WEBSTER FINANCIAL CORP
10-Q, 1995-10-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: BALCOR CURRENT INCOME FUND-87, 8-K/A, 1995-10-27
Next: HEALTH & RETIREMENT PROPERTIES TRUST, POS AM, 1995-10-27



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

                                    FORM 10-Q
                                   (Mark One)

[X]   Quarterly  Report  Pursuant  to  Section  13 or  15(d)  of the  Securities
      Exchange Act of 1934

For the period ending           September 30, 1995
                       --------------------------------------------------------
                                       or

[ ]  Transition  Report  Pursuant  to  Section 13  or  15(d) of  the  Securities
     Exchange Act of 1934

For the transition period from                      to
                              ----------------------  -------------------------
Commission File Number:                          0-15213

                          WEBSTER FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

          Delaware                                           06-1187536
- - -------------------------------------------------------------------------------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                           Identification No.)

               First Federal Plaza, Waterbury, Connecticut 06720
              (Address of principal executive offices) (Zip Code)

                                 (203) 753-2921
- - -------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)
                 (Former name, former address and former fiscal
                      year, if changed since last report.)

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

                             [X] Yes    [   ]  No

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

  Common Stock (par value $ .01)                 5,514,142 Shares
- - ------------------------------         -------------------------------------
         (Class)                     Issued and Outstanding at October 27, 1995

<PAGE>

Webster Financial Corporation and Subsidiaries

                                      INDEX

                                                                       Page No.
                                                                       --------
PART I - FINANCIAL INFORMATION

     Consolidated Statements of Condition at September 30, 1995
     and December 31, 1994                                                 3

     Consolidated Statements of Income for the
     Three and Nine Months Ended September 30, 1995 and 1994               4

     Consolidated Statements of Cash Flows for the
     Nine Months Ended September 30, 1995 and 1994                         5

     Notes to Consolidated Financial Statements                            6

     Management's Discussion and Analysis of Financial Statements         11


PART II - OTHER INFORMATION                                               17

SIGNATURES                                                                18

                                        2

<PAGE>
Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CONDITION
- - -------------------------------------------------------------------------------

(Dollars in Thousands, Except Share Data)

                                     ASSETS

                                                      September 30, December 31,
                                                            1995         1994
                                                       ------------ ------------

Cash and Due from Depository Institutions              $   39,851   $   36,089
Interest-bearing Deposits                                  70,675       52,752
Trading Securities, at Fair value (Note 4)                 41,390       23,017
Securities: (Note 4)

  Available for Sale, at Fair value                       200,563      156,968
  Held to Maturity, (Market value: $815,499 in 1995;
    $561,899 in 1994)                                     818,778      590,633
Loans Receivable, Net                                   1,650,011    1,656,022
Segregated Assets, Net                                    116,365      137,096
Accrued Interest Receivable                                19,702       16,557
Premises and Equipment, Net                                30,529       31,075
Foreclosed Properties, Net                                 18,144       25,636
Prepaid Expenses and Other Assets                          28,587       35,619
                                                       ----------   ----------
    Total Assets                                       $3,034,595   $2,761,464
                                                       ==========   ==========



                 LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits                                               $2,159,101   $2,163,467
Federal Home Loan Bank Advances                           541,715      367,000
Other Borrowings                                          130,094       43,675
Advance Payments by Borrowers for Taxes and Insurance       7,453       12,336
Accrued Expenses and Other Liabilities                     42,403       37,045
                                                       ----------   ----------
    Total Liabilities                                   2,880,766    2,623,523
                                                       ----------   ----------

Shareholders' Equity:

 Cumulative  Convertible  Preferred  Stock,  Series B,
    171,869 shares issued and outstanding at September 
    30, 1995 and 172,129 shares issued and outstanding 
    at December 31, 1994                                        2            2
 Common Stock, $.01 par value:
   Authorized - 14,000,000 shares;
   Issued - 5,959,566 shares at September 30, 1995
     and 5,958,074 at December 31, 1994                        60           60
 Paid in Capital                                           96,727       96,476
 Retained Earnings                                         63,346       52,573
 Less Treasury Stock at Cost, 445,424 shares
   at September 30, 1995 and 475,874 shares at December 
   31, 1994                                                (3,456)      (3,692)
 Less Employee Stock Ownership Plan Shares
   Purchased with Debt                                     (3,207)      (3,675)
 Unrealized Securities Gains (Losses), Net                    357       (3,803)
                                                      -----------  -----------
   Total Shareholders' Equity                             153,829      137,941
                                                      -----------  -----------
   Total Liabilities and Shareholders' Equity         $ 3,034,595  $ 2,761,464
                                                      ===========  ===========


                                        3
<PAGE>
Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME
(Dollars in Thousands, Except Share Data)
- - -------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                            Three Months Ended        Nine Months Ended
                                                                September 30,           September 30,
                                                              1995       1994         1995        1994
                                                          ---------   ---------    ---------   ---------
<S>                                                       <C>         <C>          <C>         <C>      
Interest Income:

  Loans and Segregated Assets                             $  34,951   $  33,025    $ 103,230   $  92,299
  Mortgage-backed Securities                                 14,392      10,292       36,853      27,556
  Securities and Interest-bearing Deposits                    2,075       2,634        6,838       6,871
                                                          ---------   ---------    ---------   ---------
    Total Interest Income                                    51,418      45,951      146,921     126,726
                                                          ---------   ---------    ---------   ---------

Interest Expense:

  Interest on Deposits                                       22,883      17,554       64,885      49,918
  Interest on Borrowings                                      9,175       6,178       23,141      14,656
                                                          ---------   ---------    ---------   ---------
    Total Interest Expense                                   32,058      23,732       88,026      64,574
                                                          ---------   ---------    ---------   ---------

    Net Interest Income                                      19,360      22,219       58,895      62,152
Provision for Loan Losses                                       450         475        1,080       2,020
                                                          ---------   ---------    ---------   ---------
    Net Interest Income After Provision for Loan Losses      18,910      21,744       57,815      60,132
                                                          ---------   ---------    ---------   ---------

Noninterest Income:

  Fees and Service Charges                                    3,280       3,062        9,795       8,211
  Gain on Sale of Loans, Net                                     47       1,026          592
  Gain (Loss) on Sale of Securities, Net                        621         (60)       1,225        (182)
  Other Noninterest Income                                      580         500        2,039       1,756
                                                          ---------   ---------    ---------   ---------
    Total Noninterest Income                                  5,114       3,549       14,085      10,377
                                                          ---------   ---------    ---------   ---------

Noninterest Expenses:

  Salaries and Employee Benefits                              8,514       8,752       25,519      23,978
  Occupancy Expense of Premises                               1,429       1,487        4,274       4,182
  Furniture and Equipment Expenses                            1,368       1,630        4,129       4,093
  Federal Deposit Insurance Premiums                            459       1,364        2,984       3,822
  Foreclosed Property Expenses and
    Provisions, Net (Note 6)                                    957       2,132        3,337       5,305
  Other Operating Expenses                                    3,974       3,224       10,894       9,362
                                                          ---------   ---------    ---------   ---------
    Total Noninterest Expenses                               16,701      18,589       51,137      50,742
                                                          ---------   ---------    ---------   ---------
Income Before Income Taxes                                    7,323       6,704       20,763      19,767
Income Taxes                                                  2,306       2,421        6,385       7,348
                                                          ---------   ---------    ---------   ---------

Net Income                                                    5,017       4,283       14,378      12,419
Preferred Stock Dividends                                       324         469          972       1,406
                                                          ---------   ---------    ---------   ---------
Net Income Available to Common Shareholders               $   4,693   $   3,814    $  13,406   $  11,013
                                                          =========   =========    =========   =========

Net Income Per Common Share:

   Primary                                                $    0.83   $    0.74    $    2.40   $    2.27
   Fully Diluted                                          $    0.76   $    0.65    $    2.19   $    1.97

Dividends Declared Per Common Share:                      $    0.16   $    0.13    $    0.48   $    0.39

</TABLE>





                                        4
<PAGE>
Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars In Thousands)
- - ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                     Nine Months Ended
                                                                                       September 30,
                                                                                     1995           1994
                                                                                    ------         -----
<S>                                                                            <C>            <C>        
OPERATING ACTIVITIES:
Net Income                                                                     $    14,378    $    12,419
Adjustments to Reconcile Net Income to Net
  Cash Provided (Used) by Operating Activities:

   Provision for Loan Losses                                                         1,080          2,020
   Provision for Foreclosed Property Losses                                          1,670          2,370
   Provision for Depreciation and Amortization                                       2,989          2,463
   Amortization of Securities Premiums, Net                                            494             83
   Amortization of Core Deposit Intangible                                             541          1,029
   (Gains) Losses on Sale of Foreclosed Property                                      (583)           512
   Gains on Sale of Loans, Net                                                      (1,026)          (592)
   (Gains) Losses on Sale of Securities, Net                                        (1,169)           232
   Gains on Sale of Trading Securities                                                 (56)           (50)
   (Increase) Decrease in Trading Securities                                       (17,453)        17,765
   Loans Originated for Sale                                                       (97,880)      (201,617)
   Sale of Loans, Originated for Sale                                               90,601        155,588
   (Increase) Decrease in Interest Receivable                                       (3,069)           352
   Increase in Interest Payable on Interest Bearing Liabilities                      2,184          4,257
   Increase (Decrease) in Accrued Expenses and Other Liabilities, Net                3,062        (32,797)
   Decrease in Prepaid Expenses and Other Assets, Net                                2,540          4,086
                                                                               -----------    -----------
   Net Cash Used by Operating Activities                                            (1,697)       (31,880)
                                                                               -----------    -----------

INVESTING ACTIVITIES:

  Purchases of Securities Available for Sale                                        (8,260)          (252)
  Purchases of Securities Held to Maturity                                         (13,157)       (75,971)
  Maturities of Securities                                                           4,624         12,150
  Proceeds from Sale of Securities Available for Sale                               39,316            224
  Net (Decrease) Increase in Interest-bearing Deposits                             (17,923)        41,558
  Purchase of Loans                                                                   --          (31,681)
  Net Decrease (Increase) in Loans                                                  12,889       (128,267)
  Proceeds from Sale of Foreclosed Property                                          9,430         14,923
  Net Decrease in Segregated Assets                                                 18,051         35,146
  Purchase of Mortgage-backed Securities Available for Sale                       (102,753)       (99,219)
  Purchase of Mortgage-backed Securities Held to Maturity                         (294,520)          --
  Principal Collected on Mortgage-backed Securities                                 74,386        125,525
  Proceeds from Sale of Mortgage-backed Securities Available For Sale               36,503          9,738
  Purchase of Premises and Equipment                                                (2,443)        (5,485)
  Net Cash and Cash Equivalents Received from Banking Institutions  Acquired          --           15,490
                                                                               -----------    -----------
  Net Cash Used by Investing Activities                                           (243,857)       (86,121)
                                                                               -----------    -----------
FINANCING ACTIVITIES:

  Net Decrease in Deposits                                                          (4,366)        (4,792)
  Proceeds from Sale of Common Stock                                                  --           21,923
  Repayment of FHLB Advances                                                      (411,574)      (916,542)
  Proceeds from FHLB Advances                                                      586,289      1,058,542
  Repayment of Reverse Repurchase Agreements and Other Borrowings                  (25,140)          --
  Proceeds from Reverse Repurchase Agreements and Other Borrowings                 112,104           --
  Cash Dividends to Common and Preferred Shareholders                               (3,605)        (3,046)
  Net Decrease in Advance Payments for Taxes and Insurance                          (4,883)       (14,788)
  Exercise of Stock Options                                                            491            141
                                                                               -----------    -----------
    Net Cash Provided by Financing Activities                                      249,316        141,438
                                                                               -----------    -----------
    Increase in Cash and Cash Equivalents                                            3,762         23,437
  Cash and Cash Equivalents at Beginning of Period                                  36,089         18,855
                                                                               -----------    -----------
  Cash and Cash Equivalents at End of Period                                   $    39,851    $    42,292
                                                                               ===========    ===========
  Supplemental Disclosures:

    Income Taxes Paid                                                          $     5,387    $     7,512
    Interest Paid                                                                   85,842         67,587 
                  
  Supplemental Schedule of Noncash Investing and Financing Activities:
      Transfer of Loans to Foreclosed Property                                 $     8,073    $    29,038
      Securitization of Residential Real Estate Loans                                 --          137,458
                                                                               -----------    -----------
          Total Noncash Activities                                             $     8,073    $   166,496
                                                                               ===========    ===========
</TABLE>
                                        5
<PAGE>
Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- - -------------------------------------------------------------------------------

NOTE 1 - BASIS OF PRESENTATION
         ---------------------

         The  accompanying   consolidated   financial   statements  include  all
adjustments  which are,  in the  opinion  of  management,  necessary  for a fair
presentation of the results for the interim periods  presented.  All adjustments
were of a normal recurring  nature.  The results of operations for the three and
nine month periods ended  September 30, 1995 are not  necessarily  indicative of
the  results  which may be  expected  for the year as a whole.  These  financial
statements should be read in conjunction with the financial statements and notes
thereto  included  in Webster  Financial  Corporation's  1994  Annual  Report to
shareholders.

NOTE 2 - PRINCIPLES OF CONSOLIDATION
         ---------------------------

         The consolidated  financial  statements include the accounts of Webster
Financial  Corporation  ("Webster")  and its  wholly  owned  subsidiaries  First
Federal Bank, a federal savings bank ("First Federal"), and Bristol Savings Bank
("Bristol"),   a  state  chartered  savings  bank  (collectively  the  "Banks").
Effective  November 1, 1995, First Federal and Bristol are expected to merge and
be renamed Webster Bank.

NOTE 3 - ACQUISITIONS
         ------------

 SHORELINE BANK AND TRUST COMPANY
 --------------------------------

          On  December  16,  1994,  Webster  acquired  Shoreline  Bank and Trust
Company,  a  Connecticut  chartered  commercial  bank with $51 million in assets
based in Madison,  Connecticut.  In  connection  with the  acquisition,  Webster
issued 266,500 shares of its common stock for all of the  outstanding  shares of
Shoreline common stock based on an exchange ratio of 1 share of Webster's common
stock for 2 shares of Shoreline's  common stock.  The  acquisition was accounted
for as a pooling of interests and as such the consolidated  financial statements
include  Shoreline's  financial data as if Shoreline had been combined as of the
beginning  of the  earliest  period  presented.  As  part  of  the  acquisition,
Shoreline was merged into First Federal and its Madison  banking office became a
full service office of First Federal.

 BRISTOL SAVINGS BANK
 --------------------

         On March 3, 1994,  Bristol  Savings Bank  converted  from a Connecticut
mutual savings bank to a Connecticut capital stock savings bank and concurrently
became a  wholly-owned  subsidiary of Webster and a sister bank to First Federal
(the "Bristol  Acquisition").  Webster  became a multiple  holding  company as a
result of the Bristol  Acquisition.  In connection with the conversion,  Webster
completed  the  sale  of  1,150,000  shares  of  its  common  stock  in  related
subscription and public offerings.  Webster invested in Bristol a total of $31.0
million,  consisting of the net proceeds of approximately $21.9 million from the
subscription  and public offerings plus existing funds from the holding company.
As a result of this investment,  Bristol met all ratios required by the FDIC for
a "well-capitalized" institution. The Bristol acquisition was accounted for as a
purchase  and results of  operations  relating  to Bristol  are  included in the
accompanying Consolidated Financial Statements only for the period subsequent to
the effective date of the acquisition.

                                        6

<PAGE>
Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- - -------------------------------------------------------------------------------
NOTE 4 - SECURITIES AND MORTGAGE-BACKED SECURITIES
         -----------------------------------------

         On December 31, 1993,  Webster  adopted SFAS No. 115,  "Accounting  for
Certain  Investments in Debt and Equity  Securities."  This  statement  requires
securities to be classified into one of three categories.  Securities with fixed
maturities that are classified as Held to Maturity are carried at cost, adjusted
for amortization of premiums and accretion of discounts over the estimated terms
of the securities  utilizing a method which approximates the level yield method.
Securities  that  management  intends  to hold for  indefinite  periods  of time
(including   securities  that   management   intends  to  use  as  part  of  its
asset/liability strategy, or that may be sold in response to changes in interest
rates,  changes in prepayment risk, the need to increase  regulatory  capital or
other  similar  factors)  are  classified  as  Available  for Sale.  All  Equity
Securities are classified as Available for Sale.  Securities  Available for Sale
are  carried  at fair  value  with  unrealized  gains  and  losses  recorded  as
adjustments  to  shareholders'  equity  on  a  tax  affected  basis.  Securities
classified as Trading Securities are carried at fair value with unrealized gains
and losses included in earnings. Gains and losses on the sales of securities are
recorded using the specific identification method.
A summary of securities follows (in thousands):
<TABLE>
<CAPTION>

                                                    September 30, 1995        December 31, 1994
                                                -----------------------   ------------------------
                                                     Book     Estimated      Book       Estimated
                                                    Value    Fair Value      Value      Fair Value
                                                ----------   ----------   ----------    ----------
<S>                                             <C>          <C>          <C>           <C>       
Trading Securities:
  Collateralized Mortgage Obligation            $    6,868   $    6,868   $    9,311    $    9,311
  GNMA                                               4,853        4,853       13,706        13,706
  FHLMC                                             29,667       29,667         --            --
  Other                                                  2            2         --            --
                                                ----------   ----------   ----------    ----------
                                                    41,390       41,390       23,017        23,017
                                                ----------   ----------   ----------    ----------
Available for Sale Portfolio:
  U.S. Treasury Notes:
    Matures within 1 year                             --           --          3,489         3,451
  U.S. Government Agency:
    Matures within 5 years                          12,896       12,524       32,880        31,265
  Corporate Bonds and Notes:
    Matures over 5 through 10 years                  2,742        2,732        2,985         2,974
  Equity Securities:
    Mutual Funds                                     8,324        8,172       16,188        15,703
    Stock in Federal Home Loan Bank of Boston       27,967       27,967       24,476        24,476
    Other Equity Securities                         18,255       20,655       11,811        11,456
  Collateralized Mortgage Obligations               64,154       65,175       57,121        56,083
  Mortgage Backed Securities:
    FNMA                                            17,114       17,199       11,316        11,560
    FHLMC                                           24,837       24,854         --            --
    GNMA                                            21,171       21,285         --            --
  Unrealized Securities Gains (Losses), Net          3,103         --         (3,298)         --
                                                ----------   ----------   ----------    ----------
                                                   200,563      200,563      156,968       156,968
                                                ----------   ----------   ----------    ----------
Held to Maturity Portfolio:
  U.S. Treasury Notes:
    Matures within 1 year                            2,334        2,325        3,318         3,248
  U.S. Government Agency:
    Matures within 1 year                            1,010        1,011         --            --
    Matures within 5 years                          55,697       56,955       60,625        59,114
  Corporate Bonds and Notes:

    Matures over 5 through 10 years                    319          316          319           288
  Mortgage Backed Securities:
    FHLMC                                           69,380       69,392       74,951        70,622
    FNMA                                           152,328      152,879      165,266       156,857
    GNMA                                             1,697        1,763        1,919         1,922
  Collateralized Mortgage Obligations              535,688      530,537      283,861       269,492
  Other Mortgage-backed Securities                     325          321          374           356
                                                ----------   ----------   ----------    ----------
                                                   818,778      815,499      590,633       561,899
                                                ----------   ----------   ----------    ----------
    Total                                       $1,060,731   $1,057,452   $  770,618    $  741,884
                                                ==========   ==========   ==========    ==========
</TABLE>

                                        7
<PAGE>
Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
- - -------------------------------------------------------------------------------

NOTE 5 - NET INCOME PER SHARE
         --------------------

     Primary  net income per share is  calculated  by  dividing  net income less
preferred  stock  dividends by the  weighted-average  number of shares of common
stock and common stock equivalents outstanding,  when dilutive. The common stock
equivalents consist of common stock options.  Fully diluted net income per share
is  calculated  by dividing  adjusted net income by the  weighted-average  fully
diluted common shares,  including the effect of common stock equivalents and the
hypothetical  conversion  into  common  stock of the Series B 7 1/2%  Cumulative
Convertible  Preferred Stock. The weighted-average  number of shares used in the
computation  of primary net income per share for the three and nine months ended
September 30, 1995 were 5,624,886 and 5,584,334, respectively, and for the three
and  nine  months  ended  September  30,  1994  were  5,119,477  and  4,851,967,
respectively.  The weighted-average  number of shares used in the computation of
fully diluted  earnings per share for the three and nine months ended  September
30, 1995 were  6,621,811  and  6,579,053 and for the three and nine months ended
September 30, 1994 were 6,545,431 and 6,285,843, respectively.

NOTE 6 - FORECLOSED PROPERTY EXPENSES AND PROVISIONS, NET
         ------------------------------------------------

     Foreclosed property expenses and provisions,  net are summarized as follows
(in thousands):
<TABLE>
<CAPTION>
                                                          Three Months            Nine Months
                                                       Ended September 30,    Ended September 30,
                                                          1995      1994        1995       1994
                                                       -------    -------    -------    -------
<S>                                                    <C>        <C>        <C>        <C>    
(Gain) Loss on Sale of Foreclosed Property, Net        $  (301)   $   342    $  (584)   $   512
Provision for Losses on Foreclosed Property                684        820      1,670      2,370
Rental Income                                             (134)      (261)      (458)      (835)
Foreclosed Property Expenses                               708      1,231      2,709      3,258
                                                       -------    -------    -------    -------
    Foreclosed Property Expenses and Provisions, Net   $   957    $ 2,132    $ 3,337    $ 5,305
                                                       =======    =======    =======    =======
</TABLE>


NOTE 7 - ACCOUNTING FOR IMPAIRED LOANS
         -----------------------------

   In May 1993, the Financial  Accounting  Standards  Board issued SFAS No. 114,
"Accounting  by Creditors for  Impairment of a Loan." Under SFAS No. 114, a loan
is  considered  impaired when it is probable that the creditor will be unable to
collect  amounts due, both principal and interest,  according to the contractual
terms of the loan  agreement.  This  statement does not apply to large groups of
small-balance  homogeneous loans that are collectively  evaluated for impairment
such as residential and consumer loans. When a loan is impaired,  a creditor has
a choice of ways to measure  impairment.  The factors used to measure impairment
include:  (i) the present  value of expected  future cash flows of the  impaired
loan  discounted  at the  loan's  original  effective  interest  rate,  (ii) the
observable  market  price of the  impaired  loan or (iii) the fair  value of the
collateral  of a  collateral-dependent  loan.  When a loan has been deemed to be
impaired,   a  valuation  allowance  is  established  for  the  amount  of  such
impairment.

   Webster  considers its  residential and consumer loan portfolios to be exempt
from the  provisions  of SFAS No.  114 since  these  loans  are large  groups of
small-balance homogeneous loans collectively evaluated for determining loan loss
allowances.  In identifying impaired loans under the provisions of SFAS No. 114,
Webster  aggregates  loans  into risk  classifications  and makes an  individual
assessment  of each  borrower's  ability to repay  based upon  current  contract
terms.  If it is  determined  that the borrower  will not be able to fulfill the
terms of the original  contract,  the loan is classified  as impaired.  Impaired
loans differ from nonaccrual loans based upon the following:

                                        8

<PAGE>
Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
- - -------------------------------------------------------------------------------

NOTE 7 - ACCOUNTING FOR IMPAIRED LOANS - Continued
         -----------------------------

  Nonaccrual loans are loans which are contractually past due 90 days or more as
to  principal  or  interest  payments.  In  addition,  a loan may be  placed  on
nonaccrual  status  based on  uncertainty  as to future  principal  or  interest
payments.  In comparison,  the  measurement of impaired loans is more subjective
due to the use of estimates of future cash flows.

  There is no difference in Webster's  charge-off  policy for impaired  loans as
compared to other loans  classified  as  nonaccrual  or  risk-rated by category.
Loans are  charged-off  to the loan loss or impaired loan loss  allowances  when
management  determines  that a portion of the book value of the loan will not be
recovered  either through  principal  repayment or liquidation of the underlying
collateral.

   Webster  adopted FAS No. 114 during the quarter ended March 31, 1995, with no
impact on its results of  operations.  At September 30, 1995,  Webster had $11.7
million of impaired  loans,  of which $5.6 million was  measured  based upon the
fair value of the underlying collateral and $6.1 million was measured based upon
the expected  future cash flows of the impaired  loans. Of the total of impaired
loans of $11.7  million,  $10.1  million had  allowances  for losses on impaired
loans of $1.7  million.  In the 1995  third  quarter,  the  average  balance  of
impaired loans was $11.8 million. The allowance for losses on impaired loans was
established as a result of an allocation from the allowance for losses on loans.

   In October 1994,  the Financial  Accounting  Standards  Board issued SFAS No.
118,  "Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosure",  amending  SFAS No. 114.  SFAS No. 118 allows  institutions  to use
existing  methods for recognizing  interest income on impaired loans.  Webster's
policy  with regard to the  recognition  of  interest  income on impaired  loans
includes an individual  assessment of each loan.  Interest which is more than 90
days past due is not  accrued.  When  payments on impaired  loans are  received,
Webster records  interest income on a cash basis or applies the total payment to
principal  based on an  individual  assessment  of each  loan.  Interest  income
recognized on impaired loans in the three months and nine months ended September
30, 1995 amounted to $7,139 and $46,199, respectively.

NOTE 8 - REVERSE REPURCHASE AGREEMENTS
         -----------------------------

   At  September  30,  1995,  Webster  had $87.0  million of reverse  repurchase
agreements   outstanding.   Information   concerning  borrowings  under  reverse
repurchase agreements is summarized below (dollars in thousands):

<TABLE>
<CAPTION>
  Balance at                        Fixed        Maturity     Book Value         Market Value
Sept 30, 1995         Term           Rate          Date      of Collateral       of Collateral
- - -------------         ----          ------      -----------  -------------      --------------

<S>                   <C>           <C>           <C>         <C>                <C>    
 $14,895              9 months      5.85%         5/10/96     $16,194            $15,827
  11,527              9 months      5.83          5/10/96      11,471             12,087
  35,992              3 months      5.77         12/14/95      36,381             37,298
  24,550              4 months      5.77          1/23/96      27,546             26,358
 -------                                                      -------             ------
 $86,964                                                      $91,592            $91,570
 =======                                                      =======             ======
</TABLE>

   The  securities  underlying  the reverse  repurchase  agreements are all U.S.
Agency collateral and have been delivered to the  broker-dealers who arrange the
transactions . Webster uses reverse repurchase  agreements when the cost of such
borrowings  is  favorable  as compared  to other  funding  sources.  The average
balance and the  maximum  amount of  outstanding  repurchase  agreements  at any
month-end  during the 1995 third  quarter was $38.3  million  and $87.0  million
respectively.  There  were  no  reverse  repurchase  agreements  outstanding  at
September 30, 1994. The weighted average interest rate of the reverse repurchase
agreements outstanding at September 30, 1995 was 5.79%.

                                        9

<PAGE>
Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
- - -------------------------------------------------------------------------------

NOTE 9 - ACCOUNTING STANDARDS
         --------------------

   In May 1995,  the Financial  Accounting  Standards  Board issued SFAS No. 122
"Accounting for Mortgage Servicing Rights", which amends SFAS 65 "Accounting for
Certain Mortgage Banking  Activities."  Under SFAS 65, mortgage servicing rights
were required to be  capitalized  only if servicing was purchased but prohibited
separate  capitalization of mortgage servicing rights when acquired through loan
portfolio  sales with servicing  rights  retained.  SFAS No. 122 requires that a
mortgage  banking entity recognize as a separate asset the value of the right to
service mortgage loans for others,  regardless of how those servicing rights are
acquired.  Additionally,  SFAS No. 122 requires that a mortgage  banking  entity
assess its capitalized  mortgage  servicing  rights for impairment and establish
valuation  allowances based on the fair value of those servicing  rights,  which
include those  servicing  rights  acquired prior to adoption of SFAS No.122.  As
allowed under the provisions of this  statement,  Webster elected early adoption
of SFAS No. 122 on July 1, 1995. As a result of such adoption,  Webster recorded
gains on the sale of loans of $118,000 in the third quarter ended  September 30,
1995.  At  September  30, 1995 the fair value of all Mortgage  Servicing  Rights
exceeded its book value, therefore, no valuation allowance was recorded.

















                                       10

<PAGE>
Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS

GENERAL
- - -------

     Webster, headquartered in Waterbury, Connecticut, is the holding company of
First Federal and Bristol.  Webster,  through its subsidiary  banks,  is engaged
primarily in retail and commercial banking, attracting deposits from the general
public and investing those funds in first residential mortgage loans, commercial
and  industrial  loans,  commercial  real estate  loans,  home equity  loans and
consumer installment loans. Webster's subsidiary banks currently serve customers
from 39 banking offices located in New Haven, Fairfield, Litchfield and Hartford
Counties in Connecticut.

CHANGES IN FINANCIAL CONDITION
- - ------------------------------

    Total  assets were $3.035  billion at  September  30,  1995,  an increase of
$273.1   million  from   December  31,  1994  due   primarily  to  increases  in
mortgage-backed  securities.  Net loans receivable amounted to $1.650 billion at
September 30, 1995  compared to $1.656  billion at December 31, 1994, a decrease
of $6.0 million. The decrease in net loans receivable is primarily  attributable
to  prepayments  and  repayments of principal.  Segregated  Assets  decreased to
$116.4  million at September  30, 1995 from $137.1  million at December 31, 1994
due  primarily  to $6.4  million  of gross  charge-offs  and  $14.3  million  of
principal  repayments.  Total  foreclosed  property,  net were $18.1  million at
September 30, 1995 compared to $25.6 million at December 31, 1994, a decrease of
$7.5 million due  primarily to $3.3 million in  charge-offs  and $4.6 million in
foreclosed  property  sales.  Total  liabilities at September 30, 1995 increased
$257.2 million from December 31, 1994. The net increase in liabilities consisted
of increases in FHLB advances, other borrowings,  and accrued expenses and other
liabilities  of $174.7  million,  $86.4 million and $5.4 million,  respectively,
which were offset by net decreases in deposits and advance payments by borrowers
for taxes and  insurance  of $4.4  million and $4.9  million,  respectively.  At
September 30, 1995,  Webster had reverse  repurchase  agreements  outstanding of
$87.0 million.  There were no reverse repurchase  agreements  outstanding during
1994.

     Shareholders'  equity was $153.8  million at September 30, 1995 compared to
$137.9  million at December 31, 1994.  First  Federal Bank had tier 1 leveraged,
tier 1  risk-based  and total  risk-based  capital  ratios of 5.12%,  11.43% and
12.53%, respectively,  at September 30, 1995. Bristol's tier 1 leveraged, tier 1
risk-based and total risk-based capital ratios at September 30, 1995 were 7.69%,
12.52%  and  13.80%,  respectively.  Both  Banks  meet  the  regulatory  capital
requirements for a "well capitalized" institution.

ASSET QUALITY

     Webster  strives to maintain  high asset  quality.  At September  30, 1995,
residential  first  mortgage  and  consumer  loans  comprised  90% of  the  loan
portfolio while commercial and industrial loans and commercial real estate loans
comprised 10%,  excluding  Segregated Assets.  Most of Webster's  securities are
obligations of the U.S. Treasury or U.S.  Government  Agencies.  All other fixed
income  securities  must  have  an  investment  rating  in the  top  two  rating
categories by a major rating service at the time of purchase.

                                       11

<PAGE>
Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS 
 (Continued)
- - -------------------------------------------------------------------------------

     A breakdown of loans  receivable,  net by type as of September 30, 1995 and
December 31, 1994 follows (in thousands):

                                     September 30, 1995 December 31, 1994
                                     ------------------ -----------------
Residential Mortgage Loans               $ 1,374,964    $ 1,390,995
Commercial Real Estate Loans                 112,860        109,339
Commercial and Industrial Loans               57,393         58,679
Consumer Loans (Including Home Equity)       146,025        142,445
                                         -----------    -----------
   Total Loans                             1,691,242      1,701,458
Allowance for Loan Losses                    (41,231)       (45,436)

   Loans Receivable, Net                 $ 1,650,011    $ 1,656,022
                                         ===========    ===========

     Included  above at September 30, 1995 and December 31, 1994 were loans held
for sale of $7.3 million and $24.7 million, respectively. Loans held for sale at
September  30,  1995  and  December  31,  1994  represented  one-to-four  family
residential mortgage loans.

     The following table details the nonaccrual assets at September 30, 1995 and
December 31, 1994 (in thousands):

                                     September 30, 1995   December 31, 1994
                                     ------------------   -----------------
Loans Accounted For on a Nonaccrual Basis:

     Residential Real Estate                 $18,593           $17,124
     Commercial                               16,045            15,201
     Consumer                                  1,075             1,234
                                             -------           -------
       Total Nonaccrual Loans                 35,713            33,559

Foreclosed Properties:

     Residential and Consumer                  5,483             8,496
     Commercial                               12,660            17,140
                                             -------           -------
       Total Nonaccrual Assets               $53,856           $59,195
                                             =======           =======


     The decrease in  nonaccrual  assets of $5.3  million at September  30, 1995
compared to December 31, 1994 is due primarily to sales of  foreclosed  property
and charge-offs.

     At September  30, 1995,  Webster's  allowance  for losses on loans of $41.2
million represented 115% of nonaccrual loans and its total allowances for losses
on nonaccrual  assets of $42.4 million  amounted to 77% of nonaccrual  assets. A
detail of the  changes  in the  allowances  for  losses on loans and  foreclosed
property for the nine months ended September 30, 1995 follows (in thousands):
<TABLE>
<CAPTION>
                                        Allowances For Losses On
                                    --------------------------------
                                                                           Total
                                                Impaired   Foreclosed   Allowances
                                      Loans      Loans     Properties   for Losses
                                    --------    --------    --------    --------
<S>                                 <C>         <C>         <C>         <C>     
Balance at December 31, 1994        $ 45,436    $   --      $  2,473    $ 47,909
Provisions for Losses                  1,080        --         1,670       2,750
Allocation from General Allowance     (2,000)      2,000        --          --
Losses Charged to Allowances          (7,397)       (333)     (3,301)    (11,031)
Recoveries Credited to Allowances      2,445        --           280       2,725
                                    --------    --------    --------    --------
Balance at September 30, 1995       $ 39,564    $  1,667    $  1,122    $ 42,353
                                    ========    --------    ========    ========
</TABLE>



                                       12

<PAGE>
Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS 
  (Continued)
- - -------------------------------------------------------------------------------

Segregated Assets, Net
- - ----------------------
     Segregated  Assets, Net at September 30, 1995 included the following assets
purchased from the FDIC in the First Constitution  Acquisition which are subject
to a loss-sharing arrangement with the FDIC (in thousands):

                                    September 30, 1995      December 31, 1994
                                     ------------------     -----------------
Commercial Real Estate Loans             $  87,627            $  98,813
Commercial and Industrial Loans             12,724               15,377
Multi-Family Real Estate Loans              17,067               18,124
Foreclosed Properties                        2,400                9,202
                                         ---------            ---------
                                           119,818              141,516
Allowance for Segregated Assets Losses      (3,453)              (4,420)
                                         ---------            ---------
  Segregated Assets, Net                 $ 116,365            $ 137,096
                                         =========            =========

     Under the Purchase and  Assumption  Agreement with the FDIC relating to the
First  Constitution  Acquisition,  during the first five years after  October 2,
1992  (the  "Acquisition  Date"),  the FDIC is  required  to  reimburse  Webster
quarterly for 80% of all net charge-offs  (i.e.,  the excess of charge-offs over
recoveries)  and certain  permitted  expenses  related to the Segregated  Assets
acquired by Webster.

     During the sixth and seventh years after the Acquisition  Date,  Webster is
required to pay  quarterly to the FDIC an amount equal to 80% of the  recoveries
during such years on Segregated  Assets which were previously  charged off after
deducting  certain  permitted  expenses  related  to those  assets.  Webster  is
entitled to retain 20% of such  recoveries  during the sixth and  seventh  years
following the Acquisition Date and 100% thereafter.

     Upon  termination of the seven-year  period after the Acquisition  Date, if
the sum of net  charge-offs on Segregated  Assets for the first five years after
the  Acquisition  Date plus  permitted  expenses  during the  entire  seven-year
period,  less any  recoveries  during the sixth and seventh  year on  Segregated
Assets charged off during the first five years,  exceeds $49.2 million, the FDIC
is  required  to pay  Webster an  additional  15% of any such  excess over $49.2
million  at  the  end of the  seventh  year.  Reimbursements  received  for  net
charge-offs and eligible  expenses on Segregated  Assets aggregated $2.4 million
and $6.0  million  for the three  and nine  months  ended  September  30,  1995,
respectively.

     A detail of changes in the allowance for  Segregated  Assets losses follows
(in thousands):

      Balance at December 31, 1994                         $ 4,420
      Provisions Charged to Operations                           -
      Charge-offs                                           (1,280)
      Recoveries                                               313
                                                           -------
      Balance at September 30, 1995                        $ 3,453
                                                           =======













                                       13
<PAGE>
Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS  
(Continued)
- - -------------------------------------------------------------------------------

     The following table details  nonaccrual  Segregated Assets at September 30,
1995 and December 31, 1994 (in thousands):

                                         September 30, 1995  December 31, 1994
Segregated Assets Accounted For on a 
  Nonaccrual Basis:
  Commercial Real Estate Loans                 $ 5,326          $13,795
  Commercial and Industrial Loans                3,110            3,678
  Multi-Family Real Estate Loans                   801              576
                                               -------          -------
    Total Nonaccrual Loans                       9,237           18,049

Foreclosed Property:
  Commercial Real Estate                         1,302            7,753
  Multi-Family Real Estate                       1,098            1,449
                                               -------          -------
    Total Nonaccrual Segregated Assets         $11,637          $27,251
                                               =======          =======

ASSET/LIABILITY MANAGEMENT
- - --------------------------

   The  goal  of  Webster's  asset/liability  management  policy  is  to  manage
interest-rate  risk so as to maximize net interest  income over time in changing
interest-rate  environments.  To this end,  Webster's  strategies  for  managing
interest-rate  risk are responsive to changes in the  interest-rate  environment
and to  market  demands  for  particular  types of  deposit  and loan  products.
Management  measures  interest-rate risk using simulation,  price elasticity and
GAP  analyses.  Based on  Webster's  asset/liability  mix  September  30,  1995,
management's  simulation  analysis  of the effects of  changing  interest  rates
projects that an  instantaneous  +/- 200 basis point change in interest  rates
would  decrease net interest  income by less than 5% at September  30, 1995.  At
September  30,  1995,  Webster had a 4.6%  positive GAP position in the one year
time horizon, which means that cumulative  interest-rate sensitive assets exceed
cumulative  interest-rate  sensitive  liabilities  for that  period.  Management
believes that its interest-rate risk position  represents a reasonable amount of
interest-rate risk at September 30, 1995.

LIQUIDITY AND CAPITAL RESOURCES
- - -------------------------------

    Under  regulations  of the Office of Thrift  Supervision,  First  Federal is
required to maintain  assets which are readily  marketable in an amount equal to
5% or more of its net  withdrawable  deposits  plus  short-term  borrowings.  At
September  30,  1995,  First  Federal had a liquidity  ratio of 5.20% and was in
compliance  with  applicable   regulations.   Bristol,   as  an  FDIC  regulated
institution,  has no such specific liquidity requirement. At September 30, 1995,
Webster had  mortgage  commitments  outstanding  of $42.3  million,  unused home
equity credit lines of $142.5 million and commercial lines and letters of credit
of $33.1 million.

RESULTS OF OPERATIONS
- - ---------------------

     Comparison of the three and nine month periods ended September 30, 1995 and
1994:

General
- - -------
     Net income for the three month period ended  September 30, 1995 amounted to
$5.0 million or $.76 per fully  diluted  share  compared to $4.3 million or $.65
per fully  diluted  share for the same period in 1994.  Net income  available to
common  shareholders  increased 23% in the third quarter of 1995 to $4.7 million
compared to $3.8  million for the same period in 1994.  Net Income  available to
common  shareholders  for the nine months ended  September  30, 1995 amounted to
$13.4  million or $2.19 per fully  diluted  share  compared to $11.0  million or
$1.97 per fully diluted share for the same period in 1994.

                                       14
<PAGE>
Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS  
  (Continued)
- - -------------------------------------------------------------------------------

Net Interest Income
- - -------------------

     Net Interest  Income for the three and nine months ended September 30, 1995
amounted to $19.4  million and $58.9  million,  respectively,  compared to $22.2
million  and  $62.2  million  for the same  periods  in 1994.  The  decrease  is
primarily  attributable  to the cost of funds  increasing  more  than  yields on
earning  assets.  Net  interest  rate spread for the three and nine months ended
September  30,  1995 was 2.66% and 2.84%,  respectively,  compared  to 3.30% and
3.23% for the same periods in 1994.

     Interest  Income for the three and nine  months  ended  September  30, 1995
amounted to $51.4 million and $146.9  million,  respectively,  compared to $46.0
million and $126.7  million for the same  periods in 1994.  The  increase is due
primarily  to a higher  amount of average  earning  assets and higher  yields on
loans, mortgage-backed securities and investments,  which increased to 7.37% and
7.31% for the three and nine months  ended  September  30,  1995,  respectively,
compared to 6.89% and 6.73% for the same periods in 1994.

     Interest  Expense for the three and nine months  ended  September  30, 1995
amounted to $32.1  million and $88.0  million,  respectively,  compared to $23.7
million and $64.6  million for the same  periods in 1994.  This  increase is due
primarily  to a higher  amount of average  interest-bearing  liabilities  and an
increase in the cost of deposits and Federal Home Loan Bank  advances.  The cost
of interest-bearing  liabilities  increased to 4.71% and 4.48% for the three and
nine months ended  September  30, 1995  compared to 3.59% and 3.49% for the same
periods in 1994.

Provision for Loan Losses
- - -------------------------

     The provision for loan losses amounted to $450,000 and $1.1 million for the
three and nine month periods ended September 30, 1995, respectively, compared to
$475,000 and $2.0 million for the same periods in 1994.  At September  30, 1995,
the  allowance  for loan  losses was $41.2  million  and  represented  115.5% of
nonaccrual loans, compared to $52.5 million and 115.2% a year earlier.

Noninterest Income
- - ------------------

     Noninterest  Income for the three and nine months ended  September 30, 1995
amounted  to $5.1  million  and $14.1  million,  respectively,  compared to $3.5
million and $10.4  million  for the same  periods in 1994.  The  increase is due
primarily  to  gains on sales of loans  and  securities  and to an  increase  in
deposit product fees as a result of a larger deposit base.

    There  were $1.3  million  and $2.3  million  of gains on sales of loans and
securities for the three and nine months ended September 30, 1995, respectively,
compared  to losses of $13,000  and gains of  $410,000  for the same  periods in
1994. The third quarter of 1995 includes a gain on the sale of loans of $118,000
as a result of the early adoption of SFAS No. 122.

 Noninterest Expenses
 -------------------- 

   Noninterest  expenses for the three months ended  September 30, 1995 amounted
to $16.7  million  compared to $18.6  million  for the same period in 1994.  The
decrease  is  due  primarily  to  lower  salary  expenses,  occupancy  expenses,
furniture and equipment expenses, Federal Deposit Insurance Corporation ("FDIC")
premiums and foreclosed property expenses and provisions.  During the 1995 third
quarter,  the FDIC  determined  that the Bank Insurance Fund ("BIF") had met its
required  reserve  ratio as of June 1, 1995 and  lowered  the BIF  premium  rate
retroactively to that date.  Webster received a refund of $801,000 from the BIF.
There  was no  reduction  by  the  FDIC  in the  premium  rates  of the  Savings
Association  Insurance  Fund  ("SAIF"),  which has not met its required  reserve
level.  At September  30,  1995,  approximately  59% of  Webster's  deposits are
assessed  premiums  at the BIF  rate and 41% at the SAIF  rate.  The 1995  third
quarter  decrease in noninterest  expenses was partially  offset by increases in
other  operating  expenses in the 1995 third  quarter are  primarily due to $1.3
million of expenses related to the renaming of Webster's banking subsidiaries.

                                       15

<PAGE>
Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS  
  (Continued)
- - ------------------------------------------------------------------------------

    Noninterest  expenses for the nine months ended  September 30, 1995 amounted
to $51.1  million  compared to $50.7  million  for the same period in 1994.  The
increase is due to higher  salaries and  employee  benefit  expenses,  occupancy
expenses,  furniture  and  equipment  expenses  and other  expenses.  Foreclosed
property  expenses  and  provisions,  net  amounted to $3.3 million for the nine
months ended  September 30, 1995 compared to $5.3 million for the same period in
1994 due primarily to a decrease in provisions for foreclosed property losses in
1995.  Noninterest  expenses  for the 1995 nine  month  period  include  Bristol
expenses  for all nine  months  while the 1994  period  only  includes  expenses
related to Bristol from the date of acquisition on March 3, 1994.

Income Taxes
- - ------------

     Total  income  tax  expense  for the three  and nine  month  periods  ended
September  30, 1995  amounted to $2.3  million and $6.4  million,  respectively,
compared to $2.4  million and $7.3  million  for the same  periods in 1994.  The
decrease in both  respective  1995 periods is due primarily to benefits from the
utilization  of tax loss  carryforwards  and the  reduction  of the deferred tax
valuation allowance, both of which are primarily related to Bristol.

                                       16

<PAGE>
                           PART II - OTHER INFORMATION

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 MATTERS TO A VOTE OF SECURITY HOLDERS
         ---------------------------------------------------

        (a)  Not Applicable
        (b)  Not Applicable
        (C)  Not Applicable
        (d)  Not Applicable

Item 5.  OTHER INFORMATION - Not Applicable
         -----------------

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K
         --------------------------------

        (a)    Exhibits - None
        (b)    Reports on form 8-K

         The  Registrant  filed the  following  reports  on Form 8-K  during the
quarter ended September 30, 1995.

         Form 8-K/A  dated July 27, 1995  (amending  the  Registrant's  Form 8-K
         dated June 20, 1995 pertaining to the  acquisition of Shelton  Bancorp,
         Inc).

                                       17

<PAGE>
                                   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.

                                              WEBSTER FINANCIAL CORPORATION
                                              -----------------------------
                                                       Registrant

Date:    October 27, 1995                     By:   /s/ John V. Brennan
       ---------------------                       --------------------
                                                   John V. Brennan
                                                   Executive Vice President,
                                                   Chief Financial Officer and 
                                                   Treasurer

Date:    October 27, 1995                     By:   /s/ Peter J. Swiatek
       ----------------------                      ---------------------
                                                   Peter J. Swiatek
                                                   Controller

                                       18

<PAGE>

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                                      1000
<CURRENCY>                                U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<EXCHANGE-RATE>                                      1
<CASH>                                         110,526
<SECURITIES>                                 1,060,731
<RECEIVABLES>                                1,766,376
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                66,433
<PP&E>                                          30,529
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               3,034,595
<CURRENT-LIABILITIES>                        2,159,101
<BONDS>                                        671,809
<COMMON>                                       136,643
                                0
                                     17,186
<OTHER-SE>                                      49,856
<TOTAL-LIABILITY-AND-EQUITY>                 3,034,595
<SALES>                                         51,418
<TOTAL-REVENUES>                                56,532
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                16,701
<LOSS-PROVISION>                                   450
<INTEREST-EXPENSE>                              32,058
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                     2,306
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,017
<EPS-PRIMARY>                                      .83
<EPS-DILUTED>                                      .76
        

</TABLE>


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