EAGLE FINANCIAL CORP
10-Q, 1997-08-14
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GRANITE STATE BANKSHARES INC, 8-K, 1997-08-14
Next: AMERICANA GOLD & DIAMOND HOLDINGS INC, 10QSB, 1997-08-14



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                                    Form 10-Q

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

                  For the quarterly period ended June 30, 1997

                              Eagle Financial Corp.
             (Exact name of Registrant as specified in its charter)

         Delaware                                            06-1194047
(State or other jurisdiction                               (I.R.S. Employer
of incorporation or organization)                        identification No.)

                       222 Main Street, Bristol, CT 06010
                    (Address of principal executive offices)

                                 (860) 314-6400
              (Registrant's telephone number, including area code)

                                 Not applicable

       (Former name, address and fiscal year if changed since last report)

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

                  Yes   [X]                          No

Indicate the number of shares  outstanding  for the  issuer's  classes of common
stock, as of the latest practicable data.


Common Stock (par value $0.01)                          6,292,819
- -------------------------------------------------------------------------------
         (Class)                                 (Approximate Number Of Shares
                                                 Outstanding at August 11, 1997)
                                                 (Excluding Treasury Stock)



<PAGE>




                     EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                                      INDEX


PART I - FINANCIAL INFORMATION

<TABLE>

<S>                                                                                  <C>
  Consolidated Balance Sheets at June 30, 1997 (unaudited) and September 30, 1996       2

  Consolidated Statements of Income for the Three and Nine Months Ended
  June 30,  1997  and 1996 (unaudited)                                                  3

  Consolidated Statements of Cash Flows for the Nine Months Ended
  June 30, 1997 and 1996 (unaudited)                                                  4-5

  Notes to Consolidated Financial Statements                                          6-8

  Management's Discussion and Analysis of Financial Condition and Results of
  Operations                                                                         9-15

PART II - OTHER INFORMATION                                                            16

SIGNATURES                                                                             17

EXHIBIT INDEX                                                                          18

</TABLE>


                                       1

<PAGE>



EAGLE FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except for share data)

<TABLE>
<CAPTION>

                             Assets                                         June 30,         September 30,
                                                                              1997               1996
- -------------------------------------------------------------------       ------------     ---------------

<S>                                                                       <C>              <C>          
Cash and amounts due from depository institutions                         $     28,435      $     26,341
Interest-bearing deposits                                                       42,716            31,523
                                                                           -----------       -----------
     Cash and cash equivalents                                                  71,151            57,864

Investment securities available for sale (amortized cost: $35,998 at
 June 30, 1997 and $26,526 at  September 30, 1996)                              35,398            26,532
Investment securities held to maturity (market value: $25,443 at
September 30, 1996)                                                                 --            25,531
Mortgage-backed securities available for sale (amortized cost:
 $676,458 at June 30, 1997 and $375,010 at September 30, 1996)                 678,554           372,018
Mortgage-backed securities held to maturity (market value: $90,238 at
September 30, 1996)                                                                 --            90,290
Loans held for sale                                                              1,240               705
Loans receivable, net of allowance for loan losses of $9,841 at
 June 30, 1997 and $10,507 at September 30, 1996                             1,129,064         1,094,656
Accrued interest receivable:
     Loans                                                                       6,549             6,637
     Investment securities                                                         900             1,209
     Mortgage-backed securities                                                  4,108             3,363
Real estate owned, net                                                           4,685             5,384
Stock in Federal Home Loan Bank of Boston, at cost                              22,770            13,100
Premises and equipment, net                                                     12,578            13,897
Intangible assets                                                               30,304            32,488
Prepaid expenses and other assets                                               16,058            16,038
                                                                           -----------       -----------

               Total Assets                                               $  2,013,359      $  1,759,712
                                                                           ===========       ===========

              LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
     Deposits                                                             $  1,385,431      $  1,368,703
     Federal Home Loan Bank advances                                           409,558           217,158
     Repurchase agreements and other borrowed money                              1,251            14,670
     Advance payments by borrowers for taxes and insurance                      12,701             6,631
     Accrued expenses and other liabilities                                     17,315            16,558
                                                                           -----------       -----------

               Total Liabilities                                             1,826,256         1,623,720
                                                                           -----------       -----------

Corporation obligated mandatorily  redeemable preferred securities
  of subsidiary trust holding solely junior subordinated debentures
  of the Corporation.                                                           48,858                --

Shareholders' Equity:
     Serial preferred stock, $.01 par value
      2,000,000 shares authorized and unissued                                     --                 --
    Common stock, $.01 par value 8,000,000 shares
      authorized;  6,326,378 shares issued at June 30, 1997 and
      6,288,967 shares issued at September 30, 1996, including 47,373
      shares held in treasury                                                       63                63
    Additional paid-in capital                                                  78,589            77,627
    Retained earnings                                                           59,072            60,426
    Cost of common stock in treasury                                              (362)             (362)
    Net unrealized gain (loss) on available for sale securities                    883            (1,762)
                                                                           -----------       -----------


               Total Shareholders' Equity                                      138,245           135,992
                                                                           -----------       -----------

               Total Liabilities and Shareholders' Equity                 $  2,013,359     $   1,759,712
                                                                           ===========       ===========
</TABLE>


SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       2

<PAGE>
EAGLE FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED  STATEMENTS OF INCOME
(dollars in thousands, except for share data)

<TABLE>
<CAPTION>
                                                              Three Months Ended                   Nine Months Ended
                                                        ------------------------------      ------------------------------
                                                           6/30/97          6/30/96            6/30/97          6/30/96
                                                        ------------      ------------      -----------       ------------
<S>                                                      <C>               <C>              <C>               <C>      
Interest Income:
   Interest and fees on loans                            $    22,159       $    20,693      $    65,219       $    60,468
   Interest on mortgage-backed securities                     10,643             8,294           27,367            21,732
   Interest on investment securities                             513               916            1,801             3,751
   Interest on overnight investments                             598               724            1,656             3,471
   Dividends on investment securities                            507               414            1,198               455
                                                         -----------       -----------      -----------       -----------
        Total interest income                                 34,420            31,041           97,241            89,877
                                                         -----------       -----------      -----------       -----------

Interest expense:
   Interest on deposits                                       13,899            13,849           41,453            41,467
   Interest on Federal Home Loan Bank advances                 5,016             2,646           11,966             6,009
   Interest on repurchase agreements and other  
     borrowed money                                               47               656              349             2,905
                                                         -----------       -----------      -----------       -----------
        Total interest expense                                18,962            17,151           53,768            50,381
                                                         -----------       -----------      -----------       -----------

        Net interest income                                   15,458            13,890           43,473            39,496

Provision for loan losses                                      7,278               659            8,678             2,541
                                                         -----------      -----------       -----------       -----------
        Net interest income after provision for 
          loan losses                                          8,180            13,231           34,795            36,955
                                                         -----------       -----------      -----------       -----------

Non-interest income:
   Net gain (loss) on sale of securities                         (65)               64              (35)             (468)
   Gain (loss) from mortgage banking activities                   16               255               52            (1,479)
   Gain on sale of deposits                                      546                --              546            15,904
   Loss on disposal of premises and equipment                   (912)               --             (912)               --
   NOW account service fees                                      886               761            2,605             2,455
   Other customer service fees                                   171               142              600               404
   Other income                                                  536               574            1,491             1,452
                                                         -----------      -----------       -----------       -----------
        Total non-interest income                              1,178             1,796            4,347            18,268
                                                         -----------       -----------      -----------       -----------

Non-interest expense:
   Compensation, payroll taxes and benefits                    4,437             4,283           12,700            12,653
   Office occupancy                                            1,402             1,226            4,106             3,500
   Advertising                                                   919               386            1,541             1,435
   Net cost of real estate owned operations                    1,046               430            1,687             1,524
   Federal deposit insurance premium                             142               395              525             1,387
   Service bureau processing fees                                574               483            1,599             1,573
   Amortization of intangible assets                             742               861            2,257             2,098
   Cost of Corporation obligated mandatorily
     preferred securities                                      1,260                --            1,260                --
   Merger expense                                              3,499                --            3,499                --
   Other expense                                               1,554             1,323            4,063             4,877
                                                         -----------       -----------      -----------       -----------
        Total non-interest expense                            15,575             9,387           33,237            29,047
                                                         -----------       -----------      -----------       -----------

   Income (loss) before income taxes                          (6,217)            5,639            5,905            26,176
Income taxes (benefit)                                        (1,902)            2,072            3,057            10,388
                                                         -----------       -----------      -----------       -----------

        Net income (loss)                                $    (4,315)      $     3,567      $     2,848       $    15,788
                                                         ===========       ===========      ===========       ===========

Net income per share:
   Primary                                               $     (0.67)      $      0.56      $      0.44       $      2.49
   Fully Diluted                                         $     (0.67)      $      0.56      $      0.44       $      2.47
                                                         ===========       ===========      ===========       ===========

Average number of shares and equivalent shares:
   Primary                                                 6,464,540         6,347,597        6,453,835         6,334,049
   Fully Diluted                                           6,486,064         6,388,426        6,481,196         6,380,430

Dividends per share                                      $      0.23       $      0.23      $      0.69       $      0.69
</TABLE>
SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       3
<PAGE>



EAGLE FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOW
(dollars in thousands)

<TABLE>
<CAPTION>
                                                                          Nine Months Ended June 30,
                                                                      ---------------------------------
                                                                           1997                 1996
                                                                        ----------           ----------

<S>                                                                    <C>                  <C>      
Net Income                                                             $   2,848            $  15,788

OPERATING ACTIVITIES:
   Adjustments to reconcile net income to net cash provided (used)
   by operating activities
   Provision for loan losses                                               8,678                2,541
   Provision for losses on real estate owned                                 683                  619
   Provision for depreciation and amortization                             1,330                  858
   Amortization of premiums (accretion of discounts) on loans                261                 (544)
   Amortization of premiums (accretion of discounts) on investment
   and mortgage-backed securities                                          1,100                  769
   Amortization of intangible assets                                       2,257                2,098
   Gain on sale of deposits                                                 (546)             (15,904)
   Gain on trading securities                                                 --                  (40)
   Proceeds from sale of trading securities                                   --               16,928
   Realized loss (gain) on sale of real estate owned, net                     65                 (139)
   Realized loss on sale of securities, net                                   35                  532
   Loss on disposal of premises and equipment                                912                   --
   Loss (gain) from mortgage banking activities                              (52)               1,437
   Origination of loans held for sale                                     (8,465)             (55,983)
   Proceeds from sales of loans held for sale                              7,982               17,020
   Decrease (increase) in accrued interest receivable                       (348)                  29
   Decrease (increase) in prepaid expenses and other assets               (1,930)              (5,730)
   Loan origination fees                                                     (50)                 693
   Increase (decrease) in accrued expenses and other liabilities             757                 (770)
                                                                       ---------            ---------
         Net cash provided (used) by operating activities                 15,517              (19,798)
                                                                       ---------            ---------

INVESTING ACTIVITIES:
   Proceeds from maturities of investment securities available for sale   22,200               21,000
   Proceeds from maturities of investment securities held to maturity      1,931                   --
   Proceeds from sales of investment securities available for sale        17,578               81,646
   Principal payments on investment securities available for sale            819                2,810
   Purchases of investment securities available for sale                 (26,421)             (84,775)
   Proceeds from sales of mortgage-backed securities available for sale    7,186              144,483
   Principal payments on mortgage-backed securities available for sale    49,819               77,149
   Principal payments on mortgage-backed securities held to maturity       7,339                7,786
   Purchases of mortgage-backed securities available for sale           (273,819)            (304,454)
   Purchases of mortgage-backed securities held to maturity               (2,866)             (54,030)
   Principal payments on loans receivable                                136,215              125,583
   Loan originations                                                    (179,266)            (158,092)
   Purchases of loans                                                     (3,263)             (20,656)
   Proceeds from sales of loans                                               --                9,799
   Proceeds from sales of real estate owned                                2,995                4,400
   Investment in real estate owned                                           (27)                (357)
   Purchases of premises and equipment                                      (923)              (1,732)
   Proceeds from sales of premises and equipment                              --                  721
   Increase in investment in Federal Home Loan Bank stock                 (9,670)              (1,116)
   Acquisition of loans and other assets                                      --              (39,109)
                                                                        --------            ---------
         Net cash used by investing activities                          (250,173)            (188,944)
                                                                        --------            ---------
</TABLE>


                                       4

<PAGE>



EAGLE FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED  STATEMENTS OF CASH FLOWS
(dollars in thousands, except for share data)

<TABLE>
<CAPTION>

                                                                             Nine Months Ended June 30,
                                                                          ---------------------------------
                                                                               1997             1996
                                                                           -----------      -----------
<S>                                                                     <C>                   <C>         
FINANCING ACTIVITIES
   Net increase (decrease) in Passbook, NOW and Money Market accounts      $    16,300    $   (19,352)
   Net increase in certificate accounts                                         10,153         72,690
   Assumption of deposits and liabilities of acquired branches                      --        235,893
   Sales of deposits                                                            (9,179)      (168,506)
   Borrowings under Federal Home Loan Bank advances                          1,353,475        381,785
   Repayment of Federal Home Loan Bank advances                             (1,161,075)      (275,605)
   Net decrease in borrowed money                                              (13,419)       (51,828)
   Net increase in advance payments by borrowers for taxes and insurance         6,070          7,045
   Proceeds from issuance of Corporation obligated mandatorily redeemable
     preferred securities                                                       48,858             --
   Proceeds from exercise of stock options and dividends reinvested                962          1,010
   Cash dividends                                                               (4,202)        (3,947)
                                                                           -----------    -----------
        Net cash provided by financing activities                              247,943        179,185
                                                                           -----------    -----------

   Increase (decrease) in cash and cash equivalents                             13,287        (29,557)
Cash and cash equivalents at beginning of period                                57,864         72,615
                                                                           -----------    -----------

Cash and cash equivalents at end of period                                 $    71,151    $    43,058
                                                                           ===========    ===========

NON-CASH INVESTING ACTIVITIES:
   Transfer of mortgage-backed securities held to maturity to mortgage-
    backed securities available for sale                                   $    85,720    $    90,603
   Transfer of investment securities held to maturity to investment
    securities available for sale                                               23,609             --
   Securitization of loans held for sale into trading securities                    --         16,888
   Transfer of loans held for sale to loans held for portfolio                      --         21,879
   Transfer of loans to real estate owned                                        3,017          4,685
                                                                           ===========    ===========

SUPPLEMENTAL DISCLOSURES:
   Income taxes paid                                                       $     2,281    $    12,702
   Interest paid                                                                53,625         50,250
                                                                           ===========    ===========
</TABLE>

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                        5

<PAGE>



                     EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) BASIS OF PRESENTATION

Eagle Financial Corp. (the "Holding  Company") is a unitary savings bank holding
company  and  parent  of Eagle  Bank  (the  "Bank")  (collectively  known as the
"Company").  The Bank is a federally  chartered  savings bank  headquartered  in
Bristol,  Connecticut and conducts business from twenty-six  traditional  branch
offices and four in-store  supermarket  branch  offices  located in Hartford and
eastern Litchfield counties.

The  accompanying  unaudited,  consolidated  financial  statements  include  all
adjustments  of a  normal,  recurring  nature  which  are,  in  the  opinion  of
management, necessary for a fair presentation. The results of operations for the
three and nine month  periods  ended June 30, 1997 and 1996 are not  necessarily
indicative of the results which may be expected for the entire fiscal year.  The
accompanying  unaudited,  consolidated  financial  statements  should be read in
conjunction  with  the  consolidated   financial  statements  contained  in  the
Company's 1996 Annual Report on Form 10-K.

(2)  ACCOUNTING PRONOUNCEMENTS

Effective October 1, 1996, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 121,  "Accounting for the Impairment of Long-Lived Assets
and Long-Lived  Assets to be Disposed of." SFAS No. 121 requires that long-lived
assets be reviewed for impairment  whenever  events or changes in  circumstances
indicate the carrying amount of an asset may not be recoverable. The Company has
made no adjustments  to the carrying  value of any long-lived  assets during the
nine months ended June 30, 1997.

Effective  October 1, 1996, the Company  adopted SFAS No. 122,  "Accounting  for
Mortgage Servicing Rights." SFAS No. 122 requires the capitalization of mortgage
servicing  rights acquired through either purchase of mortgage loan servicing or
origination  and sale or  securitization  of mortgage  loans with  retention  of
servicing.  SFAS No. 122 also  requires  the  analysis of  capitalized  mortgage
servicing  rights for potential  impairment to be based on the fair value of the
rights.  Effective January 1, 1997, the Company adopted SFAS No. 125 "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities,"  which  supersedes SFAS No. 122. SFAS No. 125 provides  accounting
and reporting  standards  for  transfers  and servicing of financial  assets and
extinguishments  of liabilities  based on consistent  application of a financial
components  approach  that  focuses  on  control  of the  underlying  assets  or
liabilities transferred. It distinguishes transfers of financial assets that are
sales from transfers that are secured borrowings.  SFAS No. 125 became effective
for transfers of financial  assets made after December 31, 1996 except for those
transfers  relating to secured  borrowings,  repurchase  agreements  and similar
transactions which are effective after December 31, 1997. During the nine months
ended June 30, 1997, the Company capitalized  approximately $45,000 of servicing
rights related to the origination and sale of mortgage loans.

SFAS No. 123 "Accounting for Stock-Based  Compensation" became effective October
1, 1996.  SFAS No. 123  establishes a fair value based method of accounting  for
stock-based  compensation  plans.  This statement also establishes fair value as
the  measurement  basis for  transactions  in which an entity  acquires goods or
services from non-employees in exchange for equity instruments. The Company will
continue to follow the  accounting  requirements  of APB Opinion No. 25 and will
provide the pro forma financial  disclosure required by SFAS No. 123 in the 1997
Annual Report.



                                       6


<PAGE>

The  Financial  Accounting  Standards  Board has  recently  issued SFAS No. 128,
"Earnings per Share." This statement  simplifies the computation of earnings per
share (EPS) by replacing the  presentation  of primary EPS with basic EPS. Under
the new statement, dual presentation of basic and diluted EPS is required on the
face of the income  statement for entities with complex  capital  structures.  A
reconciliation   of  the  numerator  and  denominator  used  in  the  basic  EPS
computation to the diluted EPS  computation's  numerator and denominator is also
required.  SFAS No. 128 is effective for financial statements issued for periods
ending after December 15, 1997,  including interim periods. The Company believes
that the  effect of the  adoption  of SFAS No. 128 will not be  material  to its
disclosure of earnings per share.

In June 1997, SFAS No. 130,  "Reporting  Comprehensive  Income" was issued.  The
objective of SFAS No. 130 is to report  comprehensive income which is defined as
all changes in equity of an enterprise that result from  transactions  and other
economic events of the period other than transactions with owners.  SFAS No. 130
establishes  standards for reporting and display of comprehensive income and its
components in a full set of general-purpose financial statements. This Statement
is   effective   for  fiscal   years   beginning   after   December   15,  1997.
Reclassification  of  financial  statements  for earlier  periods,  provided for
comparative purposes, is required.

In June 1997,  SFAS No. 131,  "Disclosures  about  Segments of an Enterprise and
Related Information" was issued. SFAS No. 131 establishes  standards for the way
that public business  enterprises report information about operating segments in
annual financial  statements and requires that those enterprises report selected
information  about  operating  segments in interim  financial  reports issued to
shareholders.  It also  establishes  standards  for  related  disclosures  about
products and services,  geographic areas and major customers.  This Statement is
effective for financial  statements  for periods  beginning  after  December 15,
1997.  The Company does not believe that the  application of this Statement will
have a material impact on the operations of the Company.

(3)  Allowance for Loan Losses

The  following is a summary of the activity in the allowance for loan losses for
the periods indicated (dollars in thousands):
<TABLE>
<CAPTION>

                                                     Three Months Ended                   Nine Months Ended
                                                          June 30,                            June 30,
                                                 --------------------------          --------------------------
                                                   1997              1996              1997              1996
                                                 --------          --------          --------          --------
<S>                                              <C>               <C>               <C>               <C>     
Balance, beginning of period                     $ 10,521          $ 11,505          $ 10,507          $  9,611

Provisions charged to operations                    7,278               659             8,678             2,541

Charge-offs                                        (7,992)           (1,617)           (9,449)           (3,486)

Recoveries                                             34                33               105                43

Additions to allowance for purchased loans             --                --                --             1,871
                                                 --------          --------          --------          --------

Balance, end of period                           $  9,841          $ 10,580          $  9,841          $ 10,580
                                                 ========          ========          ========          ========
</TABLE>

(4)  Net Cost of Real Estate Owned Operations

The net cost of real estate owned  operations  is  summarized as follows for the
periods indicated (dollars in thousands):

<TABLE>
<CAPTION>
                                                     Three Months Ended                  Nine Months Ended
                                                         June 30,                            June 30,
                                                 -------------------------           ------------------------
                                                    1997              1996             1997             1996
                                                 -------           -------           -------          -------
<S>                                              <C>               <C>               <C>              <C>    
Net (gain) loss on sales of real estate owned    $    50           $   (56)          $    65          $  (139)

Provision for losses charged to operations           530                67               683              619

Expenses of holding real estate owned,
net of rental income                                 466               419               939            1,044
                                                 -------           -------           -------          -------
                                                 $ 1,046           $   430           $ 1,687          $ 1,524
                                                 =======           =======           =======          =======
</TABLE>


                                       7


<PAGE>




(5)  MERGER ACTIVITY

On May  31,  1997,  the  Company  completed  its  acquisition  of  MidConn  Bank
("MidConn")  through a tax-free  stock for stock  exchange.  The Company  issued
approximately  1,708,000  common shares in exchange for all the common shares of
MidConn.  The  transaction  has been  accounted  for as a pooling  of  interests
combination and, accordingly,  the consolidated financial statements for periods
prior to the combination  have been restated to include the accounts and results
of operations of MidConn.

The results of operations  previously  reported by the separate entities and the
combined amounts presented in the accompanying consolidated financial statements
are summarized below:


                                  Six Months Ended        Nine Months Ended
                                      3/31/97                 6/30/96
                                 -----------------        -----------------
Net interest income
  Eagle Financial                $     21,185             $     29,341
  MidConn                               6,829                   10,155
                                  -----------              -----------
  Combined                       $     28,014             $     39,496
                                  ===========              ===========

Net Income
  Eagle Financial                $      5,735              $    13,882
  MidConn                               1,428                    1,906
                                  -----------              -----------
  Combined                       $      7,163              $    15,788
                                  ===========              ===========

(6)  Capital Securities

On April 1, 1997 the Company  completed a $50 million  private  placement of 10%
capital securities due March 15, 2027. The securities were issued by the Holding
Company's recently formed  subsidiary,  Eagle Financial Capital Trust I, and are
fully and unconditionally  guaranteed by the Holding Company.  Proceeds from the
issue were invested by Eagle  Financial  Capital Trust I in Junior  Subordinated
Debentures  issued by the Holding  Company  which  represent  the sole assets of
Eagle  Financial  Capital  Trust I. The Junior  Subordinated  Debentures  have a
principal  amount of  $50,398,000,  hear  interest at 10% and mature on April 1,
2027.  Net  proceeds  from the sale of the  debentures  will be used for general
corporate  purposes,  including  capital  contributions to the Bank. 

(7) Branch Sale

On June 28, 1997 the Company completed the sale of the Middlefield,  Connecticut
branch  office,  which had been  acquired in the MidConn  Bank  transaction,  to
Liberty Bank. As a result of the sale of the Company recorded a gain on the sale
of deposits of  approximately  $546,000 based on a 6% deposit premium applied to
total deposits of approximately  $9.7 million.  The deposits sold represent 3.2%
of the deposits assumed in the acquisition of MidConn and 0.7% of total deposits
at June 30, 1997.

(8) Security Portfolio Transfer

On June 30,  1997 the  Company  transferred  $85.7  million  of  mortgage-backed
securities and $23.6 million of investment  securities  from held to maturity to
available for sale. The transfer resulted in an unrealized gain of approximately
$299,000, net of income tax expense of approximately $200,000, being recorded as
an increase to  shareholder's  equity.  The securities were transferred due to a
change in intent with respect to holding the securities to maturity precipitated
by changes in the Company's  balance sheet following the acquisition of MidConn.
The Company does not currently intend to purchase  securities for classification
as held to maturity.

                                        8


<PAGE>



                     EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL - The Bank conducts business from twenty-six traditional banking offices
and four in-store  supermarket branch offices located in Hartford and Litchfield
Counties.  The Bank  primarily  invests  its  funds in first  mortgage  loans on
one-to-four  family  residential real estate in Connecticut or, when loan demand
is low,  mortgage-backed  securities  with similar  characteristics.  The Bank's
major  source of funds is  deposits  from the  communities  in which its banking
offices are located.

The Bank's  earnings  depend  largely on its net interest  income,  which is the
difference  between  interest  earned on its loans and  investments  versus  the
interest  paid on its  deposits  and  borrowed  funds.  Additional  earnings are
derived  from a variety of  financial  services  provided to  customers,  mainly
deposit and loan products.

On May 31,  1997 the  Company  completed  the  acquisition  of  MidConn  and has
accounted  for  the  transaction  as  a  pooling  of  interests.  The  financial
information  for periods and dates prior to the combination has been restated to
include the accounts and results of  operations  of MidConn.  At the date of the
acquisition,  MidConn had total assets of $356.2  million,  total  securities of
$34.8  million,  total loans  receivable of $274.4  million,  total  deposits of
$308.5 million and total equity of $34.7 million.

At June 30,  1997,  the Company had total  assets of $2.01  billion  compared to
$1.76  billion at September  30, 1996,  an increase of $254  million,  or 14.4%.
Total outstanding  loans,  which includes loans receivable,  net, and loans held
for sale,  increased  $34.9 million to $1.13 billion at June 30, 1997 from $1.09
billion at  September  30, 1996.  Total  securities,  including  mortgage-backed
securities,  were $713.9  million at June 30, 1997 compared to $514.4 million at
September  30, 1996, an increase of $199.5  million,  or 38.8%.  Total  deposits
increased  $16.7  million,  from $1.37  billion at  September  30, 1996 to $1.39
billion at June 30, 1997. Total borrowings were $410.8 million at June 30, 1997,
an increase of $179.0  million,  or 77.2%,  from the September 30, 1996 total of
$231.8 million. At June 30, 1997 shareholders' equity represented 6.87% of total
assets compared to 7.73% at September 30, 1996.

LIQUIDITY - The Holding Company's  liquidity and ability to pay dividends to its
shareholders is primarily  derived from and dependent on the ability of its Bank
subsidiary to pay  dividends to the Holding  Company.  Under  current  Office of
Thrift Supervision ("OTS")  regulations,  because the Bank meets the OTS capital
requirements,  it may pay out the  higher of 100% of net income to date over the
calendar  year and 50% of  surplus  capital  existing  at the  beginning  of the
calendar  year,  or 75% of its net  income  over  the most  recent  four-quarter
period,  without  regulatory  supervisory  approval.  In general,  the Bank pays
dividends  to the  Holding  Company  only to the extent that funds are needed to
cover operating  expenses and dividends paid to shareholders.  At June 30, 1997,
the Bank had approximately $89 million in excess capital over the OTS risk-based
requirement,  one half of which would be available for  declaration of dividends
to the Holding Company.  The OTS regulations  permit the OTS to prohibit capital
distribution under certain circumstances.

As a member of the Federal Home Loan Bank ("FHLB") system,  the Bank is required
to maintain liquid assets at 5% of its net withdrawable deposits plus short-term
borrowings.  At June 30, 1997,  the Bank was in compliance  with the  applicable
liquidity  requirements having an average liquidity ratio of 6.78% for the three
months ended June 30, 1997.

The Bank's principal sources of funds include deposits, loan payments (including
interest,  amortization  of principal and  prepayments),  interest and principal
amortization on investment and mortgage-backed securities, maturing investments,
Federal Home Loan Bank advances and other  borrowings.  Principal  uses of funds
include  loan  originations,  investment  purchases,  payments  of  interest  on
deposits and borrowed money and payments to meet operating expenses. At June 30,
1997, the Bank had approximately $85.7 million of loan commitments  outstanding,
including $56.0 million in available lines of credit.  It is expected that these
and  future  loans  will  be  funded  by  deposits,  investment  maturities  and
amortization,  loan  repayments  and  borrowings.  The Bank has the  capacity to
borrow an additional $457 million in advances from the Federal Home Loan Bank of
Boston and will  continue  to  consider  this  source of funds for  lending  and
investment purchases.

                                       9


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (continued)

During the nine months ended June 30, 1997 the Bank  originated  loans  totaling
$187.7 million compared to $214.1 million for the same period in 1996. Principal
repayments  on loans  totaled  $136.2  million  and $125.6  million for the nine
months ended June 30, 1997 and 1996,  respectively.  The Bank  purchased  $297.2
million and $443.3  million of securities  during the nine months ended June 30,
1997 and  1996,  respectively.  The  security  purchases  were  offset by sales,
maturities  and principal  payments of $81.5 million and $334.9  million for the
nine months ended June 30, 1997 and 1996, respectively.

It has been the Company's general policy to purchase debt securities  (including
mortgage-backed  securities) for purposes of earning interest income and meeting
regulatory  liquidity  requirements.  At date of purchase, a decision is made to
classify  debt  securities  as either held to maturity  or  available  for sale.
Various  factors are considered  when  determining  whether debt  securities are
classified  as  either  available  for  sale  or held  to  maturity,  including:
repricing  characteristics,  liquidity needs,  expected security life, yield and
overall asset/liability  strategies.  Events which may be reasonably anticipated
are considered when determining the Company's ability to hold debt securities to
maturity.   On  June  30,  1997  the  Company   transferred   $85.7  million  of
mortgage-backed  securities and $23.6 million of investment securities from held
to maturity to available for sale.  The  securities  were  transferred  due to a
change in intent with respect to holding the securities to maturity precipitated
by changes in the Company's  balance sheet following the acquisition of MidConn.
The Company does not currently intend to purchase  securities for classification
as held to maturity.

Other debt  securities are  classified as available for sale.  When an available
for sale security is sold,  the proceeds are  generally  used to fund loans when
either deposit inflows have not been adequate, the rates offered on Federal Home
Loan Bank advances are not  favorable,  or liquidity  ratios support such sales.
The Bank may also occasionally sell securities available for sale to restructure
an asset/liability  mismatch.  Sales of securities totaled $18.5 million for the
nine months ended June 30, 1997  compared to $226.1  million for the nine months
ended June 30, 1996.

The  significant  level of security  sales during the nine months ended June 30,
1996 can be attributed to two  initiatives  designed to restructure  the balance
sheet. The first initiative is represented by the sale of $58.8 million of fixed
rate  mortgage-backed  securities created from the securitization in August 1995
of  certain  mortgage  loans  within  the  Bank's  loan  portfolio.   The  sales
represented  the final step of a balance  sheet  restructuring  which  converted
approximately  $150 million of fixed rate mortgage  loans into  adjustable  rate
mortgage-backed  securities.  The sales resulted in a realized gain of $631,000.
The second  initiative  involved the sale of  approximately  $100 million of the
Bank's  lowest  yielding  securities  resulting in a loss of $1.2  million.  The
proceeds  from  the  sale  were  reinvested  in  securities  that,  on  average,
represented an improvement in yield of approximately 150 basis points.

REGULATORY  CAPITAL  REQUIREMENTS - The Bank is required by the Office of Thrift
Supervision ("OTS") to meet minimum capital requirements, which include tangible
capital,  core capital and risk- based capital  requirements.  The Bank's actual
capital  as  reported  to the  OTS at  June  30,  1997  exceeded  the  currently
applicable  tangible,  core and risk-based capital requirements as the following
chart indicates (dollars in thousands):

<TABLE>
<CAPTION>

                           Required                  Actual                   Excess
                      ---------------        -----------------------    -------------------
<S>                  <C>          <C>        <C>           <C>          <C>           <C>  
Tangible Capital     $  29,689    1.5%       $   152,216    7.69%       $   122,527   6.19%

Core Capital         $  59,378    3.0%       $   152,216    7.69%       $    92,838   4.69%

Risk-based Capital   $  72,490    8.0%       $   161,544   17.83%       $    89,054   9.83%
</TABLE>



                                       10


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (continued)

ASSET/LIABILITY  MANAGEMENT - The primary component of the Company's earnings is
net interest income.  The Company's  asset/liability  management  strategy is to
maximize  net interest  income over time by reducing  the impact of  fluctuating
interest  rates.  This is accomplished by matching the mix and maturities of its
assets  and  liabilities.   At  the  same  time  the  Company's  asset/liability
strategies  for  managing  interest  rate risk must  also  accommodate  customer
demands for  particular  types of deposit and loan  products.  The Company  uses
various  asset/liability  management  techniques  in an  attempt  to  maintain a
profitable mix of financial  assets and  liabilities,  provide  deposit and loan
products  that meet the needs of its market  area,  and  maintain  control  over
interest rate risk resulting from changes in interest rates.

Strategies  employed by the Company to manage the rate sensitivity of its assets
include  origination of adjustable rate mortgage and consumer loans and purchase
of adjustable  rate and short average life fixed rate  investments.  The Company
also attempts to reduce the rate  sensitivity of its  liabilities by emphasizing
core deposits, which are less sensitive to changes in interest rates, attracting
longer term  certificates  of deposits when the market  permits,  and using long
term Federal Home Loan Bank advances when such rates are competitive. Management
will continue to monitor the impact of its  borrowings  and lending  policies on
the Company's sensitivity to interest rate fluctuations.

NON-PERFORMING  ASSETS - At June 30, 1997, the Company had total  non-performing
assets of $8.9  million,  or .44% of total  assets,  including  $4.2  million in
non-performing  loans and $4.7 million in real estate  owned.  The allowance for
loan losses totaled $9.8 million, or 233% of total non-performing loans, at June
30, 1997.  Information  regarding  non-performing assets and other asset quality
data  for June 30,  1997  and  September  30,  1996 is as  follows  (dollars  in
thousands):

                                                   June 30,     September 30,
                                                     1997           1996
                                                   --------     -------------

Non-performing loans                               $  4,221     $   11,870
Real estate owned, net                                4,685          5,384
                                                     ------      ---------
  Non-performing assets                            $  8,906     $   17,254
                                                     ======      =========

Impaired loans:
  Non-performing (1)                               $   645      $    6,134
  Performing                                         1,488           4,799
                                                     ======      =========


Non-performing assets/total assets                    0.44%           0.98%
Non-performing loans/gross loans receivable           0.37%           1.07%
Allowance for loan losses/non-performing loans      232.6%           88.5%


(1) Non-performing impaired loans are included in total non-performing loans.

The Company's  non-performing  assets are  predominately  residential in nature.
Assets  secured by residential  property  account for  approximately  82% of the
non-performing  assets at June 30, 1997. All non-performing  assets and impaired
loans are reviewed quarterly as part of the internal review process.



                                       11


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (continued)

Non-performing  loans decreased $7.6 million from $11.9 million at September 30,
1996 to $4.2 million at June 30, 1997. The decline is  attributable  to the sale
of  approximately  $17.7 million of troubled loans during the quarter ended June
30, 1997.  Approximately  $10.9 million, or 62%, of the $17.7 million loan total
were  classified as  non-performing.  In connection with the loan sale, the Bank
recorded charge-offs of approximately $5.8 million, which included approximately
$2.4 million of reserves  previously  allocated  to the loans and  approximately
$3.4 million of reserves  established  through the additional  provision made to
reduce the carrying value of the loans to the sales price.

The following table represents a breakdown of  non-performing  assets as of June
30, 1997 (dollars in thousands):

                                       Non-                  Total non-
                                    performing Real estate   performing   % of
                                      loans     owned, net     assets     Total
                                    ---------- -----------   ----------  -------
Mortgage loans:
One to four family                    $2,987       3,450       6,437       72.3%
residential
Multi-family residential                  --         128         128        1.4
Land                                      --          25          25        0.3
Commercial                               508       1,082       1,590       17.8

Non-mortgage loans:
Commercial                                32          --          32        0.4
Consumer                                  --          --          --         --
Home Equity                              694          --         694        7.8
                                      ------      ------      ------      -----
Total                                 $4,221       4,685       8,906      100%
                                      ======      ======      ======      =====

The  allowance  for loan losses  decreased to $9.8 million at June 30, 1997 from
$10.5  million at September 30, 1996.  The loan loss  provision was $8.7 million
for the nine months  ended June 30,  1997,  an increase of $6.3 million from the
provision for loan losses a year earlier.  The provision for loan losses for the
nine months ended June 30, 1997 includes $2.7 million related to the merger with
MidConn Bank and $3.4 million  related to the sale of troubled  loans.  The $2.7
million  resulted from applying the Bank's method of  calculating  the loan loss
allowance requirements to the acquired MidConn Bank portfolio. The allowance for
loan losses decreased  despite the above mentioned  provisions  primarily due to
the  charge-offs  of  approximately  $5.8 million  relating to the troubled loan
sale.

At  June  30,  1997,   the  Bank's  ratio  of  allowance   for  loan  losses  to
non-performing  loans increased  significantly to 233% from 89% at September 30,
1996 and the ratio of non-performing assets to total assets declined to 0.44% at
June 30, 1997 from 0.98% as of September 30, 1996.  The change in both ratios is
principally the result of the troubled loan sale.

Management  monitors  the  adequacy of the  allowances  for loan and real estate
owned losses on a continual basis.  While management uses available  information
to  recognize  losses on loans and real estate  owned,  future  additions to the
allowances   may  be  necessary   based  on  changes  in  economic   conditions,
particularly  here in Connecticut.  In connection with the  determination of the
allowances  on loans and real estate  owned,  management  reviews and grades all
adversely  classified  assets as part of its internal loan review process.  Each
loan is reviewed to determine loss exposure and the  borrower's  ability to pay.
Management obtains independent appraisals for significant properties.

In  addition,  various  regulatory  agencies,  as  an  integral  part  of  their
examination  process,  periodically  review the Bank's  allowances for losses on
loans and real estate  owned.  Such  agencies  may require the Bank to recognize
additions to the allowances based on their judgments of information available to
them at the time of the examination.

                                       12


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (continued)

RESULTS OF OPERATIONS

Comparison of the Three and Nine Month Periods Ended June 30, 1997 and 1996.

GENERAL

The Company  reported a net loss of $4.3 million for the quarter  ended June 30,
1997 compared to net income of $3.6 million for the quarter ended June 30, 1996.
Fully diluted  earnings per share declined from $0.56 for the three months ended
June 30,  1996 to a loss of $0.67 in the most  recent  quarter.  The net loss of
$4.3  million was a result of several  non-recurring  factors,  net expenses and
provisions associated with the acquisition of MidConn totaling $6.5 million, and
a $3.4 million  provision for loan loss recorded from the sale of troubled loans
and $1.0 million of other non-recurring expenses.

The MidConn  acquisition net expenses include a $2.7 million  provision for loan
loss, a $488,000  loss on the disposal of premises  and  equipment,  $477,000 in
charges on real estate owned and $3.5 million of other merger related  expenses,
offset by a $546,000 gain on the sale of deposits.

Net income for the nine months  ended June 30, 1997  declined  $12.9  million to
$2.8 million, or $0.44 per fully diluted share, from $15.8 million, or $2.47 per
fully  diluted  share,  for the nine  months  ended June 30,  1996.  The MidConn
acquisition  net  expenses of $6.5  million,  the $3.4  million  loss on sale of
troubled loans and $1.0 million of other non-recurring  expenses  contributed to
the lower  earnings for the nine months ended June 30, 1997.  Net income for the
nine months  ended June 30, 1996  included a $15.9  million  gain on the sale of
deposits  offset by a loss of $1.5 million  from  mortgage  banking  operations,
$468,000 of losses from sales of  securities  and $1.2 million of  non-recurring
expenses.

NET INTEREST INCOME

Net  interest  income was $15.5  million  for the  quarter  ended June 30,  1997
compared to $13.9  million,  during the three  months  ended June 30,  1996,  an
increase of $1.6 million. The increase in net interest income is the result of a
$201 million  increase in the average balance of interest  earning assets partly
offset by a 15 basis point decline in net interest spread to 2.90% for the three
months ended June 30, 1997 versus 3.05% for the quarter ended June 30, 1996. The
security portfolio  accounted for $110.7 million of the growth on the asset side
while the majority of the $136.2 million  increase in average  interest  bearing
liabilities was funded from a $123.9 million  increase in borrowed funds. The 15
basis point  decline in net interest  spread is a  combination  of a seven basis
point  decline in the yield on average  earning  assets and an eight basis point
increase in the cost of interest bearing liabilities.

Net interest income for the nine months ended June 30, 1997 was $43.5 million, a
$4.0 million  increase from the $39.5 million reported for the nine months ended
June 30, 1996. The increase is almost entirely  attributable to a $137.5 million
increase in average  interest  earning assets between the comparative nine month
periods.  Net interest  spread  increased  slightly to 2.96% for the nine months
ended June 30, 1997 from 2.95% for the nine months ended June 30, 1996.


                                       13


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (continued)

PROVISION FOR LOAN LOSSES

The  provision  for loan losses  totaled $7.3 million for the quarter ended June
30, 1997 compared to $659,000 for the June 30, 1996  quarter.  The provision for
loan losses  increased  $6.2  million to $8.7  million for the nine months ended
June 30, 1997 from $2.5  million for the nine months  ended June 30,  1996.  The
provision of $3.4 million  resulting from the sale of the troubled loans and the
$2.7 million  charge taken in order to  consistently  apply the Bank's loan loss
allowance  calculation  methodology to the acquired  MidConn loan portfolio were
the principal factors responsible for the increases in both comparative periods.

NON-INTEREST INCOME

Non-interest income declined $618,000 to $1.2 million for the three months ended
June 30, 1997 from $1.8  million  for the  quarter  ended June 30, 1996 due to a
loss of $912,000 from the disposal of premises and equipment partially offset by
a $546,000  gain on the sale at deposits  during the three months ended June 30,
1997.  Of the total loss on  premises  and  equipment,  $488,000  relates to the
MidConn acquisition.

Non-interest  income for the nine months  ended June 30,  1997 was $4.3  million
compared to $18.3 million for the nine months ended June 30, 1996, a decrease of
$13.9 million. The decrease is primarily  attributable to the $15.9 million gain
on deposits offset by the $1.5 million loss from mortgage  banking  expenditures
and a $468,000  loss on the sale of securities  reported  during the nine months
ended June 30, 1996.

NON-INTEREST EXPENSE

Non-interest  expense totaled $15.6 million for the quarter ended June 30, 1997,
a $6.2  million  increase  from the $9.4  million  reported for the three months
ended June 30, 1996. Increases in the June 30, 1997 quarter compared to the June
30, 1996 quarter of $154,000 in  compensation  and benefits,  $176,000 in office
occupancy,  $533,000 in advertising  and $616,000 in the net cost of real estate
operations,  in addition to the merger  expense of $3.5  million and the cost of
the Corporation  obligated  mandatorily  redeemable preferred securities of $1.3
million, were the factors contributing to the increase.

Operation  of  the  supermarket  branches  during  the  June  30,  1997  quarter
contributed to the increases in compensation and benefits and office  occupancy.
Advertising  expenses  during  the three  months  ended  June 30,  1997  include
$300,000  related  to  a  name  recognition   campaign  and  $167,000   directly
attributable  to the name change of the banking  subsidiary  from Eagle  Federal
Savings  Bank to  Eagle  Bank.  The net  cost of real  estate  owned  operations
includes  $477,000 of charges  reflecting  the Bank's  disposition  strategy for
several  properties  obtained  in the  acquisition  of  MidConn  and a  $161,000
increase  from the June 30,  1996  quarter  to the  June  30,  1997  quarter  in
non-acquisition related provisions for real estate owned losses.

Non-interest expense increased $4.2 million to $33.2 million for the nine months
ended June 30, 1997 from $29.0  million  during the nine  months  ended June 30,
1996. The MidConn merger  expenses,  cost of Corporation  obligated  mandatorily
redeemable  preferred  securities  and a $606,000  increase in office  occupancy
expenses  were  responsible  for the  overall  increase,  offset  by a  $862,000
decrease in Federal deposit insurance  premiums.  Office occupancy expenses were
higher due to the  operation of the  supermarket  branches  during the 1997 nine
month  period and the  operation  of a smaller but more  costly  branch  network
throughout the nine months ended June 30, 1997 compared to the nine months ended
June 30, 1996. The decrease in Federal deposit  insurance  premiums was a result
of the  recapitalization of the Savings Association  Insurance Fund in September
1996 which lowered the premium rate.


                                       14


<PAGE>



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                   (continued)


The $3.5 million of merger expenses include $1.6 million of compensation related
expenses including the severance amounts paid to former MidConn employees,  $1.7
million  of legal,  accounting  and other  professional  fees and  approximately
$200,000 of other miscellaneous expenses.

INCOME TAXES

The Company  recorded an income tax benefit of $1.9 million for the three months
ended June 30, 1997 compared to tax expense of $2.1 million for the three months
ended June 30, 1996. Income tax expense totaled $3.1 million for the nine months
ended June 30, 1997  compared to $10.4 million in the  comparative  period prior
year.  The  effective tax rate was 30.6% for the quarter ended June 30, 1997 and
51.8% for the nine months  ended June 30,  1997.  The  effective  tax rates were
impacted by $1.7 million of non-deductible merger related expenses.

                                       15


<PAGE>



                     EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                                     PART II

ITEM 1 - LEGAL PROCEEDINGS
   Not applicable

ITEM 2 - CHANGES IN SECURITIES
   Not applicable

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES
   Not applicable

ITEM 4 - SUBMISSION OF MATTER TO A VOTE OF SECURITIES HOLDERS
   A special  meeting of the  shareholders  of Eagle Financial Corp. was held on
   May 28, 1997, at which time the following  proposal was  considered and voted
   upon: (1) the approval and issuance of up to 1,752,077  shares of the Company
   common  stock  in  connection  with  the  transactions  contemplated  by  the
   Agreement and Plan of Merger,  dated as of January 27, 1997, by and among the
   Company, Eagle Bank and MidConn Bank.

   With respect to Proposal One,  2,912,697  votes were cast FOR approval of the
   issuance of stock in connection with the acquisition of MidConn Bank, 172,682
   votes were cast against such approval and 15,656 votes abstained.

ITEM 5 - OTHER INFORMATION
   Not applicable

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

         3.2      Bylaws, as amended on June 24, 1997
         27       Financial Data Schedule
         99       Press Release dated July 24, 1997.

(b)      Reports on Form 8-K.

   On April 8, 1997 the Company filed a report on Form 8-K which  reported under
   Item 5 - Other Events,  an announcement  that the Company had completed a $50
   million private  placement of 10% capital  securities due March 15, 2027. The
   securities were issued by the Holding Company's  recently formed  subsidiary,
   Eagle Financial Capital Trust I.

   On May 8, 1997,  the Company filed a report on Form 8-K which  reported under
   Item 5 - Other Events,  an  announcement  that the Company had entered into a
   Purchase and  Assumption  agreement  to sell one of the branch  offices to be
   acquired as part of the transaction with MidConn Bank.

   On June 13, 1997 the Company filed a report on Form 8-K which  reported under
   Item 5 - Other  Events,  an  announcement  that the Company had completed its
   previously announced acquisition of MidConn Bank on May 31, 1997.


                                       16


<PAGE>



                     EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                                   SIGNATURES

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

                                       EAGLE FINANCIAL CORP.


Date:  August 14, 1997                 By: /s/ Mark J. Blum
                                     -------------------------------------------
                                       Mark J. Blum
                                       Vice President, Chief Financial Officer



Date:  August 14, 1997                 By: /s/ Barbara S. Mills
                                     -------------------------------------------
                                       Barbara S. Mills
                                       Vice President, Treasurer



                                       17


<PAGE>



                                  EXHIBIT INDEX

                                                                   Sequentially
Exhibit No.                                 Exhibit                Numbered Page
- ----------                                  -------               -------------

3.2   Bylaws, as amended on June 24, 1997

27    Financial Data Schedule

99    Press Release dated July 24, 1997



                                       18


                                     BYLAWS
                                       OF
                              EAGLE FINANCIAL CORP.
                     (HEREINAFTER CALLED THE "CORPORATION")


                                    ARTICLE I
                                     OFFICES

     Section 1.  Registered  Office.  The registered  office of the  Corporation
shall be in the city of Wilmington, county of New Castle, State of Delaware.

     Section 2. Other  Offices.  The  Corporation  may also have offices at such
other  places  both  within and  without  the State of  Delaware as the board of
directors may from time to time determine.


                                   ARTICLE II
                            MEETINGS OF SHAREHOLDERS

     Section 1 Place of Meetings.  Meetings of shareholders  for the election of
directors or for any other purpose shall be held at such time and place,  either
within or without the State of  Delaware,  as shall be  designated  from time to
time by the board of  directors  and stated in the notice of the meeting or in a
duly executed waiver of notice thereof.

     Section 2. Annual  Meetings.  The annual meetings of shareholders  shall be
held at 50 Litchfield Street, Torrington,  Connecticut on the third Wednesday of
January at 11:00 a.m.  commencing in January 1988, or at such other place,  date
and hour as shall be designated  from time to time by the board of directors and
stated in the notice of the meeting,  at which meetings the  shareholders  shall
elect by a plurality  vote a board of directors and transact such other business
as may  properly be brought  before the  meeting.  Written  notice of the annual
meeting  stating the place,  date and hour of the meeting shall be given to each
shareholder  entitled to vote at such  meeting not less than 10 nor more than 60
days before the date of the meeting,  except as  otherwise  required by law. The
notice  shall also set forth the  purpose or  purposes  for which the meeting is
called.

     Section  3.  Business  at  Annual  Meeting.  At an  annual  meeting  of the
shareholders,  only such business shall be conducted as shall have been properly
brought before the meeting.  To be properly  brought  before an annual  meeting,
business  must be (a)  specified  in the  notice of meeting  (or any  supplement
thereto)  given by or at the direction of the board of directors,  (b) otherwise
properly  brought  before  the  meeting by or at the  direction  of the board of
directors,   or  (c)  otherwise   properly  brought  before  the  meeting  by  a
shareholder.

     For  business  to  be  properly  brought  before  an  annual  meeting  by a
shareholder, the shareholder must have given timely notice thereof in writing to
the secretary of the Corporation.  To be timely, a shareholder's  notice must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation  not less than 30 days nor more than 90 days  prior to the  meeting;
provided,  however,  that in the event  that less than 45 days'  notice or prior
public disclosure

                                        1

<PAGE>



of the  date of the  meeting  is given or made to  shareholders,  notice  by the
shareholder  to be  timely  must be so  received  not  later  than the  close of
business on the 15th day  following  the day on which such notice of the date of
the  annual   meeting  was  mailed  or  such  public   disclosure  was  made.  A
shareholder's  notice to the  secretary  shall set forth as to each  matter  the
shareholder  proposes to bring before the annual meeting (a) a brief description
of the business  desired to be brought before the annual meeting and the reasons
for conducting such business at the annual  meetings,  (b) the name and address,
as they appear on the  Corporation's  books, of the  shareholder  proposing such
business,  (c) the class and  number  of  shares  of the  Corporation  which are
beneficially  owned by the  shareholder,  and (d) any  material  interest of the
shareholder  in such business.  Notwithstanding  anything in these bylaws to the
contrary,  no  business  shall be  conducted  at an  annual  meeting  except  in
accordance  with the  procedures set forth in this Section 3. The chairman of an
annual meeting shall, if the facts warrant,  determine and declare to the annual
meeting that a matter of business was not properly brought before the meeting in
accordance with the provisions of this Section 3, and if he should so determine,
he shall so declare to the meeting and any such  business not  properly  brought
before the meeting shall not be transacted.

     Section 4.  Special  Meetings.  Special  meetings of  shareholders  for any
purpose  may be called only as provided  in the  Certificate  of  Incorporation.
Written  notice of a special  meeting  stating  the place,  date and hour of the
meeting  and the purpose or  purposes  for which the meeting is called  shall be
given,  except as  otherwise  required by law, not less than 10 nor more than 60
days before the date of the meeting to each shareholder entitled to vote at such
meeting.

     Section 5. Quorum. The holders of one-third of the capital stock issued and
outstanding  and entitled to vote thereat,  present in person or  represented by
proxy,  shall  constitute a quorum at all meetings of the  shareholders  for the
transaction  of  business.  If,  however,  such  quorum  shall not be present or
represented at any meeting of the  shareholders,  the  shareholders  entitled to
vote thereat,  present in person or  represented  by proxy,  shall have power to
adjourn the meeting from time to time, without notice other than announcement at
the meeting,  until a quorum shall be present or represented.  At such adjourned
meeting at which a quorum shall be present or  represented,  any business may be
transacted  which  might  have been  transacted  at the  meeting  as  originally
noticed.  If the  adjournment  is  for  more  than  30  days,  or if  after  the
adjournment  a new record date is fixed for the adjourned  meeting,  a notice of
the adjourned meeting shall be given to each shareholder entitled to vote at the
meeting.

     Section 6. Voting.  Except as otherwise required by law, the Certificate of
Incorporation  or these  bylaws,  any  matter  brought  before  any  meeting  of
shareholders  shall be decided by the  affirmative  vote of the  majority of the
votes  cast  on  the  matter.  Each  shareholder  represented  at a  meeting  of
shareholders  shall be  entitled  to cast one vote for each share of the capital
stock entitled to vote thereat held by such shareholder. The board of directors,
in its discretion, may require that any votes cast at such meeting shall be cast
by written ballot.

     Section  7. List of  Shareholders  Entitled  to Vote.  The  officer  of the
Corporation who has charge of the stock ledger of the Corporation  shall prepare
and make,  at least ten days before every  meeting of  shareholders,  a complete
list  of  the  shareholders  entitled  to  vote  at  the  meeting,  arranged  in
alphabetical  order,  and showing the address of each shareholder and the number
of shares registered in the name of each shareholder. Such list shall be open to
the examination of any

                                        2

<PAGE>



shareholder,  for any purpose germane to the meeting,  during ordinary  business
hours, for a period of at least ten days prior to the meeting, either at a place
within the city where the meeting is to be held,  which place shall be specified
in the notice of the meeting,  or, if not so  specified,  at the place where the
meeting is to be held.  The list shall also be produced and kept at the time and
place of the meeting during the whole time thereof,  and may be inspected by any
shareholder of the Corporation who is present.

     Section 8. Stock Ledger.  The stock ledger of the Corporation  shall be the
only  evidence  as to who are the  shareholders  entitled  to  examine  the list
required by Section 7 of this Article II or to vote in person or by proxy at any
meeting of shareholders.

     Section 9. Proxies. At all meetings of shareholders, a shareholder may vote
by  proxy  executed  in  writing  by  the  shareholder  or his  duly  authorized
attorney-in-fact. Proxies solicited on behalf of the board of directors shall be
voted as directed by the shareholder  or, in the absence of such  direction,  as
determined  by a majority  of the board of  directors.  No proxy  shall be valid
after three years from its date,  unless the proxy provides for a longer period.
A duly executed  proxy shall be  irrevocable if it states that it is irrevocable
and if, and only as long as, it is coupled with an interest sufficient in law to
support an irrevocable power.

     Section 10. Voting of Shares in the Name of Two or More Persons.  If shares
or other  securities  having voting power stand of record in the names of two or
more persons,  whether  fiduciaries,  members of a  partnership,  joint tenants,
tenants  in common,  tenants by the  entirety  or  otherwise,  or if two or more
persons have the same fiduciary relationship  respecting the same shares, unless
the secretary of the  Corporation is given written notice to the contrary and is
furnished with a copy of the instrument or order appointing them or creating the
relationship wherein it is so provided,  their acts with respect to voting shall
have the following effect: (1) if only one votes, his act binds all; (2) if more
than one vote, the act of the majority so voting binds all; (3) if more than one
vote,  but the vote is evenly split on any particular  matter,  each faction may
vote the securities in question proportionally, or any person voting the shares,
or a  beneficiary,  if any,  may apply to the Court of  Chancery of the State of
Delaware or such other court as may have  jurisdiction  to appoint an additional
person to act with the persons so voting the  shares,  which shall then be voted
as  determined  by a majority of such  persons and the person  appointed  by the
Court. If the instrument so filed shows that any such tenancy is held in unequal
interests, a majority or even-split for the purposes of this subsection shall be
a majority or even-split in interest.

     Section 12.  Voting of Shares by Certain  Holders.  Shares  standing in the
name of another  corporation may be voted by any officer,  agent or proxy as the
bylaws of such corporation may prescribe,  or, in the absence of such provision,
as the board of directors of such  corporation may determine.  Shares held by an
administrator,  executor,  guardian or  conservator  may be voted by him, but no
trustee  shall be entitled to vote shares held by him without a transfer of such
shares into his name.  Shares standing in the name of a receiver may be voted by
such  receiver,  and shares  held by or under the  control of a receiver  may be
voted by such receiver  without the transfer into his name if authority so to do
is contained in an appropriate  order of the court or other public  authority by
which such receiver was appointed.

     A  shareholder  whose  shares are  pledged  shall be  entitled to vote such
shares unless in the

                                        3

<PAGE>



transfer  by the  pledgor  on the  books  of the  Corporation  he has  expressly
empowered  the pledgee to vote thereon,  in which case only the pledgee,  or his
proxy, may represent such stock and vote thereon.

     Neither  treasury  shares of its own  stock  held by the  Corporation,  nor
shares held by another corporation, if a majority of the shares entitled to vote
for  the  election  of  directors  of such  other  corporation  are  held by the
Corporation,  shall be voted at any meeting or counted in determining  the total
number of outstanding shares at any given time for purposes of any meeting.

     Section  13.  Inspectors  of  Election.   In  advance  of  any  meeting  of
shareholders, the board of directors may appoint any persons other than nominees
for office as inspectors  of election to act at such meeting or any  adjournment
thereof.  The number of inspectors shall be either one or three. If the board of
directors  so appoints  either one or three such  inspectors,  that  appointment
shall not be  altered at the  meeting.  If  inspectors  of  election  are not so
appointed, the chairman of the board or the president may, and on the request of
not less than ten percent of the votes  represented at the meeting  shall,  make
such appointments at the meeting.  If appointed at the meeting,  the majority of
the votes  present shall  determine  whether one or three  inspectors  are to be
appointed. In case any person appointed as inspector fails to appear or fails or
refuses  to act,  the  vacancy  may be  filled  by  appointment  by the board of
directors  in advance  of the  meeting  or by the  chairman  of the board or the
president.

     Unless  otherwise  prescribed by law, the duties of such  inspectors  shall
include:  determining the number of shares of stock entitled to vote, the voting
power of each  share,  the  shares  of stock  represented  at the  meeting,  the
existence  of a quorum,  the  authenticity,  validity  and  effect  of  proxies;
receiving votes, ballots or consents; hearing and determining all challenges and
questions in any way arising in connection with the right to vote;  counting and
tabulating all votes or consents;  determining the result;  and such acts as may
be proper to conduct the election or the vote with fairness to all shareholders.

     Section  14.  Conduct of  Meetings.  Annual and special  meetings  shall be
conducted in accordance  with rules  prescribed by the presiding  officer of the
meeting, unless otherwise prescribed by law or these bylaws.

     The board of directors shall designate,  when present,  either the chairman
of the board or the president to preside at such meetings.


                                   ARTICLE III
                                    DIRECTORS

     Section 1. Number and Election of Directors.  The number of directors shall
be ten. Directors need not be residents of the State of Delaware.  Each director
must be a resident of the State of  Connecticut  and be regularly  employed on a
substantially full time basis in the State of Connecticut;  provided,  that such
requirements  as to residence and  employment  shall not apply prior to the 1995
annual meeting of the Corporation to a director  serving at the time of adoption
of this By-law.

                                        4

<PAGE>




     Directors  shall be elected  only by  shareholders  at annual  meetings  of
shareholders,  other than the initial  board of directors and except as provided
in Section 2 of this  Article  III in the case of  vacancies  and newly  created
directorships. Each director elected shall hold office for the term for which he
is elected and until his successor is elected and qualified or until his earlier
resignation  or removal.  After the  Corporation  becomes  publicly-owned,  each
director is required to own not less than 100 shares of the common  stock of the
Corporation.

     Section 2.  Classes;  Terms of Office;  Vacancies.  The board of  directors
shall divide the directors into three classes; and, when the number of directors
is  changed,  shall  determine  the class or classes to which the  increased  or
decreased number of directors shall be apportioned;  provided,  further, that no
decrease in the number of directors  shall affect the term of any director  then
in office. At each annual meeting of shareholders,  directors elected to succeed
those whose terms are  expiring  shall be elected for a term of office to expire
at the third succeeding annual meeting of shareholders and when their respective
successors are elected and qualified.

     Vacancies and newly created  directorships  resulting  from any increase in
the authorized number of directors may be filled, for the unexpired term, by the
concurring vote of a majority of the directors then in office,  whether or not a
quorum,  and any director so chosen  shall hold office for the  remainder of the
full term of the class of  directors in which the new  directorship  was created
for the vacancy  occurred and until such  director's  successor  shall have been
elected and qualified.

     Section 3. Duties and Powers.  The  business  of the  Corporation  shall be
managed by or under the  direction of the board of directors  which may exercise
all such powers of the Corporation and do all such lawful acts and things as are
not by  statute  or by the  Certificate  of  Incorporation  or by  these  bylaws
directed or required to be exercised or done by the shareholders.

     The board of directors  shall  annually elect a chairman of the board and a
president from among its members and shall designate,  when present,  either the
chairman of the board or the president to preside at its meetings.

     Section 4.  Meetings.  The board of directors of the  Corporation  may hold
meetings,  both  regular  and  special,  either  within or without  the State of
Delaware.  The annual  regular  meeting of the board of directors  shall be held
without other notice than this bylaw  immediately  after,  and at the same place
as, the annual meeting of the shareholders.  Additional  regular meetings of the
board of directors shall be held monthly, and may be held without notice at such
time and at such  place as may from time to time be  determined  by the board of
directors.  Special  meetings  of the  board of  directors  may be called by the
chairman of the board,  the president or a majority of directors then in office.
Notice thereof stating the place, date and hour of the meeting shall be given to
each  director  either  by mail not less  than 48 hours  before  the date of the
meeting, or by telephone or telegram on 24 hours' notice.

     Section 5. Quorum. Except as may be otherwise specifically provided by law,
the Certificate of Incorporation  or these bylaws,  at all meetings of the board
of  directors,  a majority of the  directors  then in office shall  constitute a
quorum  for  the  transaction  of  business  and the  act of a  majority  of the
directors  present at any meeting at which there is a quorum shall be the act of


                                        5

<PAGE>



the board of  directors.  If a quorum shall not be present at any meeting of the
board of directors,  the directors  present thereat may adjourn the meeting from
time to time,  without notice other than  announcement  at the meeting,  until a
quorum shall be present.


     Section 6. Actions Without Meeting.  Any action required or permitted to be
taken at any meeting of the board of directors or of any  committee  thereof may
be taken  without a meeting,  if all the  members of the board of  directors  or
committee,  as the case may be, consent  thereto in writing,  and the writing or
writings are filed with the minutes of  proceedings of the board of directors or
committee.

     Section 7. Meetings by Means of Conference Telephone.  Members of the board
of directors of the  Corporation,  or any committee  designated by the boards of
directors,  may  participate  in a  meeting  of the board of  directors  or such
committee by means of a conference telephone or similar communications equipment
by means of which all persons  participating in the meeting can hear each other,
and  participation  in a meeting  pursuant  to this  Section 7 shall  constitute
presence in person at such meeting.

     Section 8. Compensation. The board of directors shall have the authority to
fix the  compensation of directors.  The directors may be paid their  reasonable
expenses,  if any, of  attendance  at each meeting of the board of directors and
may be paid a reasonable fixed sum for actual  attendance at each meeting of the
board of directors.  Directors,  as such,  may receive a stated salary for their
services.  No  such  payment  shall  preclude  any  director  from  serving  the
Corporation in any other capacity and receiving compensation therefor.

     Members of special or standing  committees may be allowed like compensation
for attending committee meetings.

     Section 9.  Interested  Directors.  No contract or transaction  between the
Corporation  and  one or more of its  directors  or  officers,  or  between  the
Corporation  and any  other  corporation,  partnership,  association,  or  other
organization  in which one or more of its directors or officers are directors or
officers,  or have a financial  interest,  shall be void or voidable  solely for
this  reason,  or solely  because  the  director  or  officer  is  present at or
participates in the meeting of the board of directors or committee thereof which
authorized the contract or transaction, or solely because his or their votes are
counted  for  such  purpose  if (i)  the  material  facts  as to  his  or  their
relationship  or interest and as to the contract or transaction are disclosed or
are known to the board of directors or the committee, and the board of directors
or  committee  in good faith  authorizes  the  contract  or  transaction  by the
affirmative votes of a majority of the disinterested directors,  even though the
disinterested  directors be less than a quorum; or (ii) the material facts as to
his or their  relationship or interest and as to the contract or transaction are
disclosed or are known to the  shareholders  entitled to vote  thereon,  and the
contract or  transaction is  specifically  approved in good faith by vote of the
shareholders; or (iii) the contract or transaction is fair as to the Corporation
as of the time it is authorized, approved or ratified by the board of directors,
a committee thereof or the shareholders.  Common or interested  directors may be
counted in  determining  the  presence  of a quorum at a meeting of the board of
directors or of a committee which authorizes the contract or transaction.

     Section  10.  Corporate  Books.  The  directors  may keep the  books of the


                                        6

<PAGE>



Corporation outside of the State of Delaware at such place or places as they may
from time to time determine.

     Section 11.  Presumption of Assent.  A director of the  Corporation  who is
present at a meeting of the board of  directors at which action on any matter is
taken shall be presumed to have  assented to the action taken unless his dissent
or abstention  shall be entered in the minutes of the meeting or unless he shall
file his written  dissent to such action with the person acting as the secretary
of the meeting before the  adjournment  thereof or shall forward such dissent by
registered mail to the secretary of the  Corporation  within five days after the
date he  receives a copy of the  minutes of the  meeting.  Such right to dissent
shall not apply to a director who voted in favor of such action.

     Section 12.  Resignation.  Any director may resign at any time by sending a
written notice of such resignation to the chairman of the board or the president
of the Corporation.  Unless otherwise  specified  therein such resignation shall
take effect upon receipt  thereof by the chairman of the board or the president.
More than three  consecutive  absences  from  regular  meetings  of the board of
directors,  unless  excused  by  resolution  of the  board of  directors,  shall
automatically  constitute a  resignation,  effective  when such  resignation  is
accepted by the board of directors.

     Section 13. Nominees. Only persons who are nominated in accordance with the
procedures  set forth in this  Section  13 shall be  eligible  for  election  as
directors.  Nominations of persons for election to the board of directors of the
Corporation  may be made at a meeting of  shareholders by or at the direction of
the board of directors or by any shareholder of the Corporation entitled to vote
for the  election  of  directors  at the meeting  who  complies  with the notice
procedures set forth in this Section 13. Such nominations, other than those made
by or at the  direction  of the board of  directors,  shall be made  pursuant to
timely notice in writing to the secretary of the  Corporation.  To be timely,  a
shareholder's  notice  shall be  delivered  to or  mailed  and  received  at the
principal  executive  offices of the  Corporation not less than 30 days nor more
than 90 days prior to the  meeting;  provided,  however,  that in the event that
less than 45 days' notice or prior public  disclosure of the date of the meeting
is given or made to shareholders, notice by the shareholder to be timely must be
so received not later than the close of business on the 15th day  following  the
day on which such  notice of the date of the  meeting  was mailed or such public
disclosure was made.  Such  shareholder's  notice shall set forth (a) as to each
person whom the shareholder  proposes to nominate for election or re-election as
a director,  (i) the name, age,  business address and residence  address of such
person,  (ii) the principal  occupation or employment of such person,  (iii) the
class and number of shares of the Corporation  which are  beneficially  owned by
such  person,  and (iv) any other  information  relating  to such person that is
required to be disclosed in  solicitations or proxies for election of directors,
or is otherwise  required,  in each case  pursuant to  Regulation  14A under the
Securities  Exchange Act of 1934, as amended  (including without limitation such
person's  written consent to being named in the proxy statement as a nominee and
to serving as a  director  if  elected);  and (b) as to the  shareholder  giving
notice (i) the name and address,  as they appear on the Corporation's  books, of
such  shareholder  and (ii) the  class and  number of shares of the  Corporation
which are beneficially owned by such shareholder. At the request of the board of
directors,  any person  nominated  by the board of  directors  for election as a
director  shall furnish to the  secretary of the  Corporation  that  information
required to be set forth in a shareholder's  notice of nomination which pertains
to the nominee. No person shall be eligible for election as a director of the

                                        7

<PAGE>



Corporation unless nominated in accordance with the procedures set forth in this
Section 13. The chairman of the meeting shall,  if the facts warrant,  determine
and declare to the meeting that a  nomination  was not made in  accordance  with
procedures prescribed by the bylaws, and if he should so determine,  he shall so
declare to the meeting and the defective nomination shall be disregarded.

     Section 14. Age  Limitation.  No person of an age 70 years or older will be
eligible for election, reelection,  appointment or reappointment to the Board of
Directors  of the  Corporation  and no  director  shall serve as such beyond the
annual  meeting  of  the  Corporation   immediately  following  such  director's
attainment of age 70 years;  provided,  that such limitation as to service shall
not apply  prior to the 1995  annual  meeting of the  Corporation  to a director
serving at the time of adoption of this By-law.


                                   ARTICLE IV
                         EXECUTIVE AND OTHER COMMITTEES

     Section 1. Appointment.  The board of directors, by resolution adopted by a
majority of the full board, may designate the chief executive officer and two or
more other directors to constitute an executive  committee.  The chairman of the
board shall serve as the chairman of the executive committee, unless a different
director is designated as chairman by the board of directors. The designation of
any  committee  pursuant  to this  Article IV and the  delegation  of  authority
thereto shall not operate to relieve the board of directors, or any director, of
any responsibility imposed by law or regulation.

     Section 2. Authority. The executive committee,  when the board of directors
is not in session,  shall have and may exercise all the powers and  authority of
the board of  directors  in the  management  of the  business and affairs of the
Corporation,  and may authorize the seal of the Corporation to be affixed to all
papers which may require it, except to the extent,  if any, that such powers and
authority shall be limited by the resolution appointing the executive committee;
and  except  also  that the  executive  committee  shall  not have the  power or
authority of the board of directors with  reference to amending the  Certificate
of Incorporation; adopting an agreement of merger or consolidation; recommending
to the shareholders  the sale, lease or exchange of all or substantially  all of
the  Corporation's  property  and assets;  recommending  to the  shareholders  a
dissolution of the  Corporation  or a revocation of a dissolution;  amending the
bylaws of the Corporation;  filling a vacancy or creating a new directorship; or
approving a transaction in which any member of the executive committee, directly
or indirectly,  has any material beneficial interest;  and unless the resolution
or bylaws expressly so provide, the executive committee shall not have the power
or  authority  to declare a dividend or to  authorize  the  issuance of stock or
securities convertible into or exercisable for stock.

     Section 3. Tenure.  Subject to the  provisions of Section 8 of this Article
IV,  each member of the  executive  committee  shall hold office  until the next
annual regular  meeting of the board of directors  following his designation and
until his successor is designated as a member of the executive committee.

     Section 4.  Meetings.  Regular  meetings of the executive  committee may be
held without notice at such times and places as the executive  committee may fix
from time to time by resolution.

                                        8

<PAGE>



Special meetings of the executive committee may be called by the chairman of the
executive committee, the chief executive officer or any two members thereof upon
not less than one day's notice stating the place,  date and hour of the meeting,
which notice may be written or oral.  Any member of the executive  committee may
waive  notice of any meeting  and no notice of any meeting  need be given to any
member  thereof who attends in person.  The notice of a meeting of the executive
committee need not state the business proposed to be transacted at the meeting.

     Section 5.  Quorum.  A majority of the members of the  executive  committee
shall  constitute  a quorum  for the  transaction  of  business  at any  meeting
thereof,  and  action  of the  executive  committee  must be  authorized  by the
affirmative  vote of a majority of the  members  present at a meeting at which a
quorum is present.

     Section 6. Action Without a Meeting. Any action required or permitted to be
taken by the executive  committee at a meeting may be taken without a meeting if
a consent in writing,  setting forth the action so taken, shall be signed by all
of the members of the executive  committee and the writing or writings are filed
with the minutes of the proceedings of the committee.

     Section 7. Vacancies.  Any vacancy in the executive committee may be filled
by a resolution adopted by a majority of the full board of directors.

     Section 8. Resignations and Removal.  Any member of the executive committee
may be  removed  at any time with or without  cause by  resolution  adopted by a
majority of the full board of directors.  Any member of the executive  committee
may resign from the executive  committee at any time by giving written notice to
the chairman of the board or the president of the Corporation.  Unless otherwise
specified  therein,  such  resignation  shall  take  effect  upon  receipt.  The
acceptance of such resignation shall not be necessary to make it effective.

     Section 9.  Procedure.  The  executive  committee  may fix its own rules of
procedure  which  shall not be  inconsistent  with these  bylaws.  It shall keep
regular  minutes  of its  proceedings  and  report the same to the full board of
directors  for its  information  at the  meeting  thereof  held  next  after the
proceedings shall have been taken.

     Section 10. Other  Committees.  The board of directors by resolution  shall
establish an audit committee and a stock option committee, composed in each case
only of directors who are not  employees of the  Corporation  or any  subsidiary
thereof.  The board of directors by  resolution  may also  establish  such other
committees  composed of  directors  as they may  determine  to be  necessary  or
appropriate for the conduct of the business of the Corporation and may prescribe
the duties and powers thereof.


                                    ARTICLE V
                                    OFFICERS

     Section 1.  Positions.  The  officers of the  Corporation  shall  include a
president,  one or more vice  presidents,  a secretary and a treasurer,  each of
whom shall be elected by the board of directors. The board of directors may also
designate the chairman of the board as an officer. The president

                                        9

<PAGE>



shall be the chief executive officer,  unless the board of directors  designates
the chairman of the board as the chief executive officer. The president shall be
a director of the Corporation. The offices of the secretary and treasurer may be
held by the same person and a vice president may also be either the secretary or
the treasurer.

     The  board of  directors  may  designate  one or more  vice  presidents  as
executive  vice president or senior vice  president.  The board of directors may
also elect or authorize the  appointment  of such other officers as the business
of the  Corporation  may require.  The officers  shall have such  authority  and
perform such duties as the board of directors may from time to time authorize or
determine.  In the  absence of action by the board of  directors,  the  officers
shall  have such  powers  and duties as  generally  pertain to their  respective
offices.

     Section 2. Election. The board of directors at its first meeting held after
the annual  meeting of  shareholders  shall elect  annually  the officers of the
Corporation  who shall  exercise such powers and perform such duties as shall be
set forth in these  bylaws and as  determined  from time to time by the board of
directors;  and all  officers of the  Corporation  shall hold office until their
successors  are chosen and  qualified,  or until their  earlier  resignation  or
removal.  Any officer  elected by the board of  directors  may be removed at any
time by the  affirmative  vote of a  majority  of the  board of  directors.  Any
vacancy  occurring in any office of the Corporation shall be filled by the board
of directors.  The salaries of all officers of the Corporation shall be fixed by
the board of directors.

     Section 3.  Removal.  Any officer may be removed by the board of  directors
whenever in its judgment the best  interests of the  Corporation  will be served
thereby,  but such removal,  other than for cause, shall be without prejudice to
the contract rights, if any, of the person so removed.

     Section 4. Voting Securities Owned by the Corporation.  Powers of attorney,
proxies,  waivers of notice of meeting,  consents and other instruments relating
to  securities  owned by the  Corporation  may be executed in the name of and on
behalf of the Corporation by the president or any vice  president,  and any such
officer  may,  in the name of and on  behalf of the  Corporation,  take all such
action as any such  officer may deem  advisable to vote in person or by proxy at
any meeting of security  holders of any corporation in which the Corporation may
own  securities  and at any such meeting  shall possess and may exercise any and
all rights and powers incident to the ownership of such securities and which, as
the owner  thereof,  the  Corporation  might have  exercised  and  possessed  if
present.  The board of directors  may, by  resolution,  from time to time confer
like powers upon any other person or persons.


                                   ARTICLE VI
                                      STOCK

     Section 1. Form of  Certificates.  Every holder of stock in the Corporation
shall  be  entitled  to  have a  certificate  signed  by or in the  name  of the
Corporation  by (i) the chairman of the board or the  president  and (ii) by the
secretary or an assistant secretary of the corporation,  representing the number
of shares registered in certificate form.

     Section 2. Signatures. Any or all of the signatures on a certificate may be
facsimile. In

                                       10

<PAGE>



case any officer,  transfer agent or registrar who has signed or whose facsimile
signature  has been  placed  upon a  certificate  shall  have  ceased to be such
officer before such  certificate is issued,  it may be issued by the Corporation
with the same effect as if he were such officer at the date of issue.

     Section 3. Lost  Certificates.  The  president  or any vice  president  may
direct a new  certificate to be issued in place of any  certificate  theretofore
issued by the Corporation  alleged to have been lost, stolen or destroyed,  upon
the making of an affidavit of that fact by the person  claiming the  certificate
of stock to be lost,  stolen or destroyed.  When authorizing such issue of a new
certificate, the president or any vice president may, in his discretion and as a
condition  precedent  to the issuance  thereof,  require the owner of such lost,
stolen or destroyed Certificate,  or his legal representative,  to advertise the
same in such manner as such officer may require and/or to give the Corporation a
bond in such sum as he may  direct as  indemnity  against  any claim that may be
made against the  Corporation  with respect to the  certificate  alleged to have
been lost, stolen or destroyed.

     Section 4. Transfers. Stock of the Corporation shall be transferable in the
manner  prescribed by law and in these bylaws.  Transfers of stock shall be made
on the books of the  Corporation  only by the person named in the certificate or
by his attorney  lawfully  constituted  in writing and upon the surrender of the
certificate therefor, which shall be cancelled before a new certificate shall be
issued.

     Section 5. Record Date.  In order that the  Corporation  may  determine the
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment thereof, or entitled to receive payment of any dividend or other
distribution  or allotment of any rights,  or entitled to exercise any rights in
respect of any change,  conversion  or exchange of stock,  or for the purpose of
any other lawful  action,  the board of directors may fix, in advance,  a record
date, which shall not be more than 60 days nor less than 10 days before the date
of any such  meeting,  nor more than 60 days prior to any other action for which
the record  date is  established.  A  determination  of  shareholders  of record
entitled to notice of or to vote at a meeting of shareholders shall apply to any
adjournment of the meeting;  provided,  however, that the board of directors may
fix a new record date for the adjourned  meeting.  In order that the Corporation
may  determine  the  shareholders  entitled  to consent to  corporate  action in
writing without a meeting,  the board of directors may fix, in advance, a record
date,  which  shall  not be more  than 10 days  after  the date  upon  which the
resolution fixing the record date is adopted by the board of directors.

     Section  6.  Beneficial  Owners.  The  Corporation  shall  be  entitled  to
recognize the exclusive  right of a person  registered on its books as the owner
of shares to  receive  dividends,  and to vote as such  owner,  and shall not be
bound to recognize  any equitable or other claim to or interest in such share or
shares on the part of any other  person,  whether or not the  Corporation  shall
have express or other notice thereof except as otherwise required by law.


                                   ARTICLE VII
                                     NOTICES

     Section  1.  Notices.  Whenever  written  notice is  required  by law,  the
Certificate of Incorporation or these bylaws to be given to any director, member
of a committee or shareholder,

                                       11

<PAGE>



such  notice  may be given by mail,  addressed  to such  director,  member  of a
committee  or  shareholder,  at his  address as it appears on the records of the
Corporation, with postage thereon prepaid, and such notice shall be deemed to be
given at the time when the same shall be  deposited  in the United  States mail.
Written notice may also be given personally or by telegram, telex or cable.

     Section 2.  Waivers of Notice.  Whenever any notice is required by law, the
Certificate of Incorporation or these bylaws to be given to any director, member
of a committee or shareholder, a waiver thereof in writing, signed by the person
or persons  entitled  to said  notice,  whether  before or after the time stated
therein, shall be deemed equivalent thereto.

     Attendance of a person at a meeting shall  constitute a waiver of notice of
such meeting,  except when the person attends a meeting with the express purpose
of  objecting,  at the  beginning  of the  meeting,  to the  transaction  of any
business  because the meeting is not lawfully  called or  convened.  Neither the
business to be transacted  at nor the purpose of any regular or special  meeting
of the shareholders,  directors,  or members of a committee of directors need be
specified in any other waiver of notice unless so required by the Certificate of
Incorporation or these bylaws.


                                  ARTICLE VIII
                               GENERAL PROVISIONS

     Section 1. Dividends.  Dividends upon the capital stock of the Corporation,
subject to the provisions of the  Certificate of  Incorporation  and the laws of
the State of Delaware,  may be declared by the board of directors at any regular
or  special  meeting,  and may be paid in cash,  in  property,  or in  shares of
capital stock of the Corporation.

     Subject to the  provisions of the General  Corporation  Law of the State of
Delaware,  such  dividends  may be paid  either out of  surplus,  out of the net
profits  for the  fiscal  year in which the  dividend  is  declared  and/or  the
preceding fiscal year.

     Section 2. Disbursements.  All checks or demands for money and notes of the
Corporation  shall be signed by such officer or officers or such other person or
persons as the board of directors may from time to time designate.

     Section  3.  Fiscal  Year.  The  fiscal  year of the  Corporation  shall be
September 30.

     Section 4. Corporate Seal. The corporate seal shall have inscribed  thereon
the  name of the  Corporation,  the  year  of its  organization  and  the  words
"Corporate  Seal,  Delaware."  The seal may be used by causing it or a facsimile
thereof to be impressed or affixed or reproduced or otherwise.


                                   ARTICLE IX
                                 INDEMNIFICATION

     Section 1. Power to Indemnify in Actions,  Suits or Proceedings  Other Than
Those by or in the  Right  of the  Corporation.  Subject  to  Section  3 of this
Article IX, the Corporation shall

                                       12

<PAGE>



indemnify  any person who was or is a party or is  threatened to be made a party
to any  threatened,  pending or completed  action,  suit or proceeding,  and any
appeal  therein,  whether  civil,  criminal,   administrative,   arbitrative  or
investigative  (other than an action by or in the right of the  Corporation)  by
reason of the fact that he is or was a director,  officer,  trustee, employee or
agent of the Corporation, or is or was serving at the request of the Corporation
as a  director,  officer,  trustee,  employee  or agent of another  corporation,
association,  partnership,  joint venture,  trust or other  enterprise,  against
expenses (including attorneys' fees),  judgments,  fines,  penalties and amounts
paid in settlement  actually and reasonably  incurred by him in connection  with
such action,  suit or proceeding,  and any appeal  therein,  if he acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests  of the  Corporation,  and,  with  respect to any  criminal  action or
proceeding,  had no reasonable  cause to believe his conduct was  unlawful.  The
termination  of any  action,  suit or  proceeding,  and any appeal  therein,  by
judgment,  order, settlement,  conviction,  or upon a plea of nolo contendere or
its equivalent,  shall not, of itself,  create a presumption that the person did
not act in good faith and in a manner which he  reasonably  believed to be in or
not opposed to the best interests of the  Corporation,  and, with respect to any
criminal action or proceeding,  had reasonable cause to believe that his conduct
was unlawful.

     Section 2. Power to Indemnify in Actions, Suits or Proceedings by or in the
Right  of the  Corporation.  Subject  to  Section  3 of  this  Article  IX,  the
Corporation shall indemnify any person who was or is a party or is threatened to
be made a party to any threatened,  pending or completed action or suit by or in
the right of the Corporation to procure a judgment in its favor by reason of the
fact that he is or was a director,  officer,  trustee,  employee or agent of the
Corporation,  or is or was  serving  at the  request  of  the  Corporation  as a
director,   officer,   trustee,   employee  or  agent  of  another  corporation,
partnership,  joint venture, trust or other enterprise,  against amounts paid in
settlement  and expenses  (including  attorneys'  fees)  actually and reasonably
incurred by him in  connection  with the defense or settlement of such action or
suit, if he acted in good faith and in a manner he reasonably  believed to be in
or not opposed to the bests  interests of the  Corporation;  provided,  however,
that no indemnification  shall be made against expenses in respect of any claim,
issue or matter as to which such person shall have been adjudged to be liable to
the  Corporation  or against  amounts paid in settlement  unless and only to the
extent that there is a determination  (as set forth in Section 3 of this Article
IX) that despite the adjudication of liability or the settlement, but in view of
all the circumstances of the case, such person is fairly and reasonably entitled
to indemnity for such expenses or amounts paid in settlement.

     Section 3. Authorization of Indemnification. Any indemnification under this
Article IX (unless ordered by a court) shall be made by the Corporation  only as
authorized in the specific case upon a determination that indemnification of the
director,  officer,  trustee,  employee or agent is proper in the  circumstances
because  such  director,  officer,  trustee,  employee  or  agent  has  met  the
applicable  standard  of  conduct  set forth in  Section 1 or  Section 2 of this
Article IX and, if applicable, is fairly and reasonably entitled to indemnity as
set forth in the  proviso in Section 2 of this  Article  IX, as the case may be.
Such  determination  shall be made (i) by the board of  directors  by a majority
vote of a quorum  consisting  of directors  who were not parties to such action,
suitable  proceeding,  (ii) if such a  quorum  is not  obtainable,  or,  even if
obtainable a quorum of disinterested  directors so directs, by independent legal
counsel  in a written  opinion,  or (iii) by the  shareholders.  To the  extent,
however, that a director, officer, trustee, employee or agent of the Corporation
has been successful on the merits or otherwise in defense of any action, suit or
proceeding described above, or in defense

                                       13

<PAGE>



of any claim, issue or matter therein,  he shall be indemnified against expenses
(including   attorneys'  fees)  actually  and  reasonably  incurred  by  him  in
connection  therewith,  without the necessity of  authorization  in the specific
case. No director,  officer, trustee, employee or agent of the Corporation shall
be entitled to indemnification in connection with any action, suit or proceeding
voluntarily  initiated by such person unless the action,  suit or proceeding was
authorized by a majority of the entire board of directors.

     Section 4. Good Faith  Defined.  For  purposes of any  determination  under
Section 3 of this  Article  IX, a person  shall be deemed to have  acted in good
faith and in a manner he reasonably believed to be in or not opposed to the best
interests  of the  Corporation,  or,  with  respect  to any  criminal  action or
proceeding, to have had no reasonable cause to believe his conduct was unlawful,
if his action is based on the records or books of account of the  Corporation or
another  enterprise,  or on  information  supplied to him by the officers of the
Corporation  or  another  enterprise  in the course of their  duties,  or on the
advice  of  legal  counsel  for the  Corporation  or  another  enterprise  or on
information  or records  given or  reports  made to the  Corporation  or another
enterprise by an independent  certified public  accountant or by an appraiser or
other  expert  selected  with  reasonable  care by the  Corporation  or  another
enterprise.  The term "another  enterprise" as used in this Section 4 shall mean
any other corporation or any association,  partnership,  joint venture, trust or
other  enterprise  of which such  person is or was serving at the request of the
Corporation as a director,  officer,  trustee, employee or agent. The provisions
of this Section 4 shall not be deemed to be exclusive or to limit in any way the
circumstances  in  which a  person  may be  deemed  to have  met the  applicable
standards  of conduct  set forth in  Sections 1 or 2 of this  Article IX, as the
case may be.

     Section  5.  Indemnification  by  a  Court.  Notwithstanding  any  contrary
determination  in the  specific  case under  Section 3 of this  Article  IX, and
notwithstanding  the  absence of any  determination  thereunder,  any  director,
officer,  trustee,  employee  or  agent  may  apply to any  court  of  competent
jurisdiction  in the  State  of  Delaware  for  indemnification  to  the  extent
otherwise  permissible  under  Sections 1 and 2 of this Article IX. The basis of
such  indemnification  by a court  shall be a  determination  by such court that
indemnification of the director,  officer,  trustee, employee or agent is proper
in the circumstances  because he has met the applicable standards of conduct set
forth in Sections 1 and 2 of this Article IX, as the case may be.  Notice of any
application for indemnification pursuant to this Section 5 shall be given to the
Corporation promptly upon the filing of such application. Notwithstanding any of
the foregoing,  unless otherwise required by law, no director, officer, trustee,
employee or agent of the  Corporation  shall be entitled to  indemnification  in
connection  with any action,  suit or proceeding  voluntarily  initiated by such
person unless the action, suit or proceeding was authorized by a majority of the
entire board of directors.

     Section 6.  Expenses  Payable in Advance.  Expenses  incurred in connection
with a  threatened  or pending  action,  suit or  proceeding  may be paid by the
Corporation  in  advance  of the  final  disposition  of  such  action,  suit or
proceeding  upon  receipt  of an  undertaking  by or on behalf of the  director,
officer,  trustee,  employee  or  agent  to  repay  such  amount  if it shall be
determined  that he is not  entitled to be  indemnified  by the  Corporation  as
authorized in this Article IX.

     Section 7. Contract,  Non-exclusivity and Survival of Indemnification.  The
indemnification  provided  by this  Article  IX shall be deemed to be a contract
between the  Corporation  and each  director,  officer,  employee  and agent who
serves in such capacity at any time

                                       14

<PAGE>



while this Article IX is in effect, and any repeal or modification thereof shall
not affect any rights or obligations  then existing with respect to any state of
facts then or theretofore existing or any action, suit or proceeding theretofore
or  thereafter  brought  based in whole or in part upon any such state of facts.
Further,  the  indemnification  and  advancement  of  expenses  provided by this
Article  IX shall not be deemed  exclusive  of any other  rights to which  those
seeking  indemnification  and  advancement of expenses may be entitled under any
certificate of incorporation,  bylaw, agreement,  contract, vote of shareholders
or disinterested  directors or pursuant to the direction (howsoever embodied) of
any  court of  competent  jurisdiction  or  otherwise,  both as to action in his
official  capacity  and as to action in  another  capacity  while  holding  such
office, it being the policy of the Corporation  that,  subject to the limitation
in Section 3 of this  Article IX  concerning  voluntary  initiation  of actions,
suits or proceedings, indemnification of the persons specified in Sections 1 and
2 of this Article IX shall be made to the fullest  extent  permitted by law. The
provisions   of  this   Article  IX  shall  not  be  deemed  to   preclude   the
indemnification  of any person who is not  specified  in Sections 1 or 2 of this
Article IX but whom the  Corporation  has the power or  obligation  to indemnify
under the  provisions of the law of the State of Delaware.  The  indemnification
and advancement of expenses provided by, or granted pursuant to, this Article IX
shall,  unless otherwise provided when authorized or ratified,  continue as to a
person who has ceased to be a director,  officer, trustee, employee or agent and
shall inure to the benefit of the heirs,  executors and  administrators  of such
person.

     Section 8. Insurance.  The Corporation may purchase and maintain  insurance
on behalf of any person who is or was a director,  officer, trustee, employee or
agent of the Corporation, or is or was serving at the request of the Corporation
as a  director,  officer,  trustee,  employee  or agent of another  corporation,
association,  partnership,  joint venture, trust or other enterprise against any
liability  asserted  against him and  incurred by him in any such  capacity,  or
arising out of his status as such, whether or not the Corporation would have the
power or the  obligation  to  indemnify  him against such  liabililty  under the
provisions of this Article IX.

     Section 9.  Meaning  of  "Corporation"  for  Purposes  of  Article  IX. For
purposes of this Article IX, references to "the Corporation"  shall include,  in
addition to the resulting  corporation,  any constituent  corporation (including
any constituent of a constituent)  absorbed in a consolidation  or merger which,
if its separate  existence had continued,  would have had power and authority to
indemnify its  directors,  officers and employees or agents,  so that any person
who is or was a  director,  officer,  employee  or  agent  of  such  constituent
corporation, or is or was serving at the request of such constituent corporation
as a director,  officer, employee or agent of another corporation,  association,
partnership,  joint venture, trust or other enterprise,  shall stand in the same
position  under the  provisions of this Article IX with respect to the resulting
or  surviving  corporation  as he would have with  respect  to such  constituent
corporation if its separate existence had continued.




                                       15

<PAGE>


                                    ARTICLE X
                                   AMENDMENTS

     The board of directors or the  shareholders may from time to time amend the
bylaws of the  Corporation.  Such action by the board of directors shall require
the affirmative vote of at least two-thirds of the directors then in office at a
duly constituted meeting of the board of directors called for such purpose. Such
action  by the  shareholders  shall  require  the  affirmative  vote of at least
two-thirds of the total votes eligible to be voted at a duly constituted meeting
of shareholders called for such purpose.

           Article II,  Section 2.        Amended April 13, 1988

           Article II,  Section 4.        Amended April 13, 1988

           Article VI,  Section 5.        Amended April 13, 1988

           Article III, Section 1.        Amended August 25, 1988

           Article III, Section 1.        Amended July 26, 1990

           Article III, Section 1.        Amended September 28, 1993

           Article III, Section 14.       Amended September 28, 1993

           Article III, Section 1.        Amended December 15, 1994

           Article III, Section 1.        Amended June 24, 1997






     The foregoing  bylaws were originally  adopted by the board of directors on
September 18, 1986.



                                              -----------------------------
                                              Corporate Secretary

                                       16


<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                  1,000    
<CURRENCY>                                    US DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS   
<FISCAL-YEAR-END>                             SEP-30-1997
<PERIOD-START>                                APR-01-1997
<PERIOD-END>                                  JUN-30-1997
<EXCHANGE-RATE>                                     1
<CASH>                                         28,435
<INT-BEARING-DEPOSITS>                         42,716
<FED-FUNDS-SOLD>                                    0
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                   713,952
<INVESTMENTS-CARRYING>                              0
<INVESTMENTS-MARKET>                                0
<LOANS>                                     1,130,304
<ALLOWANCE>                                     9,841
<TOTAL-ASSETS>                              2,013,359
<DEPOSITS>                                  1,385,431
<SHORT-TERM>                                  230,537
<LIABILITIES-OTHER>                            30,016
<LONG-TERM>                                   229,130
                               0
                                         0
<COMMON>                                           63
<OTHER-SE>                                    138,182
<TOTAL-LIABILITIES-AND-EQUITY>              2,013,359
<INTEREST-LOAN>                                22,159
<INTEREST-INVEST>                              11,663
<INTEREST-OTHER>                                  598
<INTEREST-TOTAL>                               34,420
<INTEREST-DEPOSIT>                             13,899
<INTEREST-EXPENSE>                             18,962
<INTEREST-INCOME-NET>                          15,458
<LOAN-LOSSES>                                   7,278
<SECURITIES-GAINS>                                (65)
<EXPENSE-OTHER>                                15,575
<INCOME-PRETAX>                                (6,217)
<INCOME-PRE-EXTRAORDINARY>                     (6,217)
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                   (4,315)
<EPS-PRIMARY>                                   (0.67)
<EPS-DILUTED>                                   (0.67)
<YIELD-ACTUAL>                                   7.37
<LOANS-NON>                                     4,221
<LOANS-PAST>                                        0
<LOANS-TROUBLED>                                1,488
<LOANS-PROBLEM>                                 1,488
<ALLOWANCE-OPEN>                               10,521
<CHARGE-OFFS>                                   7,992
<RECOVERIES>                                       34
<ALLOWANCE-CLOSE>                               9,841
<ALLOWANCE-DOMESTIC>                            9,841
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                             0
        


</TABLE>

                                                               NEWS RELEASE

                        EAGLE FINANCIAL CORP.

                                  Contact: ROBERT J. BRITTON
                                           President & Chief Executive Officer
                                           860 - 314-6411

                                           MARK J. BLUM
                                           CHIEF FINANCIAL OFFICER
                                           860 - 314-6410

     EAGLE'S CORE EARNINGS CONTINUE TO GROW AS ASSETS HIT $2 BILLION

     Bristol,  CT/ July 24, 1997 -- Eagle  Financial  Corp.  (NASDAQ:EGFC),  the
     holding company for Eagle Bank,  reached the $2 billion asset level for the
     first time with the completion of the MidConn Bank acquisition in May 1997.
     At June 30, 1997 the Company  also  reported an increase in core  operating
     results but an overall net loss in the quarter due to the one-time expenses
     related to the acquisition and a bulk sale of problem loans.

     The Company  posted a net loss of $4.3 million,  or $0.67 per fully diluted
     share, for the three months ended June 30, 1997,  compared to net income of
     $3.6 million, or $0.56 per share, for the same quarter in 1996. Earnings on
     a core basis, which factor out the impact of non-recurring items, were $3.3
     million, or $0.51 per share, in the quarter ended June 30, 1997 versus $3.1
     million,  or $0.48 per  share,  in the  quarter  ended June 30,  1996.  The
     increase in core operating  earnings was driven by a $1.6 million,  or 11%,
     increase in net interest income, the primary component of Eagle Financial's
     revenue.

     The MidConn  transaction  was accounted for as a  pooling-of-interests  and
     therefore all financial data for Eagle  Financial  prior to the acquisition
     on May 30, 1997 has been restated to include  MidConn Bank's past financial
     results.

     The current  quarters  results  were  reduced  due to $10.9  million of net
     non-recurring  items before income taxes  including  $6.5 million  directly
     related to the MidConn acquisition,  $3.4 million from a bulk sale of $17.7
     million of problem loans, and $1.0 million of other non-recurring  expenses
     Items related to the MidConn  transaction  include  legal,  accounting  and
     other professional fees,  severance  payments,  writedowns of fixed assets,
     additions to the  allowance for loan losses,  and the net costs  associated
     with  the  disposition  of three  branch  offices. Loans  in the bulk  sale
     included  $10.9  million  of  non-performing  loans  and  $6.8  million  of
     additional  problem loans. Of the total loans sold,  $5.8 million,  or 33%,
     were  loans   acquired  in  the  MidConn   transaction   or  other  earlier
     acquisitions made by Eagle.





                                   -- MORE --


<PAGE>
EAGLE FINANCIAL CORP.
THIRD QUARTER EARNINGS
Page 2

Eagle Financial also announced that it is increasing its quarterly cash dividend
to $0.25 per common share,  a 9% increase from $0.23 per share.  The dividend is
payable on September 2, 1997 to  shareholders of record on August 15, 1997. This
represents Eagle's 40th consecutive quarterly dividend.

Robert J. Britton,  President and Chief Executive  Officer,  commented,  "We are
extremely  pleased that  operating  earnings are higher for the quarter and look
forward to  further  operating  efficiencies  that will occur as a result of the
acquisition.  The  increase in our  quarterly  dividend  is our  response to the
continued  increase in core earnings and our confidence in Eagle's prospects for
the future."

Britton added, "Our goal for the quarter was to complete most of the integration
of MidConn Bank into Eagle's  operations and to make the transition as smooth as
possible to customers.  The assimilation is now largely  complete  including the
conversion  of  MidConn's  data  processing  system,  the closing of two MidConn
branch offices that were in close proximity to Eagle branches, and the sale of a
third MidConn branch."

As a  result  of the  bulk  sale  of  $17.7  million  of  problem  loans,  total
non-performing  assets,  which include  non-performing loans and foreclosed real
estate, declined from $20.3 million, or 1.09% of total assets, at March 31, 1997
to $8.9 million,  or 0.44% of total assets,  at June 30, 1997. The allowance for
loan losses at June 30, 1997 was $9.8 million,  or 233% of total  non-performing
loans.

Mark J. Blum,  Eagle's Chief Financial  Officer,  said,  "While the bulk sale of
loans this quarter further improves asset quality, it will also enhance earnings
going forward by increasing  the total amount of earning assets and reducing the
significant expenses related to non-performing assets."

Total assets at the Company now exceed $2.0 billion, making Eagle Bank the fifth
largest  Connecticut  based bank. Total loans receivable and deposits at the end
of the quarter were $1.1 billion and $1.4 billion,  respectively.  Shareholders'
equity was $138.2  million,  or 6.87% of total assets,  at June 30, 1997,  while
book value per share totaled $22.02.

Eagle Bank  offers a full array of  innovative  products  and  services  for the
retail and commercial  market  including  24-hour  telephone  banking,  loans by
phone, cash management services,  debit cards,  alternative  investment products
and a full line of  deposit  and loan  products.  With the  MidConn  acquisition
completed,  Eagle  Bank  now  operates  26  traditional  branch  offices  and  4
supermarket branch offices, in Hartford and eastern Litchfield counties.




                                    -- MORE --



<PAGE>


SECOND QUARTER EARNINGS

                     EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (DOLLARS IN THOUSANDS, EXCEPT FOR SHARE DATA)

      Page 3

<TABLE>
<CAPTION>
<S>                                                    <C>               <C>              <C>               <C>    
                                                            6/30/97           3/31/97          9/30/96           6/30/96
                                                            -------           -------          -------           -------
       ASSETS
        Cash and amounts due from depository
          institutions                                      $28,435           $29,768          $27,025           $31,398
        Investment securities (b)                           100,884            96,132           96,002           107,618
        Mortgage-backed securities                          678,554           539,665          462,308           483,135
        Loans  held for sale                                  1,240               464              705             1,184
        Loans receivable , net                            1,129,064         1,129,449        1,094,656         1,064,189
        Real estate owned, net                                4,685             5,122           55,384             5,956
        Premises and equipment, net                          12,578            13,616           13,897            13,763
        Intangible assets                                    30,304            31,046           32,488            33,205
        Other asssets                                        27,615            26,860           27,247            27,593
                                                         ----------        ----------       ----------        ----------
        Total  Assets                                    $2,013,359        $1,872,122       $1,759,712        $1,768,041
                                                         ==========        ==========       ==========        ==========

      LIABILITIES AND SHAREHOLDERS' EQUITY


        Deposits                                         $1,385,431        $1,395,300       51,3S8,703        $1,385,146
        Borrowed money                                      410,809           294,301          231,828           219,875
        Other liabilities                                    30,016            42,398           23,189            25,749
        Corporation obligated mandatorily
          redeemable preferred securities of
          subsidiary trust holding solely junior
          subordinated debentures of the Corporation         48,858                 -                -                 -
        Shareholders' equity                                138,245           140,123          135,992           137,271
                                                         ----------        ----------       ----------        ----------
        Total Liabilities and Shareholders' Equity       $2,013,359        $1,872,122       $1,759,712        $1,768,041
                                                         ==========        ==========       ==========        ==========

        Book value per share                                 $22.02            $22.47           $21.94            $22.29
        Tangible book value per share                        $17.19            $17.49           $16.70            $16.90
        Total shares outstanding  (net of treasury)       6,279,005         6,235,504        6,199,029         6,159,396
        Equity to assets at end of period                      6.87%             7.48%            7.73%             7.76%


     (a)  All  financial  data  prior  to  the   consummation   of  the  MidConn
          acquisition have been restated to give effect to the transaction.

     (b)  Investment securities - includes interest-bearing deposits, investment
          securities, and Federal Home Loan Bank stock

        ASSET OUALITY DATA                                  6/30/97           3/31/97          9/30/96           6/30/96
                                                            -------           -------          -------           -------

        Non-performing loans                                 $4,221           $15,200          $11,870           $12,216
        Non-performing assets                                $8,906            20,322           17,254            18,172
        Non-performing assets to total assets                  0.44%             1.09%            0.98%             1.03%
        Impaired loans - non~performing (c)                    $645             6,569            6,134             4,959
        - performing                                         $1,488             4.452            4,799             4,462
        Allowance for loan losses                            $9,841            10,521           10,507            10,580
        Allnwance for loan losses to loans receivable          0.86%             0.92%            0.95%             0.98%
        Allowance for loan losses to non-performing loans       233%               69%              89%               87%
</TABLE>

                                    - MORE -








     (c)  Non-performing  impaired  loans are  included in total  non-performing
          loans.



<PAGE>

<TABLE>
<CAPTION>
      SECOND QUARTER EARNINGS                   EAGLE FINANCIAL CORP. AND SUBSIDIARIES
                                                   CONSOLIDATED STATEMENTS OF INCOME
      Page 4                                 (DOLLARS IN THOUSANDS, EXCEPT FOR SHARE DATA)

                                                                     THREE MONTHS ENDED              NINE MONTHS ENDED
                                                                           JUNE 30,                       JUNE 30,
                                                                  ---------------------             -----------------------
                                                                   1997           1996               1997             1996
                                                                   ----           ----               ----             ----
<S>                                                               <C>            <C>                <C>             <C>
       Interest income                                            $34,420        $31,041            $97,241         $89,877
       Interest expense                                            18,962         17,151             53,768           5,381
                                                                  -------        -------            -------         -------

       Net interest income                                         15,458         13,890             43,473          39,496
       Provision for loan losses                                    7,278            659              8,678           2,541
       Net gain (loss) on sale of securities                          (65)            64                (35)           (468)
       Net gain (loss) from mortgage banking activities                16            255                 52          (1,479)
       Gain on sale of deposits                                       546              -                546          15,904
       Loss on disposal of premises and equipment                    (912)             -               (912)              -
       Non-interest income                                          1,593          1,476              4,696           4,311
       Net cost of real estate owned operations                     1,046            430              1,687           1,524
       Capital securities expense                                   1,260              -              1,260               -
       Non-interest expense                                        13,269          8,957             30,290          27,523
                                                                  -------        -------            -------         -------
 
       Income before income taxes                                  (6,217)         5,639              5,905          26,176
       Income taxes                                                (1,902)         2,072              3,057          10,388
                                                                  -------        -------            -------         -------
       Net income.                                                ($4,315)        $3,567             $2,848         $15,788
                                                                  =======        =======            =======         =======
       Net income per share:
       Primary                                                     ($0.67)         $0.56              $0.44           $2 49
       Fully diluted                                               ($0.67)         $0.56              $0.44           $2.47
       Average number of shares and equivalent shares;
       Primary                                                  6,464,540      6,347,597          6,453,835       6,334,049
       Fully diluted                                            6,486,064      6,388,426          6,481,196       6,380,430
       Dividends  per share                                         $0.23          $0.23              $0.69           $0.69

     OPERATING  RATIOS

       Average interest rate  spread                                 2.84%         2.99%               2.95%          2.94%
       Net Interest margin                                           3.31%         3.33%               3.30%          3.25%
       Return on average assets                                    (0.88%)        0.80%               0.21%          1.84%
       Return on average equity                                    (12.36%)       10.38%               2.73%         15.96%
       Efficiency ratio                                                78%           58%                 63%            63%
</TABLE>



     (a)  All  financial  data  prior  to  the   consummation   of  the  MidConn
          acquisition have been restated to give effect to the transaction.

     MARKET MAKERS

          Keefe,  Bruyette & Woods,  Inc.;  Sandler  O'Neill &  Partners;  First
          Albany Corp.;  Herzog,  Heine,  Geduld:  Tucker  Anthony Inc. and M.A.
          Shapiro & Co., Inc.

                                      - END -




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission