##### Table of Contents



United StatesSECURITIES 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 ending March 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 ___________



---

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

|                         |  |              |  |                    
|------------------------ |  | ------------ |  | -------------------
|Delaware                 |  | 0-19300      |  | 36-3449727         
|(State of Incorporation) |  | (Commission  |  | (I.R.S. Employer   
|                         |  | File Number) |  | Identification No.)

1601 North Lewis Avenue
Waukegan, Illinois 60085
(847) 244-6000
(Address, including zip code, and telephone number, including
area code, of principal executive office)



---

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 shorter period that the
registrant was required to file such reports) and (2) has been subject to such filing requirements for the past
90 days.      YES: XXX    NO:

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the
Act).      YES:     NO: XXX

4,305,105 shares of common stock were outstanding
as of March 31, 2003





---

TABLE OF CONTENTS



|                              |                                                                                               |  |  |  |  |  |  | 
|----------------------------- | --------------------------------------------------------------------------------------------- |  |  |  |  |  |  | 
|PART 1. FINANCIAL INFORMATION
|                              | ITEM 1. FINANCIAL STATEMENTS                                                                 
|                              | ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|                              | ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                           
|                              | ITEM 4. DISCLOSURE CONTROLS AND PROCEDURES REPORT                                            
|PART II. OTHER INFORMATION   
|                              | ITEM 1. LEGAL PROCEEDINGS                                                                    
|                              | ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS                                            
|                              | ITEM 3. DEFAULTS UPON SENIOR SECURITIES                                                      
|                              | ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                  
|                              | ITEM 5. OTHER INFORMATION                                                                    
|                              | ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K                                                     
|                              | SIGNATURES                                                                                   
|SECTION 302 CERTIFICATIONS   
|Section 906 Certifications   



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION AND SUBSIDIARY
FORM 10-Q
March 31, 2003
INDEX

|                                       |  |                                                       |  |            
|-------------------------------------- |  | ----------------------------------------------------- |  | -----------
|PART I                                 |  | FINANCIAL INFORMATION                                 |  |            
|                                       |  |                                                       |  |            
|Item 1.                                |  | Financial Statements                                  |  | Page Number
|                                       |  |                                                       |  |            
|                                       |  | Report of Independent Accountants                     |  | 2          
|                                       |  |                                                       |  |            
|                                       |  | Condensed Consolidated Financial Statements and Notes |  | 3          
|                                       |  |                                                       |  |            
|Item 2.                                |  | Managements Discussion and Analysis of Financial     |  |            
|                                       |  | Condition and Results of Operations                   |  | 8          
|                                       |  |                                                       |  |            
|Item 3.                                |  | Quantitative and Qualitative Disclosures              |  |            
|                                       |  | About Market Risk                                     |  | 15         
|                                       |  |                                                       |  |            
|Item 4.                                |  | Disclosure Controls and Procedures Report             |  | 17         
|                                       |  |                                                       |  |            
|PART II                                |  | OTHER INFORMATION                                     |  |            
|                                       |  |                                                       |  |            
|Item 1.                                |  | Legal Proceedings                                     |  | 17         
|                                       |  |                                                       |  |            
|Item 2.                                |  | Changes in Securities and Use of Proceeds             |  | 18         
|                                       |  |                                                       |  |            
|Item 3.                                |  | Defaults upon Senior Securities                       |  | 18         
|                                       |  |                                                       |  |            
|Item 4.                                |  | Submission of Matters to a Vote of Security Holders   |  | 18         
|                                       |  |                                                       |  |            
|Item 5.                                |  | Other Information                                     |  | 18         
|                                       |  |                                                       |  |            
|Item 6.                                |  | Exhibits and Reports on Form 8-K                      |  | 18         
|                                       |  |                                                       |  |            
|Signatures                             |  | 19                                                   
|                                       |  |                                                       |  |            
|SECTION 302 CERTIFICATIONS             |  | 20                                                   
|                                       |  |                                                       |  |            
|EXHIBIT 99.1 Section 906 Certification |  | 22                                                   

1



---



##### Table of Contents






PART 1. FINANCIAL INFORMATION




ITEM 1. FINANCIAL STATEMENTS

REPORT OF INDEPENDENT ACCOUNTANTS

Board of Directors and Stockholders
Northern States Financial Corporation
Waukegan, Illinois

We have reviewed the condensed consolidated balance sheet of NORTHERN STATES FINANCIAL CORPORATION as of
March 31, 2003 and the related condensed consolidated statements of income and cash flows for the three month
periods ended March 31, 2003 and 2002. These financial statements are the responsibility of the Companys
management.

We conducted our review in accordance with standards established by the American Institute of Certified
Public Accountants. A review of interim financial information consists principally of applying analytical
procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially
less in scope than an audit conducted in accordance with generally accepted auditing standards, the objective of
which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do
not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the condensed
financial statements referred to above for them to be in conformity with accounting principles generally accepted
in the United States of America.

We have previously audited, in accordance with auditing standards generally accepted in the United States of
America, the consolidated balance sheet of Northern States Financial Corporation as of December 31, 2002, and the
related consolidated statements of income, stockholders equity and cash flows for the year then ended (not
presented herein); and in our report dated February 7, 2003, we expressed an unqualified opinion on those
financial statements. In our opinion, the information set forth in the accompanying condensed consolidated
balance sheet as of December 31, 2002, is fairly stated, in all material respects, in relation to the
consolidated balance sheet from which it has been derived.

|                                
|--------------------------------
|/s/ Crowe Chizek and Company LLC
|Oak Brook, Illinois             
|May 2, 2003                     

2



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
March 31, 2003 and December 31, 2002
(In thousands of dollars) (Unaudited)

|                                                      |                                 |                              |                                            |         |           |         |         |              |     |         | 
|----------------------------------------------------- | ------------------------------- | ---------------------------- | ------------------------------------------ | ------- | --------- | ------- | ------- | ------------ | --- | ------- | 
|                                                      |                                 |                              |                                            |         | March 31, |         |         | December 31, |    
|Assets                                                |                                 | 2003                         |                                            |         | 2002      |        
|                                                      |                                 |                              |                                            |         |           |        
|Cash and due from banks                               |                                 | $                            | 14,226                                     |         |           | $       | 16,475  |             
|Interest bearing deposits in financial institutions - |                                 |                              |                                            |         |           |         |         |             
|                                                      |                                 | maturities less than 90 days |                                            |         | 74        |         |         |              | 163 |        
|Federal funds sold                                    |                                 |                              | 0                                          |         |           |         | 20,940  |             
|                                                      |                                 |                              |                                            |         |           |        
|                                                      | Total cash and cash equivalents |                              |                                            | 14,300  |           |         |         | 37,578       |    
|Securities available for sale                         |                                 |                              | 265,360                                    |         |           |         | 236,898 |             
|Loans and leases                                      |                                 |                              | 361,162                                    |         |           |         | 352,124 |             
|Less: Allowance for loan losses                       |                                 |                              | (3,559                                     | )       |           |         | (3,698  | )           
|                                                      |                                 |                              |                                            |         |           |        
|                                                      | Loans and leases, net           |                              |                                            | 357,603 |           |         |         | 348,426      |    
|Federal Home Loan Bank stock                          |                                 |                              | 1,782                                      |         |           |         | 1,734   |             
|Office buildings and equipment, net                   |                                 |                              | 5,536                                      |         |           |         | 5,478   |             
|Other real estate owned                               |                                 |                              | 2,603                                      |         |           |         | 2,022   |             
|Accrued interest receivable and other assets          |                                 |                              | 3,638                                      |         |           |         | 3,540   |             
|                                                      |                                 |                              |                                            |         |           |        
|                                                      | Total assets                    |                              | $                                          | 650,822 |           |         | $       | 635,676      |    
|                                                      |                                 |                              |                                            |         |           |        
|                                                      |                                 |                              | Liabilities and Stockholders Equity       |         |           |         |         |              |     |         | 
|Liabilities                                           |                                 |                              |                                            |         |           |         |         |             
|Deposits                                              |                                 |                              |                                            |         |           |         |         |             
|                                                      | Demand  noninterest bearing    |                              | $                                          | 48,568  |           |         | $       | 47,658       |    
|                                                      | Interest bearing                |                              |                                            | 399,708 |           |         |         | 401,936      |    
|                                                      |                                 |                              |                                            |         |           |        
|                                                      |                                 |                              | Total deposits                             |         |           | 448,276 |         |              |     | 449,594 | 
|Securities sold under repurchase agreements           |                                 |                              |                                            |         |           |         |         |             
|                                                      | and other short-term borrowings |                              |                                            | 112,271 |           |         |         | 97,181       |    
|Federal Home Loan Bank advances                       |                                 |                              | 6,500                                      |         |           |         | 6,500   |             
|Advances from borrowers for taxes and insurance       |                                 |                              | 907                                        |         |           |         | 466     |             
|Accrued interest payable and other liabilities        |                                 |                              | 5,442                                      |         |           |         | 5,343   |             
|                                                      |                                 |                              |                                            |         |           |        
|                                                      |                                 |                              | Total liabilities                          |         |           | 573,396 |         |              |     | 559,084 | 
|Stockholders Equity                                  |                                 |                              |                                            |         |           |         |         |             
|Common stock                                          |                                 |                              | 1,789                                      |         |           |         | 1,789   |             
|Additional paid-in capital                            |                                 |                              | 11,584                                     |         |           |         | 11,584  |             
|Retained earnings                                     |                                 |                              | 67,339                                     |         |           |         | 65,957  |             
|Accumulated other comprehensive income, net           |                                 |                              | 1,102                                      |         |           |         | 1,365   |             
|Treasury stock, at cost                               |                                 |                              | (4,388                                     | )       |           |         | (4,103  | )           
|                                                      |                                 |                              |                                            |         |           |        
|                                                      | Total stockholders equity      |                              |                                            | 77,426  |           |         |         | 76,592       |    
|                                                      |                                 |                              |                                            |         |           |        
|                                                      |                                 |                              | Total liabilities and stockholders equity |         | $         | 650,822 |         |              | $   | 635,676 | 
|                                                      |                                 |                              |                                            |         |           |        

The accompanying notes are an integral part of these condensed consolidated financial statements.

3



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
Three months ended March 31, 2003 and 2002
(In thousands of dollars, except per share data) (Unaudited)

|                                        |                                  |                                |                           |       |                    |       |       |           |       |       | 
|--------------------------------------- | -------------------------------- | ------------------------------ | ------------------------- | ----- | ------------------ | ----- | ----- | --------- | ----- | ----- | 
|                                        |                                  |                                |                           |       | Three months ended |      
|                                        |                                  |                                |                           |       |                    |      
|                                        |                                  |                                |                           |       | March 31,          |       |       | March 31, |      
|                                        |                                  |                                |                           |       | 2003               |       |       | 2002      |      
|                                        |                                  |                                |                           |       |                    |       |       |           |      
|Interest income                         |                                  |                                |                           |       |                    |       |       |          
|                                        | Loans (including fee income)     |                                | $                         | 5,232 |                    |       | $     | 5,430     |      
|                                        | Securities                       |                                |                           |       |                    |       |       |           |      
|                                        |                                  | Taxable                        |                           |       | 1,702              |       |       |           | 2,409 |      
|                                        |                                  | Exempt from federal income tax |                           |       | 82                 |       |       |           | 122   |      
|                                        | Federal funds sold and other     |                                |                           | 19    |                    |       |       | 50        |      
|                                        |                                  |                                |                           |       |                    |       |      
|                                        |                                  |                                | Total interest income     |       |                    | 7,035 |       |           |       | 8,011 | 
|                                        |                                  |                                |                           |       |                    |       |      
|Interest expense                        |                                  |                                |                           |       |                    |       |       |          
|                                        | Time deposits                    |                                |                           | 1,783 |                    |       |       | 1,924     |      
|                                        | Other deposits                   |                                |                           | 376   |                    |       |       | 504       |      
|                                        | Other borrowings                 |                                |                           | 546   |                    |       |       | 669       |      
|                                        |                                  |                                |                           |       |                    |       |      
|                                        |                                  |                                | Total interest expense    |       |                    | 2,705 |       |           |       | 3,097 | 
|                                        |                                  |                                |                           |       |                    |       |      
|Net interest income                     |                                  |                                | 4,330                     |       |                    |       | 4,914 |          
|Provision for loan losses               |                                  |                                | 130                       |       |                    |       | 75    |          
|                                        |                                  |                                |                           |       |                    |       |      
|Net interest income after provision for |                                  |                                |                           |       |                    |       |       |          
|                                        | loan losses                      |                                |                           | 4,200 |                    |       |       | 4,839     |      
|                                        |                                  |                                |                           |       |                    |       |      
|Noninterest income                      |                                  |                                |                           |       |                    |       |       |          
|                                        | Service fees on deposits         |                                |                           | 514   |                    |       |       | 478       |      
|                                        | Trust income                     |                                |                           | 157   |                    |       |       | 180       |      
|                                        | Net gains on sales of securities |                                |                           | 0     |                    |       |       | 8         |      
|                                        | Mortgage banking income          |                                |                           | 120   |                    |       |       | 86        |      
|                                        | Other operating income           |                                |                           | 135   |                    |       |       | 160       |      
|                                        |                                  |                                |                           |       |                    |       |      
|                                        |                                  |                                | Total noninterest income  |       |                    | 926   |       |           |       | 912   | 
|                                        |                                  |                                |                           |       |                    |       |      
|Noninterest expense                     |                                  |                                |                           |       |                    |       |       |          
|                                        | Salaries and employee benefits   |                                |                           | 1,700 |                    |       |       | 1,642     |      
|                                        | Occupancy and equipment, net     |                                |                           | 370   |                    |       |       | 347       |      
|                                        | Data processing                  |                                |                           | 133   |                    |       |       | 158       |      
|                                        | Legal                            |                                |                           | 383   |                    |       |       | 47        |      
|                                        | Other operating expenses         |                                |                           | 366   |                    |       |       | 540       |      
|                                        |                                  |                                |                           |       |                    |       |      
|                                        |                                  |                                | Total noninterest expense |       |                    | 2,952 |       |           |       | 2,734 | 
|                                        |                                  |                                |                           |       |                    |       |      
|Income before income taxes              |                                  |                                | 2,174                     |       |                    |       | 3,017 |          
|Provision for income taxes              |                                  |                                | 792                       |       |                    |       | 1,017 |          
|                                        |                                  |                                |                           |       |                    |       |      
|Net income                              |                                  | $                              | 1,382                     |       |                    | $     | 2,000 |          
|                                        |                                  |                                |                           |       |                    |       |      
|Basic and diluted earnings per share    |                                  | $                              | 0.32                      |       |                    | $     | 0.45  |          
|Comprehensive income                    |                                  | $                              | 1,119                     |       |                    | $     | 1,105 |          

The accompanying notes are an integral part of these condensed consolidated financial statements.

4



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months ended March 31, 2003 and 2002
(In thousands of dollars) (Unaudited)

|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |         |       |           |         |         |  
|------------------------------------------------ | ---------------------------------------------------- | --------------------- | ------------------------------------------------------------------- | --------------------------------------------------------------------------- |  | ------------------ | ------- | ----- | --------- | ------- | ------- | -
|                                                 |                                                      |                       |                                                                     |                                                                             |  | Three months ended |        
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|                                                 |                                                      |                       |                                                                     |                                                                             |  | March 31,          |         |       | March 31, |        
|                                                 |                                                      |                       |                                                                     |                                                                             |  | 2003               |         |       | 2002      |        
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |         |       |           |        
|Cash flows from operating activities             |                                                      |                       |                                                                     |                                                                             |  |                    |         |      
|                                                 | Net income                                           |                       | $                                                                   | 1,382                                                                       |  |                    | $       | 2,000 |          
|                                                 | Adjustments to reconcile net income to net cash from |                       |                                                                     |                                                                             |  |                    |         |       |          
|                                                 |                                                      | operating activities: |                                                                     |                                                                             |  |                    |         |       |           |        
|                                                 |                                                      |                       | Depreciation                                                        |                                                                             |  | 93                 |         |       |           | 94      |        
|                                                 |                                                      |                       | Net gains on sales of securities                                    |                                                                             |  | 0                  |         |       |           | (8      | )      
|                                                 |                                                      |                       | Federal Home Loan Bank stock dividends                              |                                                                             |  | (48                | )       |       |           | (24     | )      
|                                                 |                                                      |                       | Provision for loan losses                                           |                                                                             |  | 130                |         |       |           | 75      |        
|                                                 |                                                      |                       | Net change in accrued interest receivable and other assets          |                                                                             |  | 98                 |         |       |           | (364    | )      
|                                                 |                                                      |                       | Net change in accrued interest payable and other liabilities        |                                                                             |  | 99                 |         |       |           | (428    | )      
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|                                                 |                                                      |                       |                                                                     | Net cash from operating activities                                          |  |                    | 1,754   |       |           |         | 1,345   |  
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|Cash flows from investing activities             |                                                      |                       |                                                                     |                                                                             |  |                    |         |      
|                                                 |                                                      |                       | Proceeds from maturities and calls of securities available for sale |                                                                             |  | 312,154            |         |       |           | 63,436  |        
|                                                 |                                                      |                       | Proceeds from sales of securities available for sale                |                                                                             |  | 0                  |         |       |           | 4,436   |        
|                                                 |                                                      |                       | Purchases of securities available for sale                          |                                                                             |  | (341,045           | )       |       |           | (61,943 | )      
|                                                 |                                                      |                       | Change in loans made to customers                                   |                                                                             |  | (9,918             | )       |       |           | (1,293  | )      
|                                                 |                                                      |                       | Property and equipment expenditures                                 |                                                                             |  | (151               | )       |       |           | (34     | )      
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|                                                 |                                                      |                       |                                                                     | Net cash from investing activities                                          |  |                    | (38,960 | )     |           |         | 4,602   |  
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|Cash flows from financing activities             |                                                      |                       |                                                                     |                                                                             |  |                    |         |      
|                                                 |                                                      |                       | Net increase (decrease) in:                                         |                                                                             |  |                    |         |       |           |         |        
|                                                 |                                                      |                       |                                                                     | Deposits                                                                    |  |                    | (1,318  | )     |           |         | (12,319 | )
|                                                 |                                                      |                       |                                                                     | Securities sold under repurchase agreements and other short-term borrowings |  |                    | 15,090  |       |           |         | 231     |  
|                                                 |                                                      |                       |                                                                     | Advances from borrowers for taxes and insurance                             |  |                    | 441     |       |           |         | 126     |  
|                                                 |                                                      |                       | Repayment of Federal Home Loan Bank advances                        |                                                                             |  | 0                  |         |       |           | (5,000  | )      
|                                                 |                                                      |                       | Net proceeds from exercise of stock options                         |                                                                             |  | 0                  |         |       |           | 21      |        
|                                                 |                                                      |                       | Purchases of treasury stock                                         |                                                                             |  | (285               | )       |       |           | 0       |        
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|                                                 |                                                      |                       |                                                                     | Net cash from financing activities                                          |  |                    | 13,928  |       |           |         | (16,941 | )
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|Net change in cash and cash equivalents          |                                                      |                       | (23,278                                                             | )                                                                           |  |                    | (10,994 | )    
|Cash and cash equivalents at beginning of period |                                                      |                       | 37,578                                                              |                                                                             |  |                    | 34,315  |      
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        
|Cash and cash equivalents at end of period       |                                                      | $                     | 14,300                                                              |                                                                             |  | $                  | 23,321  |      
|                                                 |                                                      |                       |                                                                     |                                                                             |  |                    |        

The accompanying notes are an integral part of these condensed consolidated financial statements.

5



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2003

(Dollar amounts in thousands, except per share data)

(Unaudited)

Note 1  Basis of Presentation

The accompanying interim condensed consolidated financial statements are prepared without audit and
reflect all adjustments which are of a normal and recurring nature and, in the opinion of management, are necessary
to present interim financial statements of Northern States Financial Corporation (the Company) in accordance
with accounting principles generally accepted in the United States of America. The interim financial statements
do not purport to contain all the necessary financial disclosures covered by accounting principles generally
accepted in the United States of America that might otherwise be necessary for complete financial statements.

To prepare financial statements in conformity with accounting principles generally accepted in the United States
of America, management makes estimates and assumptions based on available information. These estimates and
assumptions affect the amounts reported in the financial statements and the disclosures provided, and future
results could differ. The allowance for loan losses and status of contingencies are particularly subject to change.

The interim condensed financial statements should be read in conjunction with the audited financial statements
and accompanying notes (or notes thereto) of the Company for the years ended December 31, 2002, 2001 and
2000. The results of operations for the three month period ended March 31, 2003, are not necessarily indicative
of the results to be expected for the full year.

Net income was utilized to calculate both basic and diluted earnings per share for all periods presented.
Information regarding weighted average shares utilized in computing basic and diluted earnings per share is as
follows:

|                                                          |  |                    |           |  |           |  |           | 
|--------------------------------------------------------- |  | ------------------ | --------- |  | --------- |  | --------- | 
|                                                          |  | Three months ended |          
|                                                          |  |                    |          
|                                                          |  | March 31,          |           |  | March 31, | 
|                                                          |  | 2003               |           |  | 2002      | 
|                                                          |  |                    |           |  |           | 
|Average outstanding common shares                         |  |                    | 4,308,216 |  |           |  | 4,472,227 | 
|Effect of stock options                                   |  |                    | 0         |  |           |  | 18        | 
|                                                          |  |                    |           |  |           | 
|Average outstanding shares for
diluted earnings per share |  |                    | 4,308,216 |  |           |  | 4,472,245 | 
|                                                          |  |                    |           |  |           | 

6



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2003

(Dollar amounts in thousands, except per share data)

(Unaudited)

On April 17, 2002 it was announced that the Northern States Financial Corporations Board of Directors had
approved a stock repurchase program that allows the Company to purchase up to 200,000 shares of Northern States
Financial Corporation stock either in open market or private transactions. At February 19, 2003 the Company
announced that it had approved an additional repurchase program to purchase an additional 200,000 shares of its
stock. At March 31, 2003, 167,150 shares of treasury stock had been purchased that the Company carries at cost.

Information related to stockholders equity was as follows:

|                    |  |           |           |  |              |   |           | 
|------------------- |  | --------- | --------- |  | ------------ | - | --------- | 
|                    |  | March 31, |           |  | December 31, |  
|                    |  | 2003      |           |  | 2002         |  
|                    |  |           |           |  |              |  
|Par value per share |  | $         | 0.40      |  |              | $ | 0.40      | 
|Authorized shares   |  |           | 6,500,000 |  |              |   | 6,500,000 | 
|Issued shares       |  |           | 4,472,255 |  |              |   | 4,472,255 | 
|Treasury shares     |  |           | 167,150   |  |              |   | 157,150   | 
|Outstanding shares  |  |           | 4,305,105 |  |              |   | 4,315,105 | 

Note 2  Commitments, Off-Balance Sheet Risk and Contingencies

At March 31, 2003 and December 31, 2002, the contract amount of the Companys off-balance
sheet commitments were as follows:

|                                                      |               |       |       |           |        |   |              |        |         | 
|----------------------------------------------------- | ------------- | ----- | ----- | --------- | ------ | - | ------------ | ------ | ------- | 
|                                                      |               |       |       | March 31, |        |   | December 31, |       
|                                                      |               |       |       | 2003      |        |   | 2002         |       
|                                                      |               |       |       |           |        |   |              |       
|Unused lines of credit and commitments to make loans: |               |       |       |           |        |   |              |       
|                                                      | Fixed rate    |       | $     | 12,289    |        |   | $            | 11,533 |        
|                                                      | Variable rate |       |       | 81,656    |        |   |              | 99,896 |        
|                                                      |               |       |       |           |        |   |             
|                                                      |               | Total |       | $         | 93,945 |   |              | $      | 111,429 | 
|                                                      |               |       |       |           |        |   |             
|Standby letters of credit                             |               | $     | 6,048 |           |        | $ | 5,435        |       

Since many commitments to make loans expire without being used, the amounts above do not
necessarily represent future cash commitments. Collateral obtained upon exercise of the commitments is
determined using managements credit evaluation of the borrower, and may include commercial and
residential real estate and other business and consumer assets.

Commitments to make loans to related parties totaled $465 and $1,006 at March 31, 2002 and
December 31, 2002.

The Company also has Community Reinvestment Act investment commitments outstanding of
$871 as of March 31, 2002. The commitment is to be funded over the next six years.

7



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION




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

The following discussion focuses on the consolidated financial condition of the Northern States Financial
Corporation (the Company) at March 31, 2003 and the consolidated results of operations for the three month
period ended March 31, 2003, compared to the same period of 2002. The purpose of this discussion is to provide a
better understanding of the condensed consolidated financial statements of Northern States Financial Corporation
and the operations of its wholly owned subsidiary, the Bank of Waukegan (the Bank) and the Banks wholly owned
subsidiary, Northern States Community Development Corporation (NSCDC). This discussion should be read in
conjunction with the interim condensed consolidated financial statements and notes thereto included herein.

The statements contained in this managements discussion and analysis that are not historical facts are
forward-looking statements subject to the safe harbor created by the Private Securities Litigation Reform Act of
1995. The Company cautions readers of this report that a number of important factors could cause the Companys
actual results subsequent to March 31, 2003 to differ materially from those expressed in any such forward-looking
statements.

FINANCIAL CONDITION

The consolidated total assets for the Company were $650.8 million at March 31, 2003, increasing $15.1
million from December 31, 2002. The increase was attributable to growth to the Companys loan and securities
portfolios.

The Company had no federal funds sold at March 31, 2003 compared to $20.9 million at December 31, 2002. The
Companys federal funds sold position decreased in order to fund increases to loans and securities.

The carrying value of the Companys securities available for sale was $265.4 million at March 31, 2003, an
increase of $28.5 million from the previous year-end. Securities during the three months ended March 31, 2003
increased as pledging requirements to secure repurchase agreements rose. At March 31, 2003 securities pledged
totaled $233.3 million increasing from $225.3 million at year-end. With the magnitude of calls and maturities of
securities during the first quarter of 2003, securities were also purchased in anticipation of further calls and
maturities in the second quarter of 2003. The statement of cash flows shows that $312.2 million in securities
were called or matured during the first three months of 2003 compared to only $63.4 million for the same period
last year. With interest rates falling the issuers of securities had incentive to call the securities. At March
31, 2003 the Company has $116.0 million in U.S. Government agency securities with call options.

The Companys loans and leases grew by $9.0 million to $361.9 million at March 31, 2003 from December 31,
2002. The commercial loan portfolio decreased $2.6 million from year-end as commercial loans secured by real
estate are transferred to the real estate mortgage portfolio to more consistently reflect the underlying
collateral of these loans. Real estate construction loans increased slightly by $.9 million.

8



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Real estate mortgages increased by $7.0 million due to disbursements of $4.3 million for motel loans and $1.8
million for a strip shopping mall. The Companys home equity loans increased by $1.7 million indicating the
continued popularity of this type of loan because of its tax advantages to the borrower. Installment consumer
loans also increased from year-end by $1.8 million. At March 31, 2003 loans to related parties totaled $5.0
million increasing from $2.5 million at December 31, 2002.

During the first three months of 2003, deposits at the Company decreased slightly by $1.3 million from
December 31, 2002. Deposits from municipal and other public entity depositors decreased $7.6 million from
year-end. This decline resulted from the normal cyclical nature of public entities drawing down their balances
for operational purposes during the early part of the year until real estate tax payments are received during the
second half of the year. This decrease was partially offset by increases to retail deposits that grew by $5.9
million during the first quarter of 2003. Offering competitive interest rates helped to increase retail
certificates of deposit and, to a lesser extent, retail savings, NOW and demand-noninterest bearing accounts.

Securities sold under repurchase agreements and other short-term borrowings at the Company increased by
$15.1 million from December 31, 2002 with balances of $112.3 million at March 31, 2003. The increase is related
to the use of federal funds purchased, which totaled $16.5 million at March 31, 2003, compared to zero at
December 31, 2003, for short-term liquidity purposes. Securities sold under repurchase agreements are offered
through an overnight repurchase agreement product and a term product with maturities from 7 days to one year and
totaled $95.8 million at March 31, 2003. Repurchase agreements provide a source of funds to the Company that do
not increase reserve requirements with the Federal Reserve Bank or create an expense relating to FDIC insurance.
At March 31, 2003 securities sold under repurchase agreements to related parties totaled $55.6 million.
Borrowings from the Federal Home Loan Bank through term advances remained at $6.5 million at March 31, 2003.

Total stockholders equity increased $834,000 to $77.4 million during the three months ended March 31,
2003. The increase is the result of net income of $1,382,000, less the adjustment in the valuation allowance for
the market value of securities available for sale, net of tax, of $263,000, and less $285,000 due to the purchase
of 10,000 shares of the Companys common stock as treasury stock. The Company expects that the common stock
repurchase programs will increase future earnings per share and return on average equity.

The tier 1 capital to average asset ratio at March 31, 2003 was 12.09% and the total tier 2 capital to asset
ratio, on a risk adjusted basis, amounted to 17.98%, exceeding the minimum required to be well capitalized under
prompt corrective action regulations, which minimums are 5.00% and 10.00%. Book value per share was $17.98 at
March 31, 2003 as compared to $17.75 at December 31, 2002. On March 31, 2003, the Company and the Bank were in
compliance with all applicable regulatory capital requirements.

9



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

NET INCOME

The consolidated net income for the quarter ended March 31, 2003 was $1,382,000, a decrease of $618,000 or
30.9%, as compared to net income of $2,000,000 for the same period the previous year. Basic and diluted
earnings per share for the first quarter of 2003 were $.32 compared to $.45 for the same quarter last year. The
annualized return on average assets was .88% for the quarter, decreasing from 1.39% for the same quarter the
previous year.

NET INTEREST INCOME

Net interest income, the difference between interest income earned on average interest earning assets and
interest expense on average interest bearing liabilities, decreased $584,000 to $4,330,000 during the three
months ended March 31, 2003, compared to the same three months in 2002.

One of the major factors affecting net interest income during the first quarter of 2003 was the level of
nonperforming loans and leases. Nonaccrual loans and leases at March 31, 2003 totaled $14.3 million as compared
to $2.6 million at March 31, 2002. Lease pools totaling $11.3 million were placed on non-accrual status at June
30, 2002. Prior to being placed on non-accrual status the Company had been recognizing income of $290,000 per
quarter on these leases.

In addition, interest rates during the first quarter of 2003 were lower compared to the first quarter of
2002. The lower rates are evidenced by the prime lending rate that during the first quarter of 2003 was 4.25%
compared to 4.75% during the same period last year. The effects of these lower interest rates on net interest
income can be seen in Table 1, Analysis of Average Balance and Tax Equivalent Rates for the Three Months ended
March 31, 2003 and 2002. Table 1 shows that the net yield on interest earning assets decreased 75 basis points
to 2.90% during the first quarter of 2003 from 3.65% last year.

Interest earning asset yields declined during the first quarter of 2003 by 123 basis points compared to the
first quarter of 2002. Much of the decrease is from the loss of interest income on nonaccrual loans and leases.
Also, yields earned on taxable securities decreased 195 basis points to 2.93% during the first three months of
2003 compared to the same period last year where yields were 4.88%. Interest income on taxable securities
consequently declined by $707,000 during the first quarter of 2003 compared to last year. The effect of the
first quarter calls and maturities, combined with the calls and maturities that took place during the last nine
months of 2002, is that the yields on taxable securities have fallen to a much greater extent than loans as new
securities were purchased with lower interest rates.

Yields on interest bearing liabilities decreased by 64 basis points during the first quarter of 2003 to
2.16% compared to the first quarter of 2002 yields of 2.80%. The lower rates paid on interest bearing
liabilities had the effect of lowering interest expense during the first quarter of 2003 by $392,000 compared to
the same quarter of 2002.

10



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

TABLE 1

NORTHERN STATES FINANCIAL CORPORATION
ANALYSIS OF AVERAGE BALANCE AND TAX EQUIVALENT RATES
For the Three Months Ended March 31, 2003 and 2002
($ 000s)

|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |   |       |  |       |  |      |   |       |  
|------------------------------------ | ---------------------------------------- |  | -------------------------------------------- | ------- | ------- | ------- | - | -------- | ---- | ----- | ---- | ---- | - | ------- | - | ------- | -------- | ------- | - | ----- |  | ----- |  | ---- | - | ----- | -
|                                     |                                          |  |                                              |         |         |         |   |          | 2003 |       |      |      |   |         |   |         |          |         |   | 2002  |  |       |  |      |  
|                                     |                                          |  |                                              |         |         |         |   |          |     
|                                     |                                          |  |                                              |         | Average |         |   |          |      |       |      |      |   |         |   | Average |          |         |   |       |  |       |  |      |  
|                                     |                                          |  |                                              |         | Balance |         |   | Interest |      |       | Rate |      |   | Balance |   |         | Interest |         |   | Rate  | 
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |   |       | 
|Assets                               |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |   |       |  |       |  |     
|                                     | Loans (1)(2)(3)                          |  | $                                            | 358,148 |         |         | $ | 5,243    |      |       |      | 5.86 | % |         | $ | 326,654 |          |         | $ | 5,443 |  |       |  | 6.67 | %
|                                     | Taxable securities (4)                   |  |                                              | 234,359 |         |         |   | 1,702    |      |       |      | 2.93 | % |         |   | 197,574 |          |         |   | 2,409 |  |       |  | 4.88 | %
|                                     | Tax-advantaged securities (2)(4)         |  |                                              | 7,958   |         |         |   | 125      |      |       |      | 6.51 | % |         |   | 10,631  |          |         |   | 185   |  |       |  | 7.12 | %
|                                     | Federal funds sold and other             |  |                                              | 6,568   |         |         |   | 19       |      |       |      | 1.16 | % |         |   | 12,417  |          |         |   | 50    |  |       |  | 1.61 | %
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     |                                          |  | Interest earning assets (4)                  |         |         | 607,033 |   |          |      | 7,089 |      |      |   | 4.69    | % |         |          | 547,276 |   |       |  | 8,087 |  |      |   | 5.92  | %
|                                     | Noninterest earning assets               |  |                                              | 21,131  |         |         |   |          |      |       |      |      |   |         |   | 26,457  |          |         |   |       |  |       |  |      |  
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     |                                          |  | Average assets                               |         | $       | 628,164 |   |          |      |       |      |      |   |         |   |         | $        | 573,733 |   |       |  |       |  |      |   |       |  
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|Liabilities and stockholders equity |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |   |       |  |       |  |     
|                                     | NOW deposits                             |  | $                                            | 49,491  |         |         | $ | 82       |      |       |      | .66  | % |         | $ | 44,895  |          |         | $ | 106   |  |       |  | .94  | %
|                                     | Money market deposits                    |  |                                              | 48,718  |         |         |   | 174      |      |       |      | 1.43 | % |         |   | 50,766  |          |         |   | 230   |  |       |  | 1.81 | %
|                                     | Savings deposits                         |  |                                              | 48,910  |         |         |   | 120      |      |       |      | .98  | % |         |   | 45,766  |          |         |   | 168   |  |       |  | 1.47 | %
|                                     | Time deposits                            |  |                                              | 252,747 |         |         |   | 1,783    |      |       |      | 2.82 | % |         |   | 211,598 |          |         |   | 1,924 |  |       |  | 3.64 | %
|                                     | Other borrowings                         |  |                                              | 100,203 |         |         |   | 546      |      |       |      | 2.18 | % |         |   | 89,704  |          |         |   | 669   |  |       |  | 2.98 | %
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     |                                          |  | Total interest bearing liabilities           |         |         | 500,069 |   |          |      | 2,705 |      |      |   | 2.16    | % |         |          | 442,729 |   |       |  | 3,097 |  |      |   | 2.80  | %
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     | Demand deposits                          |  |                                              | 45,636  |         |         |   |          |      |       |      |      |   |         |   | 46,366  |          |         |   |       |  |       |  |      |  
|                                     | Other noninterest earning liabilities    |  |                                              | 5,404   |         |         |   |          |      |       |      |      |   |         |   | 7,062   |          |         |   |       |  |       |  |      |  
|                                     | Stockholders equity                     |  |                                              | 77,055  |         |         |   |          |      |       |      |      |   |         |   | 77,576  |          |         |   |       |  |       |  |      |  
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     |                                          |  | Average liabilities and
Stockholders equity |         | $       | 628,164 |   |          |      |       |      |      |   |         |   |         | $        | 573,733 |   |       |  |       |  |      |   |       |  
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     | Net interest income                      |  |                                              |         |         |         | $ | 4,384    |      |       |      |      |   |         |   |         |          |         | $ | 4,990 |  |       |  |      |  
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     | Net yield on interest earning assets (4) |  |                                              |         |         |         |   |          |      |       |      | 2.90 | % |         |   |         |          |         |   |       |  |       |  | 3.65 | %
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  
|                                     | Interest bearing liabilities             |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |   |       |  |       |  |      |  
|                                     |                                          |  | To earning assets ratio                      |         |         |         |   |          |      |       |      |      |   | 82.67   | % |         |          |         |   |       |  |       |  |      |   | 80.97 | %
|                                     |                                          |  |                                              |         |         |         |   |          |      |       |      |      |   |         |   |         |          |         |  



|(1) |  |  |  | Interest income on loans includes loan origination and other fees of $86 and $104 for the three
months ended March 31, 2003 and 2002.                                                                                                                                                  
|--- |  | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   
|(2) |  |  |  | Tax-exempt income is reflected on a fully tax equivalent basis utilizing a 34% rate.                                                                                                                                                                                                   
|   
|(3) |  |  |  | Non-accrual loans are included in average loans.                                                                                                                                                                                                                                       
|   
|(4) |  |  |  | Rate information was calculated on the average amortized cost for securities. The three months ended March 31, 2003
and 2002 average balance information includes an average unrealized gain for taxable securities of $1,877 and
$235 and for tax-advantaged securities $275 and $242.

11



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

ASSET QUALITY AND THE PROVISION FOR LOAN LOSSES

Management, with the concurrence of the Board of Directors, after carefully reviewing the adequacy of the
allowance for loan losses and the levels of nonperforming and impaired loans and leases, found that a $130,000
provision for loan losses was necessary for the three months ended March 31, 2003. The provision for loan losses
for the first quarter of 2002 was $75,000.

At March 31, 2003, the allowance for loan losses was $3,559,000 or .99% of loans and leases as compared to
1.05% of loans at December 31, 2002. During the first quarter of 2003, $269,000 in loans were charged off
through the allowance compared to $250,000 during the same period last year. There were no recoveries of loans
previously charged off during the first quarter of 2002 compared to $3,000 in recoveries during the same period
in 2002.

Nonperforming loans and leases, which includes loans and leases on nonaccrual status and loans and leases 90
days or more past due and in the process of collection, were $21.0 million at March 31, 2003 or 5.82% of loans
and leases. Nonperforming loan and lease totals increased $6.9 million from December 31, 2002 when nonperforming
loan levels were $14.1 million or 4.00% of loans and leases. In early April 2003, payments were received on a
$4.3 million loan that had been 90 days or more past due at quarter end, which brought the loan up to date and
reduced nonperforming loans. The largest group of nonperforming loans and leases consists of lease pools
totaling $11.3 million that were placed on nonaccrual status at June 30, 2002. The lease pools had been
purchased from an investment-banking house and are secured by equipment and carry surety bonds. The Company is
in the process of collecting, through legal proceedings, on these leases from the insurance companies that issued
the surety bonds. Of the remaining $9.7 million nonperforming loans that are not part of the lease pools
discussed, $9.0 million are secured by real estate.

Impaired loans and leases at March 31, 2003 were $14.3 million increasing from $13.2 million at December
31, 2002. The Company considers a loan or lease impaired if it is expected that full principal and interest will
not be collected under the contractual terms of the note. Impaired loans and leases are carried at the present
value of expected cash flows discounted at the loans effective interest rate or at the fair value of the
collateral, if the loan and lease is collateral dependent. The amount of the allowance for loan losses allocated
for impaired loans and leases was $1,208,000 at March 31, 2003, decreasing slightly from $1,307,000 at year-end
because of impaired loans that were charged-off during the quarter. The portion of the amount of the allowance
allocated to the $11.3 million in impaired lease pools was $604,000 at March 31, 2003.

Management and the Board of Directors analyze the adequacy of the allowance for loan losses at least
quarterly. Loans judged to be impaired, loans with probable incurred loss exposure, loans that are no longer
accruing interest, and historical net loan loss percentages are reviewed in the analysis of the allowance for
loan losses. Factors considered in assessing the adequacy of the allowance include: changes in the type and
volume of the loan portfolio; review of the larger credits within the Bank; historical loss experience; current
economic trends and conditions; review of the present value of expected cash flows and fair value of collateral
on impaired loans; loan growth; and other factors management deems appropriate. Based on managements and the
Board of Directors analysis, the allowance for loan losses at March 31, 2003 is adequate to cover probable
incurred credit losses.

12



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

Another component of non-performing assets is other real estate owned that consists of assets acquired
through loan foreclosure and repossession. The fair value of other real estate owned is reviewed by management
at least quarterly to assure the reasonableness of its carrying value, which is lower of cost or the fair value
less estimated selling costs. At March 31, 2003, other real estate owned was $2.6 million increasing from $2.0
million at December 31, 2002. During the first quarter of 2003, the Company acquired, through foreclosure, two
properties that had been used to secure loans.

One major piece of property reported as other real estate owned is carried at the amount of $1,783,000 and
was acquired by the Bank of Waukegan through the receipt of a deed in lieu of foreclosure in 1987. The parcel
consists of approximately 525,000 square feet of land situated on Lake Michigan in Waukegan, Illinois. During
the fourth quarter of 2002, the Bank formed Northern States Community Development Corporation (NSCDC), as a
subsidiary of the Bank. NSCDC assets consist of cash and this parcel of other real estate owned. For financial
accounting purposes the other real estate is consolidated into the Bank and is reported as other real estate
owned at the Company level. This subsidiary was formed for the purpose of developing and selling this parcel as
part of the City of Waukegans lakefront development plans. Proposals under discussion for use of this property
include the building of a minor league baseball park and condominiums.

NONINTEREST INCOME

Noninterest income for the three months ended March 31, 2003 was $926,000 as compared to $912,000 for the
three months ended March 31, 2002, an increase of $14,000. Service fees on deposits and mortgage banking income
contributed to the increase in noninterest income. Service fees on deposits increased by $36,000 as compared to
the same quarter last year because of increased overdraft fee income due to the Companys overdraft program that
honors overdraft items on qualified retail customers up to $500. Mortgage banking income increased in the first
quarter of 2003 by $34,000 as lower home mortgage rates caused the level of mortgage banking activity to increase
and has also caused fee percentages to increase. The Company originates mortgage loans that are closed on behalf
of other institutions that fund and own the loans, with the Company receiving a fee. During the first three
months of 2003, $6.1 million in these types of loan applications were processed and closed by the mortgage
banking area compared to $5.8 million during the same period last year.

Offsetting these increases to noninterest income was a decline to trust fee income by $23,000 compared to
trust fees earned during the same quarter last year. Much of trust fee income is tied to the performance of
stocks held in trusts and with the continued lackluster performance of stocks, trust fee income consequently
declined. Other operating income during the third quarter of 2002 was also $25,000 less as compared to last year
due in part from reduced fee income on servicing sold loans as the sold and serviced loan balances continue to
decline. The Company realized nonrecurring net gains of $8,000 during the first quarter of 2002 from the sales
of securities.

NONINTEREST EXPENSES

Noninterest expenses for the quarter ended March 31, 2003 were $2,952,000, increasing $218,000 from the same
quarter last year. The Companys efficiency ratio, noninterest expenses divided by the sum of net interest
income and noninterest income, was 56.16% for the first quarter of 2003 as compared to 46.93%

13



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION

for the same quarter of 2002. Increases to legal fees, as discussed below, primarily impacted this ratio. The
efficiency ratio is frequently used as an indicator as to how well a financial institution manages its
noninterest expenses with a decreasing ratio showing increased performance.

Increases in salary and employee benefit expenses of $58,000 occurred during the first quarter of 2003
compared to the same period last year. Regular salary expense was 3.9% or $49,000 greater during the first
quarter of 2003 as the result of annual merit increases. Group insurance expense increased $17,000 during the
first quarter of 2003 compared to last year due to increases to insurance premiums. Compensation expense
relating to stock appreciation rights were $22,000 less during the three months ended March 31, 2003 than for the
same three months last year as all outstanding stock appreciation rights were exercised in 2002 and they are
presently not being awarded.

Occupancy expenses for the first quarter of 2003 were $370,000, $23,000 greater than during the first
quarter of 2002. Real estate taxes on the Companys properties have increased $10,000 during the first quarter
of 2003 as the electorate has passed education related bond referendums. Maintenance expenses increased $13,000
as the Companys equipment has aged and requires more repairs.

Data processing expense decreased $25,000 during the three months ended March 31, 2003 to $133,000 compared
to $158,000 last year. Data processing expense declined as last year there had been one-time implementation
processing costs to set up the Companys overdraft program.

Legal expenses increased $336,000 during the first quarter of 2003 compared to the same time period last
year. The increased levels of nonperforming loans and leases and the collection efforts required has caused
legal expenses to increase. Much of the increase in legal expenses pertains to the nonperforming lease pools
that totaled $11.3 million at March 31, 2003. It is expected that litigation against the insurance companies
that issued the surety bonds on the lease pools will continue into 2004.

The Companys other operating expenses during the first three months of 2003 were $174,000 less than during
the same period of 2002. At the end of 2002 the Company had made a contribution totaling $183,000. The Company
subsequently received information late in the first quarter of 2003 that disallowed the contribution. The
Company consequently reversed the contribution expense in the first quarter of 2003 and the tax benefit related
to the contribution.

FEDERAL AND STATE INCOME TAXES

For the three months ended March 31, 2003 and 2002, the Companys provisions for federal and state income
taxes were $792,000 and $1,017,000, which as a percentage of pretax earnings was 36.4% and 33.7%. The tax rate as
a percentage of pretax earnings has increased in 2003 as the result of the reversal of a tax benefit taken late
in 2002 in the amount of $72,000 based on a contribution made at that time. Income taxes as a percentage of
pretax earnings would have been 32.6% if the tax benefit reversal had not taken place.

14



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION




ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Companys primary market risk exposure is interest rate risk and, to a lesser extent, liquidity risk.
Interest-rate risk (IRR) is the exposure of a banking organizations financial condition to adverse movements
in interest rates. Accepting this risk can be an important source of profitability and stockholder value,
however excessive levels of IRR can pose a significant threat to the Companys earnings and capital base.
Accordingly, effective risk management that maintains IRR at prudent levels is essential to the Companys safety
and soundness.

Evaluating a financial institutions exposure to changes in interest rates includes assessing both the
adequacy of the management process used to control IRR and the organizations quantitative level of exposure.
When assessing the IRR management process, the Company seeks to ensure that appropriate policies, procedures,
management information systems and internal controls are in place to maintain IRR
at prudent levels with consistency and continuity. Evaluating the quantitative level of IRR exposure requires
the Company to assess the existing and potential future effects of changes in interest rates on its consolidated
financial condition, including capital adequacy, earnings, liquidity, and, where appropriate, asset quality.

It is important that the board of directors and management oversee a comprehensive risk-management process
that effectively identifies, measures, and controls IRR. One approach used by management is to minimize IRR is
to periodically shock the balance sheet by decreasing rates 2% and increasing rates 2% using computer simulation
to show the effect of rate changes on the fair value of the Companys financial instruments. This approach falls
under the broad definition of asset/liability management. The Companys primary asset/liability management
technique is the interest rate shock.

Several ways an institution can manage IRR include: selling existing assets or repaying certain liabilities;
matching repricing periods for new assets and liabilities for example, by shortening terms of new loans or
investments. Financial institutions are also subject to prepayment risk in falling rate environments. For
example, a debtor may prepay other financial assets so that the debtor may refinance their obligations at new,
lower rates. Prepayments of assets carrying higher rates reduce the Companys interest income and overall asset
yields. A large portion of an institutions liabilities may be short term or due on demand, while most of its
assets may be invested in long-term loans or investments. Accordingly, the Company seeks to have in place
sources of cash to meet short-term demands. Increasing deposits, borrowing, or selling assets can obtain these
funds.

The following Table 2, Effect of Interest Shocks on Financial Instruments as of December 31, 2002 and
December 31, 2001, shows how interest rate shocks of decreasing rates 2% and increasing rates 2% effect the fair
value of the Companys financial instruments. The data shown in Table 2 is as of December 31, 2002 as it is the
most current period available from the computer simulation model. The computer simulation model used to do the
interest rate shocks and calculate the effect on the fair value of the Companys financial instruments takes into
consideration maturity and repricing schedules of the various assets and liabilities. At December 31, 2002 the
fair value of securities available for sale increases $2.1 million when rates are shocked downward 2% while the
fair value decreases $6.2 million for a 2% upwards rate shock. The change in fair value of securities is smaller
when rates are shocked down because there were call provisions on $113.8 million of the U.S. Government agency
securities at December 31, 2002. At December 31, 2002 the fair value of the Companys financial asset
instruments was $640.9 million compared to the book or carrying value on the Companys financial asset
instruments at December 31, 2002 of $627.6 million.

15



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK

TABLE 2

NORTHERN STATES FINANCIAL CORPORATION
EFFECT OF INTEREST SHOCKS ON FINANCIAL INSTRUMENTS
as of December 31, 2002 and December 31, 2001
($000s)

|                       |                                                                             |  |                                 |         |  |         |   |         |       |  |   |         | 
|---------------------- | --------------------------------------------------------------------------- |  | ------------------------------- | ------- |  | ------- | - | ------- | ----- |  | - | ------- | 
|                       |                                                                             |  | Fair Value at December 31, 2002 |        
|                       |                                                                             |  |                                 |        
|                       |                                                                             |  | Down 2%                         |         |  | Current |   |         | Up 2% | 
|                       |                                                                             |  |                                 |         |  |         |   |         |       | 
|Assets                 |                                                                             |  |                                 |         |  |         |   |         |       |  |   |        
|                       | Cash and cash equivalents                                                   |  | $                               | 37,580  |  |         | $ | 37,578  |       |  | $ | 37,576  | 
|                       | Securities available for sale                                               |  |                                 | 238,968 |  |         |   | 236,898 |       |  |   | 230,683 | 
|                       | Loans and leases                                                            |  |                                 | 379,290 |  |         |   | 361,709 |       |  |   | 345,796 | 
|                       | Federal Home Loan Bank stock                                                |  |                                 | 1,734   |  |         |   | 1,734   |       |  |   | 1,734   | 
|                       | Accrued interest receivable                                                 |  |                                 | 2,951   |  |         |   | 2,951   |       |  |   | 2,951   | 
|Financial liabilities: |                                                                             |  |                                 |         |  |         |   |         |       |  |   |        
|                       | Deposits                                                                    |  | $                               | 454,566 |  |         | $ | 451,460 |       |  | $ | 448,508 | 
|                       | Securities sold under repurchase agreements
and other short-term borrowings |  |                                 | 97,437  |  |         |   | 97,192  |       |  |   | 96,948  | 
|                       | Federal Home Loan Bank term advances                                        |  |                                 | 7,102   |  |         |   | 6,523   |       |  |   | 5,995   | 
|                       | Advances from borrowers for taxes and insurance                             |  |                                 | 466     |  |         |   | 466     |       |  |   | 466     | 
|                       | Accrued interest payable                                                    |  |                                 | 3,407   |  |         |   | 3,407   |       |  |   | 3,407   | 

|                       |                                                                             |  |                                 |         |  |         |   |         |       |  |   |         | 
|---------------------- | --------------------------------------------------------------------------- |  | ------------------------------- | ------- |  | ------- | - | ------- | ----- |  | - | ------- | 
|                       |                                                                             |  | Fair Value at December 31, 2001 |        
|                       |                                                                             |  |                                 |        
|                       |                                                                             |  | Down 2%                         |         |  | Current |   |         | Up 2% | 
|                       |                                                                             |  |                                 |         |  |         |   |         |       | 
|Assets                 |                                                                             |  |                                 |         |  |         |   |         |       |  |   |        
|                       | Cash and cash equivalents                                                   |  | $                               | 34,317  |  |         | $ | 34,315  |       |  | $ | 34,313  | 
|                       | Securities available for sale                                               |  |                                 | 218,779 |  |         |   | 213,982 |       |  |   | 201,848 | 
|                       | Loans and leases                                                            |  |                                 | 336,441 |  |         |   | 333,465 |       |  |   | 311,431 | 
|                       | Federal Home Loan Bank stock                                                |  |                                 | 1,647   |  |         |   | 1,647   |       |  |   | 1,647   | 
|                       | Accrued interest receivable                                                 |  |                                 | 4,592   |  |         |   | 4,592   |       |  |   | 4,592   | 
|Financial liabilities: |                                                                             |  |                                 |         |  |         |   |         |       |  |   |        
|                       | Deposits                                                                    |  | $                               | 428,176 |  |         | $ | 409,012 |       |  | $ | 412,329 | 
|                       | Securities sold under repurchase agreements
and other short-term borrowings |  |                                 | 87,008  |  |         |   | 86,246  |       |  |   | 85,502  | 
|                       | Federal Home Loan Bank term advances                                        |  |                                 | 10,088  |  |         |   | 10,000  |       |  |   | 9,914   | 
|                       | Advances from borrowers for taxes and insurance                             |  |                                 | 743     |  |         |   | 743     |       |  |   | 743     | 
|                       | Accrued interest payable                                                    |  |                                 | 4,916   |  |         |   | 4,916   |       |  |   | 4,916   | 

16



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION




ITEM 4. DISCLOSURE CONTROLS AND PROCEDURES REPORT

Within the 90-day period prior to the filing of this report, an evaluation was carried out under the
supervision and with the participation of Northern States Financial Corporations management, including our
Chairman of the Board and President and Vice President and Treasurer, of the effectiveness of our disclosure
controls and procedures (as defined in Rule 13a-14(c) and 15d-14(c) under the Securities Exchange Act of 1934).
Based on their evaluation, our Chairman of the Board and President and Vice President and Treasurer have
concluded that the Companys disclosure controls and procedures are, to the best of their knowledge, effective to
ensure that information required to be disclosed by Northern States Financial Corporation in reports that it
files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in Securities and Exchange Commission rules and forms. Subsequent to the date of their evaluation,
there were no significant changes in Northern States Financial Corporations internal controls or in other
factors that could significantly affect these controls, including any corrective actions with regard to
significant deficiencies and material weaknesses.




PART II. OTHER INFORMATION




ITEM 1. LEGAL PROCEEDINGS

Due to the nature of their business, the Company and its subsidiary are often subject to various legal
actions. These legal actions, whether pending or threatened, arise through the normal course of business and are
not considered unusual or material, other than as discussed below.

Between November 2000 and August 2001, the Company purchased commercial lease pools from Commercial Money
Center, a now bankrupt equipment leasing company. These lease pools, with outstanding balances of $11.3 million,
are secured by assignments of payment streams, underlying equipment and surety bonds. These lease pools are
included as impaired loans and leases at March 31, 2003. Upon default of these lease pools, the Company made
demand for payment from Illinois Union Insurance Company (IU) a wholly owned subsidiary of Ace Limited
Insurance Company (ACE) and RLI Insurance Company (RLI) under the relevant surety bonds. IU, ACE and RLI
(the Sureties) have failed to make the payments required under the surety bonds. As a result, in April 2002,
the Company filed suit against each of the Sureties. The Companys complaints allege that the Sureties are liable
for payment due to the Company under the terms of the bonds. ACE, IU and RLI are seeking to rescind on the
surety bonds alleging that the originator of the leases fraudulently induced the insurers to issue the surety
bonds, and that the bonds are therefore void. The Company has reviewed these matters with its legal counsel and
believes that it has valid claims as the Sureties undertook the responsibility for all credit and fraud
underwriting, and waived all defenses associated with the bonds, including defenses of fraud. The Company will
continue to assert all the rights and remedies available to it to obtain payment under the bonds.

17



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION




ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

None




ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None




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

None




ITEM 5. OTHER INFORMATION

None




ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

Exhibit 99.1 Section 906 Certifications.

Form 8-K (Item 5) filed with the SEC on February 19, 2003.

18



---



##### Table of Contents






SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report
to sign on its behalf by the undersigned hereunto duly authorized, on this 13th day of May 2003.

NORTHERN STATES FINANCIAL CORPORATION
(Registrant)

|                   |  |                             
|------------------ |  | ----------------------------
|Date: May 13, 2003 |  | By: /s/ Fred Abdula         
|                   |  | Fred Abdula                 
|                   |  | Chairman of the Board of    
|                   |  | Directors and President     
|                   |  |                             
|Date: May 13, 2003 |  | By: /s/ Thomas M. Nemeth    
|                   |  | Thomas M. Nemeth            
|                   |  | Vice President and Treasurer

19



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION




SECTION 302 CERTIFICATIONS

I, Fred Abdula, certify that:



|1. |  | I have reviewed this quarterly report on Form 10-Q of Northern States Financial Corporation;                                                                                                                                                                                                                                
|-- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of 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 officer 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 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 the quarterly report; 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 officer and I have disclosed, based on our most recent evaluation, to
the registrants auditors and the audit committee of the 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 officer and I have indicated in this quarterly report whether 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.
|-- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |        |              |  |                          |  | 
| | ------ | ------------ |  | ------------------------ |  | 
| | Dated: | May 13, 2003 |  | By: /s/ Fred Abdula      |  | 
| |        |              |  | Fred Abdula              |  | 
| |        |              |  | Chairman of the Board of |  | 
| |        |              |  | Directors and President  |  | 

20



---



##### Table of Contents



NORTHERN STATES FINANCIAL CORPORATION

I, Thomas M. Nemeth, certify that:



|1. |  | I have reviewed this quarterly report on Form 10-Q of Northern States Financial Corporation;                                                                                                                                                                                                                                
|-- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|2. |  | Based on my knowledge, this quarterly report does not contain any untrue statement of 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 officer 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 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 the quarterly report; 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 officer and I have disclosed, based on our most recent evaluation, to
the registrants auditors and the audit committee of the 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 officer and I have indicated in this quarterly report whether 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.
|-- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |        |              |  |                              |  | 
| | ------ | ------------ |  | ---------------------------- |  | 
| | Dated: | May 13, 2003 |  | By: /s/ Thomas M. Nemeth     |  | 
| |        |              |  | Thomas M. Nemeth             |  | 
| |        |              |  | Vice President and Treasurer |  | 
| |        |              |  |                              |  | 

21