past 90 days Yes X No

                       APPLICABLE ONLY TO ISSUERS INVOLVED
                        IN BANKRUPTCY PROCEEDINGS DURING
                            THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12, 13 or 15 (d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

As of February 28, 2003, the number of shares  outstanding  of the  registrant's
common stock was 1,600,000.

THE REGISTRANT IS A WHOLLY-OWNED  SUBSIDIARY OF  INTERNATIONAL  TRUCK AND ENGINE
CORPORATION AND MEETS THE CONDITIONS SET FORTH IN GENERAL  INSTRUCTIONS  H(1)(a)
AND (b) OF FORM  10-Q  AND IS  THEREFORE  FILING  THIS  FORM  WITH  THE  REDUCED
DISCLOSURE FORMAT.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                                      INDEX

                                                                            Page

PART I.        FINANCIAL INFORMATION

   Item 1.     Financial Statements:

               Statements of Consolidated Income and Retained Earnings --
               Quarter Ended January 31, 2003 and 2002....................... 3

               Statements of Consolidated Financial Condition --
               January 31, 2003; October 31, 2002; and January 31, 2002...... 4

               Statements of Consolidated Cash Flow --
               Quarter Ended January 31, 2003 and 2002....................... 5

               Notes to Consolidated Financial Statements.................... 6

   Item 2.     Management's Discussion and Analysis of Results
               of Operations and Financial Condition.........................15

   Item 4.     Controls and Procedures.......................................20

PART II.       OTHER INFORMATION

   Item 1.     Legal Proceedings.............................................21

   Item 5.     Other Information.............................................21

   Item 6.     Exhibits and Reports on Form 8-K..............................21

               99.1 CEO Certification Pursuant to
               18 U.S.C. Section 1350, as adopted pursuant
               to Section 906 of the Sarbanes-Oxley Act of 2002.............E-1

               99.2 CFO Certification Pursuant to
               18 U.S.C. Section 1350, as adopted pursuant
               to Section 906 of the Sarbanes-Oxley Act of 2002.............E-2

Signature      ..............................................................21

Certifications ..............................................................22

                         PART I - FINANCIAL INFORMATION

Item 1.   Financial Statements

                Navistar Financial Corporation and Subsidiaries
     ---------------------------------------------------------------------------
     ---------------------------------------------------------------------------
       Statements of Consolidated Income and Retained Earnings (Unaudited)
     ---------------------------------------------------------------------------
     ---------------------------------------------------------------------------
     Quarter Ended                                      January          January
     Millions of Dollars                                  2003             2002
     ---------------------------------------------------------------------------
     ---------------------------------------------------------------------------
     Revenues
     Retail Notes and Finance Leases....................$   9.8           $ 10.8
     Income Related to Sales of Finance Receivables.....   38.8             22.1
     Operating Leases...................................   17.9             17.8
     Wholesale Notes....................................    7.5              6.5
     Accounts...........................................    4.3              5.4
     Servicing Fees.....................................    6.2              6.3
     Other Revenue......................................    1.8              3.1
     Total..............................................   86.3             72.0

     Expenses
     Cost of Borrowing
     Interest Expense...................................   13.5             14.5
     Other..............................................    1.8              1.9
     Credit, Collection and Administrative..............   10.1             10.0
     Provision for Credit Losses........................    4.2              4.3
     Depreciation on Operating Leases...................   12.7             13.3
     Other Expense......................................    2.0              0.8
     Total..............................................   44.3             44.8

     Income Before Taxes................................   42.0             27.2
     Income Tax Expense.................................   15.1             10.5
     Income from Continuing Operations..................   26.9             16.7

     Gain on Disposal of Discontinued Operations,
     (net of tax of $0.0 and $0.5)......................      -              0.7
     Net Income ........................................   26.9             17.4
     Retained Earnings
     Beginning of Period................................  197.1            163.4
     Dividends Paid.....................................   (5.0)               -
     End of Period......................................$ 219.0          $ 180.8

                 See Notes to Consolidated Financial Statements.

                 Navistar Financial Corporation and Subsidiaries
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------

             Statements of Consolidated Financial Condition (Unaudited)
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------

                                                    January          October          January
Millions of Dollars                                   2003             2002             2002
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------

ASSETS
Cash and Cash Equivalents.........................$    22.9           $ 32.0           $ 44.5
Finance Receivables
          Finance Receivables Held For Sale.......    444.9          1,006.7            580.1
          Other Finance Receivables...............    301.6            307.0            168.9
          Allowance for Losses....................    (13.4)           (16.0)           (13.7)
                Finance Receivables, net..........    733.1          1,297.7            735.3

Amounts Due from Sales of Receivables.............    350.1            345.0            408.0
Net Investment in Operating Leases................    226.2            248.2            273.8
Repossessions.....................................     33.6             26.0             67.9
Restricted Marketable Securities..................    504.8            104.6            455.6
Net Accounts Receivable from Affiliates...........      3.8                -                -
Other Assets......................................     41.6             53.4             33.9
Total Assets......................................$ 1,916.1        $ 2,106.9        $ 2,019.0

LIABILITIES AND SHAREOWNER'S EQUITY
Net Accounts Payable to Affiliates................$       -           $ 52.2           $ 86.1
Senior and Subordinated Debt......................  1,400.9          1,562.5          1,454.7
Other Liabilities.................................    128.4            127.4            128.8
Total Liabilities.................................  1,529.3          1,742.1          1,669.6

Shareowner's Equity
Capital Stock (Par value $1.00, 1,600,000 shares
issued and outstanding) and Paid-In Capital.......    171.0            171.0            171.0
Retained Earnings.................................    219.0            197.1            180.8
Accumulated Other Comprehensive Loss..............     (3.2)            (3.3)            (2.4)
Total Shareowner's Equity.........................    386.8            364.8            349.4

Total Liabilities and Shareowner's Equity.........$ 1,916.1        $ 2,106.9        $ 2,019.0

                 See Notes to Consolidated Financial Statements.

               Navistar Financial Corporation and Subsidiaries
---------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------
               Statements of Consolidated Cash Flow (Unaudited)
---------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------

Quarter Ended                                                          January       January
Millions of Dollars                                                      2003           2002
---------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------
Cash Flow From Operations
Net Income.....................................................      $   26.9       $  17.4
Adjustment to reconcile net income to
cash provided from operations:
Gains on sales of receivables..................................         (32.5)        (17.2)
Depreciation, amortization and accretion.......................          16.4          14.6
Provision for credit losses....................................           4.2           4.3
Net change in accounts payable (receivables) to (from) affiliates       (56.0)         71.9
Other..........................................................          25.4          20.0
Total..........................................................         (15.6)        111.0
Cash Flow From Investing Activities
Originations of finance receivables held for sale..............        (196.2)       (175.5)
Proceeds from sale of finance receivables held for sale........         824.2         499.9
Net change in restricted marketable securities.................        (400.2)       (241.9)
Collections of retail notes and finance lease receivables,
     net of change in unearned finance income..................         (31.9)        (22.1)
Repurchase of sold retail receivables..........................         (17.5)        (13.5)
Repurchases, net of proceeds, of sold wholesale notes..........         (24.9)        (72.0)
Net change in wholesale notes and accounts receivables.........          30.5         150.2
Change in amounts due from sales of receivables................         (19.0)        (68.2)
Purchase of equipment leased to others.........................          (6.9)        (34.6)
Sale of equipment leased to others.............................          16.2          24.6
Proceeds from sale of discontinued operations..................             -          62.2
Total..........................................................         174.3         109.1
Cash Flow From Financing Activities
Net change in bank revolving credit facility usage.............        (156.0)       (193.0)
Proceeds from long-term debt...................................          27.9          31.2
Principal payments on long-term debt...........................         (34.7)        (36.1)
Dividends paid to International................................          (5.0)            -
Total..........................................................        (167.8)       (197.9)
Change in Cash and Cash Equivalents............................          (9.1)         22.2
Cash and Cash Equivalents, Beginning of Year...................          32.0          22.3
Cash and Cash Equivalents, End of Period.......................        $ 22.9        $ 44.5
Supplementary disclosure of cash flow information:
Interest paid..................................................        $ 12.2        $ 19.3
Income taxes paid , net of refunds.............................        $ (4.0)        $ 2.3

Noncash investing activities:
Transfers to repossessions.....................................        $ 27.8        $ 24.0

                                See Notes to Consolidated Financial Statements

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   BASIS OF PRESENTATION

     The  consolidated  financial  statements  include the  accounts of Navistar
     Financial  Corporation and its wholly-owned  subsidiaries  ("Corporation").
     International  Truck and  Engine  Corporation  ("International"),  which is
     wholly owned by Navistar  International  Corporation  ("Navistar"),  is the
     parent company of the Corporation.

     The  accompanying  unaudited  financial  statements  have been  prepared in
     accordance with accounting  policies  described in the  Corporation's  2002
     Annual Report on Form 10-K, except for the accounting policy adopted in the
     first quarter of fiscal year 2003, and should be read in  conjunction  with
     the disclosures therein.

     In November  2002,  the  Corporation  adopted  Statement of Position  01-6,
     Accounting by Certain  Entities  that Lend to or Finance the  Activities of
     Others.  The  Statement  requires  that  certain  finance   receivables  be
     classified as held for sale. The  Corporation  classifies  certain  finance
     receivables as held for sale. Finance receivables held for sale are carried
     at the  lower  of cost or  estimated  market  value in the  aggregate.  Net
     unrealized losses are recognized  through a valuation  allowance by charges
     to income.

     In November 2002, the Financial  Accounting Standards Board ("FASB") issued
     Interpretation  No. 45 ("FIN 45"),  Guarantor's  Accounting  and Disclosure
     Requirements for Guarantees,  Including Indirect Guarantees of Indebtedness
     of  Others.  FIN 45  requires  that  additional  disclosures  be  made by a
     guarantor  in  its  interim  and  annual  financial  statements  about  its
     obligations under certain guarantees that it has issued. It also requires a
     guarantor to  recognize,  at inception of a guarantee,  a liability for the
     fair value of the  obligation  undertaken  in issuing  the  guarantee.  The
     initial recognition and measurement  provisions of FIN 45 are applicable on
     a prospective  basis to guarantees  issued or modified  after  December 31,
     2002. The disclosure requirements are effective for financial statements of
     interim or annual periods  ending after December 15, 2002. The  Corporation
     provided disclosures about guarantees in Note 9.

     In  January  2003,  the FASB  issued  Interpretation  No.  46  ("FIN  46"),
     Consolidation of Variable Interest Entities. FIN 46 addresses consolidation
     requirements  of variable  interest  entities.  Transferors  to  qualifying
     special purpose entities ("QSPE") subject to the reporting  requirements of
     FASB Statement No. 140, Accounting for Transfers and Servicing of Financial
     Assets and  Extinguishments of Liabilities,  are excluded from the scope of
     this  interpretation.   The  Corporation  currently  sells  receivables  to
     entities meeting the requirements of QSPE's.

     In the opinion of management,  these interim financial  statements  reflect
     all adjustments, consisting of normal recurring items, necessary to present
     fairly the results of operations, financial condition and cash flow for the
     interim periods presented.  Interim results are not necessarily  indicative
     of  results to be  expected  for any other  interim  period or for the full
     year.  Certain amounts in the prior period  financial  statements have been
     reclassified to conform with current period presentations.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

2.   DISCONTINUED OPERATIONS

     On November  30, 2001,  the  Corporation  completed  the sale of all of the
     stock  of  Harco  National  Insurance  Company  ("Harco"),  a  wholly-owned
     insurance  subsidiary,   to  IAT  Reinsurance  Syndicate  Ltd.,  a  Bermuda
     reinsurance  company.  Cash  proceeds of $63.3 million were  received.  The
     Harco insurance segment was accounted for as a discontinued operation,  and
     accordingly,  amounts in the  consolidated  financial  statements and notes
     thereto,   for  all  periods  affected,   have  been  restated  to  reflect
     discontinued operations accounting.

3.   COMPREHENSIVE INCOME

     The Corporation's total comprehensive  income for the quarter ended January
     31 was:

      Millions of Dollars                                            2003              2002
      Net income                                                $       26.9       $      17.4
      Change in net unrealized gain on derivatives                        .1               0.7
                Total comprehensive income                      $       27.0       $      18.1

4.   FINANCE RECEIVABLES

     Finance receivables are summarized as follows:

                                                     January 31,     October 31,    January 31,
      Millions of Dollars                               2003            2002           2002
      Retail notes, net of unearned income          $     294.4     $     827.1    $     366.6
      Finance leases, net of unearned income              150.5           179.6          213.5
      Wholesale notes                                      67.5            50.5           36.1
      Accounts:
           Retail                                         158.4           181.1           55.2
           Wholesale                                       75.7            75.4           77.6
                Total accounts                            234.1           256.5          132.8
                    Total finance receivables             746.5         1,313.7          749.0
                    Less: Allowance for losses             13.4            16.0           13.7

                    Total finance receivables, net  $     733.1     $   1,297.7    $     735.3

     Finance  receivables  held for sale consisted of $444.9  million,  $1,006.7
     million,  and $580.1  million in retail  notes and finance  leases,  net of
     unearned income, as of January 31, 2003,  October 31, 2002, and January 31,
     2002, respectively.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

5.   ALLOWANCE FOR LOSSES

     The  allowance  for losses is  summarized  as follows for the fiscal period
     ended:

                                                    January 31,     October 31,    January 31,
      Millions of Dollars                              2003            2002           2002
      Allowance for losses, beginning of period    $      16.0      $     13.3     $     13.3
      Provision for credit losses                          4.2            20.5            4.3
      Net losses charged to allowance                     (1.9)           (5.3)             -
      Transfers to finance receivables sold               (4.9)          (12.5)          (3.9)

           Allowance for losses, end of period      $     13.4      $     16.0     $     13.7

     The average  outstanding  balance of impaired  finance  receivables was not
     material during the quarter ended January 31, 2003 and 2002 or for the year
     ended October 31, 2002.  Interest income that would have been recognized on
     impaired finance receivables during the quarters ended January 31, 2003 and
     2002 or for the year ended October 31, 2002 was not material.

     Principal  past due over 90 days on owned  finance  receivables,  including
     held for sale, totaled $13.1 million as of January 31, 2003.

6.   SUBORDINATED AND SENIOR DEBT

     Senior and subordinated debt outstanding is summarized as follows:

                                                        January 31,   October 31,  January 31,
      Millions of Dollars                                   2003          2002         2002
      Bank revolving credit facility, at variable rates,
           due December 2005                            $   426.0     $   582.0    $   499.0

      Revolving retail warehouse facility, at variable
           rates, due October 2005                          500.0         500.0        500.0

      Borrowings secured by operating leases, 3.71%
           to 6.65%, due serially through December 2010     300.8         307.8        355.7

      Convertible debt, 4.75%, due April 2009               174.1         172.7           -

      Senior subordinated notes, 9%, due June 2002             -             -         100.0

                Total senior and subordinated debt      $ 1,400.9     $ 1,562.5    $ 1,454.7

     As of January 31, 2003 and October 31, 2002, the Corporation had unaccreted
     discount of $45.9 million and $47.3 million,  respectively,  related to the
     convertible debt.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

7.   DERIVATIVE FINANCIAL INSTRUMENTS

     The  Corporation  uses  derivative  financial  instruments  as  part of its
     overall interest rate risk management  strategy as further  described under
     Footnote 13 of the 2002 Annual Report on Form 10-K.

     The  Corporation  manages its exposure to fluctuations in interest rates by
     limiting the amount of fixed rate assets  funded with  variable  rate debt.
     This is  accomplished  by selling  fixed rate  receivables  on a fixed rate
     basis and by utilizing derivative financial  instruments.  These derivative
     financial  instruments may include forward contracts,  interest rate swaps,
     and interest rate caps.  The fair value of these  instruments  is estimated
     based  on  quoted  market  prices  and is  subject  to  market  risk as the
     instruments may become less valuable due to changes in market conditions or
     interest rates. The Corporation  manages  exposure to counter-party  credit
     risk by entering into derivative financial instruments with major financial
     institutions  that can be expected to fully perform under the terms of such
     agreements.  The Corporation does not require  collateral or other security
     to  support  derivative   financial   instruments  with  credit  risk.  The
     Corporation's counter-party credit exposure is limited to the positive fair
     value of  contracts at the  reporting  date.  As of January 31,  2003,  the
     Corporation's  derivative  financial  instruments  had a negative  net fair
     value.   Notional  amounts  of  derivative  financial  instruments  do  not
     represent exposure to credit loss.

     As of  January  31,  2003,  the  notional  amounts  and fair  values of the
     Corporation's derivatives are summarized as follows:
                                                                      Millions of Dollars)
      Inception          Maturity           Instrument           Notional           Fair Value
      November 1999      February 2003      Interest rate swap*  $   24.9         $       1.5
      October 2000       November 2012      Interest rate cap       500.0                (3.5)
                         November 2012      Interest rate cap       500.0                 3.5
      December 2000      January 2004       Interest rate swap*      15.1                (0.6)
      July 2001          April 2006         Interest rate swap       30.9                (2.0)
      November 2001      June 2004          Interest rate swap*     179.0                (2.1)
                         July 2006          Interest rate swap*     179.0                 2.8
      November 2002      March 2007         Interest rate swap*         -                   -
         * Accounted for as non-hedging instruments.

     The fair values of all derivatives are recorded in Other Liabilities on the
     Statements of Consolidated Financial Condition.

     In November  2002,  the  Corporation  entered  into an  interest  rate swap
     agreement in connection with a sale of retail notes and lease  receivables.
     The purpose of the swap was to convert  the  floating  rate  portion of the
     asset-backed  securities  issued  into  fixed  rate  interest  to match the
     interest  basis of the  receivables  pool sold to the owner  trust,  and to
     protect the Corporation from interest rate volatility.  The notional amount
     of this swap is  calculated  as the  difference  between  the  actual  pool
     balances and the projected pool balances. At January 31, 2003, the notional
     amount was zero. The outcome of the swap results in the Corporation  paying
     a fixed rate of  interest  on the  projected  balance  of the pool.  To the
     extent that actual pool balances  differ from the projected  balances,  the
     Corporation has retained  interest rate exposure on this  difference.  This
     transaction is accounted for as non-hedging derivative instrument.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

8.   SALES OF RECEIVABLES

     The  Corporation   securitizes  and  sells  receivables   through  Navistar
     Financial Retail  Receivables  Corporation  ("NFRRC"),  Navistar  Financial
     Securities Corporation ("NFSC"), Truck Retail Accounts Corporation ("TRAC")
     and Truck Engine Receivables Financing Corporation ("TERFCO"),  all special
     purpose,  wholly-owned subsidiaries ("SPC's") of the Corporation. The sales
     of receivables in each  securitization  constitute  sales under  accounting
     principles  generally  accepted in the United  States of America,  with the
     result that the sold receivables are removed from the Corporation's balance
     sheet and the investor's  interests in the related trust or conduit are not
     reflected as liabilities.

     The SPC's have limited recourse on the sold  receivables.  The SPC's assets
     are  available  to  satisfy  the  creditors'  claims  prior to such  assets
     becoming  available  for  the  SPC's  own  uses  or to the  Corporation  or
     affiliated  companies.  The terms of receivable sales generally require the
     Corporation   to  provide   credit   enhancements   in  the  form  of  over
     collateralizations  and/or cash reserves with the trusts and conduits.  The
     use of such cash reserves by the Corporation is restricted  under the terms
     of the  securitized  sales  agreements.  The  maximum  exposure  under  all
     receivable  sale  recourse  provisions  as of January  31,  2003 was $350.1
     million. The allowance for losses allocated to sold receivables is recorded
     in Other Liabilities in the Corporation's Statements of Financial Condition
     and totaled $16.6 million,  $14.0 million, and $16.3 million at January 31,
     2003, October 31, 2002, and January 31, 2002, respectively.

     The SPC's  residual  interests in the related  trusts or assets held by the
     trusts  are  reflected  on  the  Corporation's  Statement  of  Consolidated
     Financial Condition in Amounts Due From Sales of Receivables. The following
     is a summary of  retained  interests  included in Amounts Due from Sales of
     Receivables:
                                                          January 31,  October 31, January 31,
      Millions of Dollars                                    2003         2002       2002
      Cash held and invested by trusts                        141.9     $   105.6    $   166.7
      Subordinated retained interests in wholesale notes      126.4         126.2        127.2
      Subordinated retained interests in retail notes and
           finance leases                                      40.6          96.4         91.9
      Interest only receivables                                41.2          16.8         22.2

           Total amounts due from sales of receivables    $   350.1     $   345.0    $   408.0

     Subordinated  retained interests in wholesale notes consist  principally of
     wholesale notes or marketable  securities.  Subordinated retained interests
     in retail notes and finance leases consist  principally of collections held
     as cash and marketable  securities.  Due to the short-term  nature of these
     assets, their fair value approximates carrying value.

     Management  estimates the prepayment speed for the receivables sold and the
     discount rate used to present value the interest-only  receivables in order
     to calculate the gain or loss.  Estimates of prepayment speeds and discount
     rates are based on  historical  experience  and other  factors and are made
     separately  for  each   securitization   transaction.   In  addition,   the
     Corporation estimates the fair value of the interest-only  receivables on a
     quarterly basis. The fair value of the  interest-only  receivables is based
     on updated estimates of prepayment speeds and discount rates.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

8.   SALES OF RECEIVABLES (continued)

     Key economic assumptions used in measuring the interest only receivables at
     the date of the sale for sales of retail notes and finance leases completed
     during the quarter ended January 31 were:
                                                                      2003             2002
      Prepayment speed (annual rate)                                1.2 - 1.4        1.2 - 1.4
      Weighted average life                                         41 months        41 months
      Interest only receivable discount rate                            5.35%            6.41%

     The impact of hypothetical 10% and 20% adverse changes in these assumptions
     would  have no  material  effect  on the fair  value  of the  interest-only
     receivables as of January 31, 2003.  These  sensitivities  are hypothetical
     and should be used with caution.  The effect of a variation of a particular
     assumption on the fair value of the interest only receivables is calculated
     without changing any other  assumption;  in reality,  changes in one factor
     may result in changes in another.

     Sold receivables balances are summarized below.

                                                        January 31,   October 31,  January 31,
      Millions of Dollars                                 2003          2002          2002
      Retail notes, net of unearned income               $ 2,016.3    $ 1,521.8      $ 2,041.9
      Finance leases, net of unearned income                  25.2            -              -
      Wholesale notes                                        764.0        788.7          713.4
      Retail accounts                                        102.9        126.9          200.0

                Total sold finance receivables, net     $  2,908.4    $ 2,437.4      $ 2,955.3

     Serviced portfolio balances are summarized below.

                                                    January 31,     October 31,    January 31,
      Millions of Dollars                              2003            2002           2002
      Gross serviced receivables
           Retail notes                               $ 2,552.0      $  2,529.1     $  2,612.1
           Finance leases                                 200.4           205.7          248.5
           Wholesale notes                                831.5           839.2          749.5
           Accounts                                       337.0           383.4          332.8
                Total gross serviced receivables        3,920.9         3,957.4        3,942.9
      Net investment in operating leases                  226.2           248.2          273.8

                Total serviced portfolio              $ 4,147.1       $ 4,205.6      $ 4,216.7

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

8.   SALES OF RECEIVABLES (continued)

     Additional  financial data for gross  serviced  portfolio as of January 31,
     2003 and for the quarter then ended is summarized below.

                                       Retail        Finance and     Wholesale
      Millions of Dollars               Notes     Operating Leases     Notes          Accounts

      Principal past due over 60 days  $  18.9        $    4.1      $     0.7       $      6.0

      Credit losses (net of recoveries)    3.5             0.4            0.1              -

     The following table  summarizes  certain cash flows received from (paid to)
     securitization trusts/conduits during the quarter ended January 31:

      Millions of Dollars                                              2003            2002
      Proceeds from sales of finance receivables held for sale      $   824.2      $    499.9
      Proceeds from sales of finance receivables into
           revolving facilities                                       1,111.1         1,128.8
      Servicing fees received                                             6.2             6.3
      Repurchase of sold retail receivables                             (17.5)          (13.5)
      Cash used in exercise of purchase option                            -               -
      All other cash received from trusts                                49.7            45.2

     During the first quarter of 2003,  the  Corporation  sold $824.3 million of
     retail receivables for a pretax gain of $32.5 million, or $20.8 million net
     of tax.  During the first  quarter of 2002,  the  Corporation  sold  $500.0
     million of retail receivables for a pre-tax gain of $17.2 million, or $11.0
     million net of tax.

     The following  table  summarizes,  for the quarter ended January 31, income
     related to sales of finance receivables:

      Millions of Dollars                                              2003            2002
      Gains on sales of receivables                               $    32.5      $     17.2
      Excess spread                                                     5.1             5.1
      Swap gains (losses)                                                .8             (.3)
      Interest income from retained securities and other                 .4              .1
           Total income related to sales of finance receivables   $    38.8      $     22.1

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

9.   COMMITMENTS AND CONTINGENCIES

     Leases

     The Corporation is obligated under non-cancelable  operating leases for the
     majority of its office facilities. These leases are generally renewable and
     provide that  property  taxes and  maintenance  costs are to be paid by the
     lessee.  As of January 31, 2003,  future  minimum lease  commitments  under
     non-cancelable  operating leases with remaining terms in excess of one year
     are as follows:

      Twelve month period ended January 31,              (Millions of Dollars)
                2004                                         $       2.0
                2005                                                 1.8
                2006                                                 1.5
                2007                                                 0.7

                         Total                               $       6.0

     The total  operating lease expense for the three month period ended January
     31, 2003 and 2002 was $0.6 million and $0.6 million, respectively.

     Guarantees of Debt

     The Corporation periodically guarantees the outstanding debt of affiliates.
     The  guarantees  allow  for  diversification  of  funding  sources  for the
     affiliates.  As of January 31, 2003, the Corporation  has four  outstanding
     guarantees  related  to  Navistar's  three  Mexican  finance  subsidiaries,
     Servicios   Financieros  Navistar,   S.A.  de  C.V.("SOFOL"),   Arrendadora
     Financiera  Navistar,  S.A. de  C.V.("Arrendadora"),and  Navistar Comercial
     S.A. de C.V. ("Comercial"). The Corporation has no recourse as guarantor in
     case of default.

     The  Corporation  has  an  $820.0  million  contractually   committed  bank
     revolving  credit  facility  that will mature in December  2005.  Under the
     revolving credit agreement,  SOFOL, Arrendadora and Comercial are permitted
     to borrow up to $100.0 million in the aggregate, which is guaranteed by the
     Corporation.  As of  January  31,  2003,  the  outstanding  balance on this
     portion of the bank revolving credit facility was $28.0 million.

     On October 21, 2002, the Corporation entered into an agreement to guarantee
     the 200.0 million  peso-denominated bank facility of SOFOL and Arrendadora,
     as  co-borrowers  The due date of the longest loan  maturity is January 31,
     2006. As of January 31, 2003, the total outstanding balance of the debt was
     equivalent to $18.3 million in U.S.  dollars  (equivalent  to 200.0 million
     pesos).

     On May 27, 2002, the Corporation entered into an agreement to guarantee the
     dollar- and/or peso-denominated medium term notes of SOFOL and Arrendadora,
     as  co-borrowers,  up to the amount of 600.0 million pesos  (equivalent  to
     $55.0 million in U.S.  dollars).  The due date of the longest loan maturity
     is March 10, 2006. As of January 31, 2003, the total outstanding balance of
     the debt was equivalent to $24.3 million in U.S. dollars.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

9.   COMMITMENTS AND CONTINGENCIES (continued)

     Guarantees of Debt (continued)

     On  November  18,  2001,  the  Corporation  entered  into an  agreement  to
     guarantee the 500.0 million peso-denominated bank credit facility of SOFOL.
     The due date of the  longest  loan  maturity is November  18,  2004.  As of
     January 31, 2003,  the  outstanding  balance of  peso-denominated  debt was
     $45.8 million in U.S. dollars (equivalent to 500.0 million pesos).

     Other

     The  Corporation  has  entered  into an  agreement  for the  repurchase  of
     equipment.  Under  this  agreement,  which  matures  in  August  2004,  the
     Corporation would be required to make a maximum potential future payment of
     $11.9 million. Under the provisions of this agreement,  the Corporation can
     liquidate  the  repurchased  assets  to  recover  all or a  portion  of the
     payment. The Corporation has potential exposure to the extent that there is
     a  difference  between  the fair  value of the  repurchased  asset  and the
     guaranteed repurchase amount. The Corporation's current exposure under this
     agreement is estimated to be immaterial.

     As part of its sales agreement with IAT Reinsurance Syndicate Ltd. ("IAT"),
     the  Corporation  has agreed to  guarantee  the  adequacy  of Harco's  loss
     reserves as of November 30, 2001,  the close date of the sale.  There is no
     limit to the  potential  amount  of future  payments  required  under  this
     agreement,  which is scheduled to expire November 2008. As security for its
     obligation under this agreement, the Corporation has escrowed $5.0 million,
     which is  included  in  Other  Assets  in the  Consolidated  Statements  of
     Financial  Condition.  The escrowed funds will become  available for use in
     February 2004. The carrying  amount of the  Corporation's  liability  under
     this  guarantee  is estimated at $2.0 million as of January 31, 2003 and is
     included in Other  Liabilities in the Consolidated  Statements of Financial
     Condition. Management believes this reserve is adequate to cover any future
     potential payments to IAT.

10.  SUBSEQUENT EVENTS

     In February 2003, the  Corporation  entered into two forward  starting swap
     agreements,  with notional amounts of $500.0 million and $300.0 million, in
     connection with anticipated  sales of retail notes and finance leases.  The
     purpose of these swaps is to limit the Corporation's interest rate exposure
     during the period it is accumulating  receivables for the anticipated sales
     of receivables.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION

     Certain  statements under this caption purely  constitute  "forward-looking
     statements"   under  the   Securities   Reform  Act.   Navistar   Financial
     Corporation's  ("Corporation") actual results may differ significantly from
     the results  discussed  in such  forward-looking  statements.  Factors that
     might  cause such a  difference  include,  but are not  limited  to,  those
     discussed under the heading "Business Outlook."

     Overview

     Navistar Financial Corporation, was incorporated in Delaware in 1949 and is
     a wholly-owned  subsidiary of  International  Truck and Engine  Corporation
     ("International"),   which  is  a   wholly-owned   subsidiary  of  Navistar
     International Corporation  ("Navistar").  As used herein, the "Corporation"
     refers to Navistar Financial Corporation and its wholly-owned  subsidiaries
     unless the context otherwise requires.

     The  Corporation  is a  commercial  financing  organization  that  provides
     wholesale, retail and lease financing in the United States for sales of new
     and used trucks sold by  International  and  International's  dealers.  The
     Corporation also finances  wholesale  accounts and selected retail accounts
     receivable of International.  Sales of new products (including trailers) of
     other  manufacturers  are also  financed  regardless  of  whether  they are
     designed or customarily sold for use with International's truck products.

     Critical Accounting Policies

     The  consolidated  financial  statements  are prepared in  conformity  with
     accounting  principles  generally accepted in the United States of America.
     The  preparation  of  these  financial   statements  requires  the  use  of
     estimates,  judgments,  and assumptions that affect the reported amounts of
     assets and  liabilities  at the date of the  financial  statements  and the
     reported amounts of revenues and expenses during the periods presented.  In
     preparing  these  financial  statements,   management  has  made  its  best
     estimates  and  judgments  of certain  amounts  included  in the  financial
     statements,  giving  due  consideration  to  materiality.  The  significant
     accounting  principles which management  believes are the most important to
     aid in fully understanding the Corporation's financial results are:

        -      Sales of Receivables
        -      Allowance for Losses

     Details  regarding the  Corporation's use of these policies and the related
     estimates  are  described in the  Corporation's  2002 Annual Report on Form
     10-K.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION

     Results of Continuing Operations

     First Quarter 2003 Compared with First Quarter 2002

     Net income was $26.9  million in the first quarter of 2003, up $9.5 million
     or 55% compared  with net income of $17.4  million in the first  quarter of
     2002. The increase in earnings was primarily attributable to a greater gain
     on the sale of retail  receivables.  During the first quarter of 2003,  the
     Corporation sold $824.3 million of retail  receivables for a pretax gain of
     $32.5  million,  or $20.8  million net of tax.  During the first quarter of
     2002,  the  Corporation  sold $500.0  million of retail  receivables  for a
     pre-tax gain of $17.2 million, or $11.0 million net of tax. The increase in
     the amount of  receivables  sold was  primarily  due to higher  retail note
     originations  in the second half of fiscal 2002  compared with fiscal 2001,
     inclusion of finance  leases in the fiscal 2003 sale, and the timing of our
     sales in fiscal 2002 compared with fiscal 2001.

     Financial Condition

     Finance Volume and Finance Market Share

     During the first quarter of fiscal 2003, the Corporation's net retail notes
     and leases  originations were $203.1 million,  compared with $210.1 million
     in first quarter fiscal 2002. Net serviced retail notes and leases balances
     were $2,712.6 million and $2,895.8 million in the first quarter of 2003 and
     2002,   respectively.   The  Corporation's  finance  market  share  of  new
     International  trucks  sold in the U.S.  decreased  to  17.1% in the  first
     quarter  of fiscal  2003 from 23.0% in the first  quarter  of fiscal  2002,
     primarily due to the  financing of a purchase by a large truck  customer in
     the first  quarter of 2002,  which was not present in the first  quarter of
     fiscal 2003.

     The  Corporation  provided  96.0% of the wholesale  financing of new trucks
     sold to  International's  dealers in the first  quarter of fiscal  2003 and
     2002.  Wholesale  notes  originations  were $719.5  million for the quarter
     ended January 31, 2003,  compared with $584.1 million in the same period of
     fiscal 2002.  Serviced  wholesale  notes  balances were $831.5  million and
     $749.5 million in the first quarter of 2003 and 2002, respectively.

     Allowance for Losses

     The allowance is maintained at an amount management  considers  appropriate
     in relation to the  outstanding  portfolio based on factors such as overall
     portfolio  credit risk quality,  historical  loss  experience,  and current
     economic  conditions.  Finance  receivables  and  investments  in operating
     leases are charged off to the  allowance  for losses when  amounts due from
     the customers are determined to be uncollectible.

     Allowance for losses,  including the portion  allocated to sold notes, as a
     percentage of net serviced finance receivables and investments in operating
     leases was 0.77% in the first  quarter of fiscal 2003,  compared with 0.75%
     in the first quarter of fiscal 2002.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION
     Funds and Liquidity Management

     The Corporation has  traditionally  obtained the funds to provide financing
     to  International's  dealers  and  retail  customers  from sales of finance
     receivables,  commercial paper, short and long-term bank borrowings, medium
     and  long-term  debt and equity  capital.  The  Corporation's  current debt
     ratings have made sales of finance  receivables the most economical  source
     of funding.

     Credit Ratings

     The  Corporation's  current  debt  ratings are as follows:  Standard  Fitch
     Moody's and Poor's

     Senior unsecured debt             BB          Ba3          BB-
     Subordinated debt                 B+           B2           B
     Outlook                       Negative      Stable       Stable

     In December 2002, Fitch IBCA,  Standard and Poor's, and Moody's lowered the
     Corporation's  senior unsecured and subordinated  debt ratings.  Fitch IBCA
     lowered  the  Corporation's  senior  unsecured  debt to BB from BB+ and the
     subordinated  debt rating to B+ from BB-.  Standard and Poor's  lowered the
     Corporation's  senior  unsecured  debt  rating  to  BB-  from  BB  and  the
     subordinated  debt rating to B from B+. Moody's  lowered the  Corporation's
     senior  unsecured  debt  rating to Ba3 from Ba1 and the  subordinated  debt
     rating to B2 from Ba2.

     Funding Facilities

     Receivable  sales  are  a  significant  source  of  funding.   Through  the
     asset-backed public market and private placement sales, the Corporation has
     been able to fund fixed rate retail notes and finance leases at rates which
     are more  economical  than those available to the Corporation in the public
     unsecured bond market. The Corporation sold retail notes and finance leases
     through Navistar Financial Retail Receivables Corporation ("NFRRC"). During
     the first  quarter of fiscal  2003 and 2002,  the  Corporation  sold $824.3
     million and $500.0  million of retail notes and finance  leases to an owner
     trust which,  in turn,  issued  asset-backed  securities  that were sold to
     investors.  As of  January  31,  2003,  the  remaining  shelf  registration
     available to NFRRC for the public issuance of  asset-backed  securities was
     $1,650.0 million.

     Truck  Engine  Receivables  Financing   Corporation,   a  special  purpose,
     wholly-owned  subsidiary  of the  Corporation,  has in  place a trust  that
     provides for the funding of $100.0 million of unsecured  trade  receivables
     generated  by the sale of diesel  engines  and  engine  service  parts from
     International  to Ford Motor Company.  The facility  matures in 2006. As of
     January 31,  2003,  the  Corporation  had utilized  $100.0  million of this
     facility.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION
     Funding Facilities (continued)
     Truck  Retail  Accounts  Corporation,   a  special  purpose,   wholly-owned
     subsidiary  of the  Corporation,  has in place a revolving  retail  account
     conduit that provides for the funding of $100.0 million of eligible  retail
     accounts. As of January 31, 2003, the Corporation had utilized $2.9 million
     of this facility. The facility expires in August 2003 and is renewable upon
     mutual consent of the parties.

     Navistar Financial Securities Corporation, a special purpose,  wholly-owned
     subsidiary  of the  Corporation,  has in place a revolving  wholesale  note
     trust that  provides  for the  funding  of  $1,012.0  million  of  eligible
     wholesale  notes.  It is  comprised  of three  $200.0  million  tranches of
     investor  certificates  maturing in 2003,  2004 and 2008, a $212.0  million
     tranche of  investor  certificates  maturing in 2005 and  variable  funding
     certificates  with a maximum capacity of $200.0 million maturing in January
     2004. As of January 31, 2003, the  Corporation  had utilized $763.6 million
     of the revolving wholesale note trust.

     As of January 31, 2003,  available  funding under the bank revolving credit
     facilities,  the  revolving  retail  warehouse  facility and the  revolving
     wholesale note trust was $852.5  million.  When combined with  unrestricted
     cash and cash equivalents, $875.4 million was available to fund the general
     business purposes of the Corporation.

     The weighted  average  borrowing  rate on all debt  outstanding  during the
     first quarter of 2003  decreased to 3.78% from 3.89% for the same period in
     2002. The decrease in the  Corporation's  weighted average interest rate is
     primarily a result of lower LIBOR rates.

     Liquidity and Cash Flows

     During the first quarter of 2003, cash and cash equivalents  decreased $9.1
     million  from $32.0  million at the end of fiscal year 2002.  For the first
     quarter ended January 31, 2003, the Corporation  used $15.6 million to fund
     operating   activities   and  generated   $174.3   million  from  investing
     activities.  The  Corporation  also  utilized  $167.8  million in financing
     activities during the quarter. See also the Statements of Consolidated Cash
     Flow on page 4.

     Total cash used to fund operating activities was $15.6 million during first
     quarter of 2003.  The  Corporation  used cash primarily to decrease the net
     amount payable to affiliates.

     Total cash  generated from investing  activities  was $174.3  million.  The
     Corporation's  primary  source of cash during the first quarter of 2003 was
     proceeds  from sales of finance  receivables  held for sale.  The aggregate
     investing  cash flow  related to the sale of finance  receivables  held for
     sale was $227.8  million.  This includes  cash proceeds of $824.2  million,
     offset  by cash  utilization  resulting  from a net  change  in  restricted
     marketable  securities  of  $400.2  million  and  originations  of  finance
     receivables  held for sale of $196.2  million.  See  Footnote 1 of the 2002
     Annual Report on Form 10-K for further  descriptions  of the  Corporation's
     Restricted Marketable Securities.

     Total cash  utilization from financing  activities  during first quarter of
     2003  was  $167.8   million.   During  the  first  quarter  of  2003,   the
     Corporation's   primary  use  of  cash  was  due  to  $156.0  million  less
     utilization of the bank revolving credit facility than at the end of fiscal
     year 2002.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
          FINANCIAL CONDITION

     New Accounting Pronouncements

     In November 2002, the Financial  Accounting Standards Board ("FASB") issued
     Interpretation  No. 45 ("FIN 45"),  Guarantor's  Accounting  and Disclosure
     Requirements for Guarantees,  Including Indirect Guarantees of Indebtedness
     of  Others.  FIN 45  requires  that  additional  disclosures  be  made by a
     guarantor  in  its  interim  and  annual  financial  statements  about  its
     obligations under certain guarantees that it has issued. It also requires a
     guarantor to  recognize,  at inception of a guarantee,  a liability for the
     fair value of the  obligation  undertaken  in issuing  the  guarantee.  The
     initial recognition and measurement  provisions of FIN 45 are applicable on
     a prospective  basis to guarantees  issued or modified  after  December 31,
     2002. The disclosure requirements are effective for financial statements of
     interim or annual periods  ending after December 15, 2002. The  Corporation
     provided disclosures about guarantees in Note 9.

     In  January  2003,  the FASB  issued  Interpretation  No.  46  ("FIN  46"),
     Consolidation of Variable Interest Entities. FIN 46 addresses consolidation
     requirements  of variable  interest  entities.  Transferors  to  qualifying
     special purpose entities ("QSPE") subject to the reporting  requirements of
     FASB Statement No. 140, Accounting for Transfers and Servicing of Financial
     Assets and  Extinguishments  of Liabilities  are excluded from the scope of
     this  interpretation.   The  Corporation  currently  sells  receivables  to
     entities meeting the requirements of QSPE's.

     Subsequent Events

     In February 2003, the  Corporation  entered into two forward  starting swap
     agreements,  with notional amounts of $500.0 million and $300.0 million, in
     connection with anticipated  sales of retail notes and finance leases.  The
     purpose of these swaps is to limit the Corporation's interest rate exposure
     during the period it is accumulating  receivables for the anticipated  sale
     of receivables.

     Business Outlook

     Certain  statements,  which  involve  risks and  uncertainties,  constitute
     "forward-looking   statements"   under  the  Securities   Reform  Act.  The
     Corporation's  actual  results  may differ  significantly  from the results
     discussed in such forward-looking statements.

     Navistar  currently  projects  2003 U.S. and  Canadian  Class 8 heavy truck
     demand  to be  down 4%  from  2002.  Class  6 and 7  medium  truck  demand,
     excluding school buses, is forecasted to be 13% higher than in 2002. Demand
     for school buses is expected to be consistent with 2002.  Mid-range  diesel
     engine shipments by the company to original equipment manufacturers in 2003
     are expected to be 10% higher than 2002.

     Management believes that collections on the outstanding finance receivables
     portfolio  plus  cash  available  from the  Corporation's  various  funding
     sources will permit the  Corporation to meet the financing  requirements of
     International's dealers and retail customers through 2003 and beyond.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

ITEM 4.   CONTROLS AND PROCEDURES

     Evaluation of Disclosure Controls and Procedures

     The  Corporation's  principal  executive  officer and  principal  financial
     officer evaluated the Corporation's  disclosure controls and procedures (as
     defined in rule 13a-14(c) and 15d-14(c)  under the Securities  Exchange Act
     of 1934,  as amended) as of a date within 90 days before the filing of this
     quarterly report (the  "Evaluation  Date").  Based on that evaluation,  the
     principal   executive  officer  and  principal  financial  officer  of  the
     Corporation  concluded  that, as of the  Evaluation  Date,  the  disclosure
     controls and procedures in place at the Corporation were adequate to ensure
     that information required to be disclosed by the Corporation, including its
     consolidated subsidiaries, in reports that the Corporation files or submits
     under the Exchange Act, is recorded, processed,  summarized and reported on
     a  timely  basis in  accordance  with  applicable  rules  and  regulations.
     Although  the  Corporation's  principal  executive  officer  and  principal
     financial officer believe the Corporation's  existing  disclosure  controls
     and  procedures  are adequate to enable the  Corporation to comply with its
     disclosure  obligations,  the Corporation intends to formalize and document
     the procedures already in place and establish a disclosure committee.

     Changes in Internal Controls

     The  Corporation  has not  made any  significant  changes  to its  internal
     controls  subsequent  to the  Evaluation  Date.  The  Corporation  has  not
     identified any  significant  deficiencies  or material  weaknesses or other
     factors that could significantly affect these controls,  and therefore,  no
     corrective action was taken.

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                           PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

     There were no  material  pending  legal  proceedings  other than  ordinary,
     routine litigation incidental to the business of the Corporation.

ITEM 5.   OTHER INFORMATION

     Effective March 1, 2003,  Phyllis E. Cochran became Chief Executive Officer
     and  General  Manager of the  Corporation  upon the  retirement  of John J.
     Bongiorno, President and Chief Executive Officer.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     No reports on Form 8-K were filed  during the  quarter  ended  January  31,
     2003.

                                    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.

                                                  Navistar Financial Corporation
                                                                    (Registrant)

Date  April 28, 2003                                         /s/Ronald D. Markle
                                                                Ronald D. Markle
                                                   Vice President and Controller
                                                  (Principal Accounting Officer)

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                                 CERTIFICATIONS

I, Phyllis E. Cochran, certify that:

     1.   I have  reviewed  this  quarterly  report  on Form  10-Q  of  Navistar
          Financial  Corporation,  subsidiary of International  Truck and Engine
          Corporation;

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

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

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

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

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

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

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

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

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

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

Date   April 28, 2003

/s/Phyllis E. Cochran
Phyllis E. Cochran
(Principal Executive Officer)

                         NAVISTAR FINANCIAL CORPORATION
                                AND SUBSIDIARIES

                                 CERTIFICATIONS

I, Andrew J. Cederoth, certify that:

     1.   I have  reviewed  this  quarterly  report  on Form  10-Q  of  Navistar
          Financial  Corporation,  subsidiary of International  Truck and Engine
          Corporation;

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

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

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

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

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

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

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

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

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

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

Date April 28, 2003

/s/Andrew J. Cederoth
Andrew J. Cederoth
(Principal Financial Officer)
```