WEBSTER FINANCIAL CORP
8-K/A, 1998-02-06
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CALIFORNIA MICRO DEVICES CORP, SC 13G, 1998-02-06
Next: HALDANE BERNARD ASSOCIATES INC, SC 13E3, 1998-02-06





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



   
                                FORM 8-K/A NO. 3
    


                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


       Date of Report (Date of earliest event reported): November 17, 1997


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


     Delaware                      0-15213                      06-1187536
- --------------------------------------------------------------------------------
 (State or Other                (Commission                    (IRS Employer
  Jurisdiction of               File Number)                 Identification No.)
  Incorporation)


                   Webster Plaza, Waterbury, Connecticut 06720
                   -------------------------------------------
                    (Address of principal executive offices)


       Registrant's telephone number, including area code: (203) 753-2921




                                 Not Applicable
          -------------------------------------------------------------
          (Former name or former address, if changed since last report)


<PAGE>



ITEM 5.  OTHER EVENTS.
         ------------

   
         Filed as Exhibit 25 are  consolidated  financial  statements of Webster
Financial  Corporation  restated to reflect the acquisition by merger of Peoples
Savings Financial Corp. , which was accounted for as a pooling of interests. The
consolidated  financial statements of Webster Financial Corporation are restated
for periods prior to the date of the acquisition.
    


ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.
         ---------------------------------
(a)        Not applicable.  
                            
(b)        Not applicable.  
                            
(c)        Exhibits.        
                            
           Exhibit No. 23.1  Consent of KPMG Peat Marwick LLP.

   
           Exhibit No. 25    Webster Financial Corporation restated consolidated
                             financial statements.

           Exhibit No. 27    Financial Data Schedule

    


<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 hereunto duly authorized.


                                            WEBSTER FINANCIAL CORPORATION
                                            -----------------------------
                                                      (Registrant)

                                               /s/ John V. Brennan
                                               -------------------
                                               John V. Brennan
                                               Executive Vice President,
                                               Chief Financial Officer
                                               and Treasurer
                                               (Principal Financial Officer)


   
Date: February 6, 1998
    


<PAGE>

                                  Exhibit Index

                                                                Pages in
                                                           Sequentially Numbered
     Exhibit No.                   Exhibit                        Copy
     -----------                   -------                        ----

     Exhibit 23.1        Consent of KPMG Peat Marwick L.L.P.       1

   
     Exhibit 25          Webster  Financial  Corporation           56
                         restated consolidated financial 
                         statements

     Exhibit 27          Financial Data Schedule                   57
    






EXHIBIT NO. 23.1
- ----------------

                        CONSENT OF INDEPENDENT AUDITORS
                        -------------------------------

The Board of Directors
Webster Financial Corporation


   
We consent to the  incorporation  by  reference in the  registration  statements
(Nos. 33-13244 and 33-38286) of Form S-8 of Webster Financial Corporation of our
report  dated  November  11, 1997  relating to the  consolidated  statements  of
condition of Webster  Financial  Corporation  and subsidiares as of December 31,
1996 and 1995 and the related consolidated  statements of income,  shareholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December 31, 1996,  which report  appears in the February 6, 1998 current report
on Form 8-K/A No.3 of Webster Financial Corporation.
    



KPMG Peat Marwick LLP



   
Hartford, Connecticut
February 6, 1998
    



WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA


 STATEMENT OF CONDITION DATA (Dollars in Thousands Except Share Data)*


<TABLE>
<CAPTION>

                                                                    At December 31,
- ----------------------------------------------------------------------------------------------------------
                                                 1996        1995         1994          1993        1992
- ----------------------------------------------------------------------------------------------------------
<S>                                          <C>         <C>           <C>          <C>         <C>       
Total assets                                 $5,607,210  $4,883,402    $4,677,859   $4,032,451  $3,893,825
Loans receivable, net                         3,642,522   3,005,014     2,934,967    2,459,395   2,461,472
Securities                                    1,577,702   1,505,919     1,300,793    1,135,168     788,953
Core deposit intangible                          46,442       7,565         9,061       16,083      20,426
Deposits                                      4,457,561   3,797,712     3,781,393    3,272,262   3,273,505
Shareholders' equity                            336,832     334,580       264,404      235,151     228,055
</TABLE>

<TABLE>
<CAPTION>
OPERATING DATA                                                  Years Ended December 31,
- ----------------------------------------------------------------------------------------------------------
                                                 1996        1995          1994          1993        1992
- ----------------------------------------------------------------------------------------------------------
<S>                                           <C>         <C>           <C>          <C>         <C>      

Net interest income                           $ 169,037   $ 135,331     $ 140,612    $ 117,785   $  84,889
Provision for loan losses                         9,788       5,726         5,609        8,082       8,204
Noninterest income                               32,179      27,902        17,467       20,024      12,412
Noninterest expenses:
  Merger and acquisition expenses (a)               500       4,271           700            -           -
  SAIF assessment                                 4,730           -             -            -           -
  Name change and subsidiary merger expense           -       2,100             -            -           -
  Core deposit intangible writedown                   -           -         5,000            -           -
  Other noninterest expenses                    125,325     106,365       107,599       89,001      61,324
                                               --------     -------       -------       ------      ------
  Total noninterest expenses                    130,555     112,736       113,299       89,001      61,324
                                               --------     -------       -------      -------     -------
Income before taxes                              60,873      44,771        39,171       40,726      27,773
Income taxes                                     22,372      15,450        11,211       17,033      13,223
                                                -------    --------       -------     --------    --------
Net income before cumulative change              38,501      29,321        27,960       23,693      14,550
Cumulative effect of change in method of
  accounting for income taxes                         -           -             -        6,408           -
                                             ----------  ----------    ----------      -------  ----------
NET INCOME                                       38,501      29,321        27,960       30,101      14,550
Preferred stock dividends                         1,149       1,296         1,716        2,653         581
                                                -------     -------       -------      -------     -------
Net income available to
 common shareholders                           $ 37,352    $ 28,025      $ 26,244     $ 27,448   $  13,969
                                                =======     =======       =======      =======    ========
</TABLE>




                                       1
<PAGE>



WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

SIGNIFICANT STATISTICAL DATA

<TABLE>
<CAPTION>

                                                                  Years Ended December 31,
- ------------------------------------------------------------------------------------------------------------
For The Period:                                      1996        1995        1994         1993         1992 
- ------------------------------------------------------------------------------------------------------------
<S>                                           <C>          <C>          <C>         <C>          <C>  

  Interest rate spread                              3.11%        2.80%       3.18%        3.03%        3.32%
  Net yield on average earning assets               3.23%        2.96%       3.27%        3.14%        3.52%
  Return on average shareholders' equity           11.20%       10.08%      10.76%       10.17%        7.66%
  Net Income per common share (b)                                                                           
    Primary                                    $    2.77    $    2.30    $   2.28    $    2.04    $    1.36 
    Fully Diluted                              $    2.66    $    2.22    $   2.17    $    1.94    $    1.35 
  Dividends declared per common share (c)      $    0.68    $    0.64    $   0.52    $    0.50    $    0.48 
  Dividend payout ratio                            24.37%       27.83%      18.44%       16.85%       37.07%
  Noninterest expenses to average assets            2.38%        2.37%       2.47%        2.27%        2.42%
  Noninterest expenses(excluding foreclosed                                                                 
   property expenses and provisions, net                                                                    
   to average assets                                2.32%        2.24%       2.25%        2.00%        2.00%
At End of Period:                                                                                           
  Fully diluted weighted average shares           14,460       13,205      12,877       11,810       10,321 
  Book value per common share                  $   25.18    $   24.41    $  21.37    $   20.74    $   18.48 
  Tangible book value per common share         $   21.37    $   23.57    $  20.26    $   19.16    $   16.44 
  Shareholders' equity to total assets              6.01%        6.85%       5.65%        5.83%        5.86%
</TABLE>


*  Information  for all  periods  presented  has been  restated  to reflect  the
inclusion of the results of People's  Savings  Financial  Corp., DS Bancor Inc.,
Shelton  Bancorp,  Inc. and Shoreline Bank and Trust Company which were acquired
on July 31,  1997,  January 31,  1997,  November 1, 1995 and  December 16, 1994,
respectively and were accounted for using the pooling of interests method.

(a) See Management's  Discussion and Analysis  Comparison of 1996 and 1995 years
and 1995 and 1994 years and Note 17 to the Consolidated Financial Statements.


(b) Before  cumulative  change in the method of  accounting  for Income Taxes in
1993.  After such  cumulative  change  net income per common  share for 1993 was
$2.66 on a primary basis and $2.55 on a fully diluted basis.

(c) Webster has continuously declared dividends since the third quarter of 1987.


All per share data and the  number of  outstanding  shares of common  stock have
been adjusted retroactively to give effect to the payment of stock dividends.



                                       2
<PAGE>



GLOSSARY OF TERMS

Allowance for Loan Losses:  A reserve for estimated  loan losses at a particular
balance sheet date.

Capital Components and Ratios:

   Leverage  Ratio:  Tier 1 capital as a percentage of adjusted total assets for
   Webster Bank.

   Risk-Weighted  Assets: The sum of risk-weighted assets plus the risk-weighted
   credit  equivalent  amounts of  off-balance  sheet  items,  less core deposit
   intangibles  and  certain  other  non-qualifying  intangible  assets  and the
   non-qualifying portion of the allowance for loan losses.

   Tier 1  Capital:  The sum of  common  shareholders'  equity at  Webster  Bank
   (excluding  net  unrealized  gains or losses on  securities,  except  for net
   unrealized   gains/losses  on  marketable   equity   securities)  less  other
   non-qualifying intangible assets.

   Tier 1  Risk-Weighted  Capital  Ratio:  The  ratio of Tier 1  capital  to net
   risk-adjusted assets.

   Total Capital:  The sum of Tier 1 capital plus the qualifying  portion of the
   allowance for loan losses.

   Total  Risk-Weighted  Capital  Ratio:  The  ratio  of  total  capital  to net
   risk-adjusted assets.

Core Deposit Intangible: The excess of the purchase price over the fair value of
the tangible net assets acquired in a purchase  transaction  that represents the
estimated value of the deposit base.

Derivatives:   Interest  rate  or  currency  swaps,  futures,  forwards,  option
contracts,   or  other   off-balance   sheet  financial   instruments  used  for
asset/liability  management or trading purposes.  These instruments derive their
values or  contractually  determined  cash flows from the price of an underlying
asset or liability, reference rate, index or other security.

Earning Assets:  The sum of loans,  segregated  assets,  mortgage loans held for
sale, securities and short-term investments.

Interest Bearing Liabilities:  The sum of interest-bearing deposits,  securities
sold under agreements to repurchase and other borrowings.

Interest   Rate  Spread:   The   difference   between  the  average   yields  on
interest-earning assets and interest-bearing liabilities.

Net Interest  Margin:  Net interest  income as a percentage  of average  earning
assets.

Nonaccrual Assets: The sum of nonaccrual loans plus other real estate owned.

Nonaccrual  Loans:  The sum of loans  on  nonaccrual  status  (for  purposes  of
interest  recognition) plus restructured  loans (loans whose repayment  criteria
have been  renegotiated  to  less-than-market  terms due to the inability of the
borrowers to repay the loans in accordance with their original terms).

Other Real Estate  Owned:  Real estate  acquired in  foreclosure  or  comparable
proceedings under which possession of the collateral has been taken.

Reserve Coverage: Allowance for loan losses divided by nonaccrual loans.

Return on Average  Equity:  Net income as a percentage of average  shareholders'
equity.


                                       3
<PAGE>




     MANAGEMENT'S DISCUSSION & ANALYSIS OF FINANCIAL CONDITION & RESULTS OF
                               OPERATIONS ("MD&A")

INTRODUCTION
- --------------------------------------------------------------------------------

Webster  Financial  Corporation,  ("Webster"),  through its subsidiary,  Webster
Bank, (the "Bank")  delivers  financial  services to  individuals,  families and
businesses throughout Connecticut. Webster Bank is organized along four business
lines  -  consumer,   business,  mortgage  banking,  and  trust  and  investment
management   services,   each  supported  by  centralized   administration   and
operations.  The Corporation has grown significantly in recent years,  primarily
through a series of  acquisitions  which  have  expanded  and  strengthened  its
franchise.

Assets at December  31, 1996 were $5.6  billion  compared to $4.9 billion a year
earlier.  Net loans  receivable  amounted to $3.6  billion at December  31, 1996
compared to $3.0 billion a year ago.  Deposits were $4.5 billion at December 31,
1996 compared to $3.8 billion at December 31, 1995.

BUSINESS COMBINATIONS SUBSEQUENT TO DECEMBER 31, 1996
- --------------------------------------------------------------------------------

The People's Acquisition
On July 31, 1997, Webster acquired People's Savings Financial Corp. ("People's")
and its  subsidiary,  People's  Savings Bank, a $482 million savings bank in New
Britain,  Connecticut.  In  connection  with the merger with  People's,  Webster
issued  1,575,996  shares of its common stock for all the outstanding  shares of
People's stock.  Under the terms of the merger agreement each outstanding  share
of People's  common stock was converted into .85 shares of Webster common stock.
This  acquisition  was  accounted  for as a pooling  of  interests  and as such,
Consolidated Financial Statements include People's financial data as if People's
had been combined at the beginning of the earliest period presented.

The Sachem Acquisition
On August 1, 1997, Webster acquired Sachem Trust National  Association  ("Sachem
Trust"),  a trust  company  headquartered  in Guilford,  CT with $300 million in
trust assets,  in a tax free  stock-for-stock  exchange.  Under the terms of the
agreement,  Webster issued 83,385 shares of Webster common stock for all 173,000
outstanding  shares of Sachem  Trust.  This  acquisiton  was  accounted for as a
purchase.

The Derby Acquisition
On January  31,  1997,  Webster  acquired  DS  Bancor,  Inc.  ("Derby")  and its
subsidiary,   Derby  Savings  Bank,  a  $1.2  billion  savings  bank  in  Derby,
Connecticut.  In connection with the merger with Derby, Webster issued 3,501,370
shares of its common stock for all the outstanding shares of Derby common stock.
Under the terms of the merger agreement each  outstanding  share of Derby common
stock  was  converted  into  1.14158  shares  of  Webster  common  stock.   This
acquisition   was  accounted  for  as  a  pooling  of  interests  and  as  such,
Consolidated Financial Statements include Derby's financial data as if Derby had
been combined at the beginning of the earliest period presented.

BUSINESS COMBINATIONS
- --------------------------------------------------------------------------------

The Shawmut Transaction
On February 16, 1996,  Webster Bank acquired 20 branches in the Greater Hartford
market  from  Shawmut  Bank  Connecticut   National  Association  (the  "Shawmut
Transaction"), as part of a divestiture in connection with the merger of Shawmut
and Fleet Bank. In the branch purchase, Webster Bank acquired approximately $845
million in deposits, and $586 million in loans. As a result of this transaction,
Webster recorded $44.2 million as a core deposit intangible asset. In connection
with the Shawmut  Transaction,  Webster  raised net  proceeds  of $32.1  million
through  the sale of  1,249,600  shares of its common  stock in an  underwritten
public offering in December 1995. The Shawmut Transaction was accounted for as a
purchase,  therefore  transaction  results  are  reported  only for the  periods
subsequent to the consummation of the Shawmut Transaction.




                                       4
<PAGE>




Prior  to the  Shawmut  Transaction,  Webster  completed  five  acquisitions  as
follows:


Date                            Assets Acquired          Accounting Treatment
- --------------------------------------------------------------------------------
1995   Shelton Bancorp            $295 million           Pooling of Interests
1994   Shoreline Bank & Trust     $ 51 million           Pooling of Interests
1994   Bristol Savings Bank       $486 million                 Purchase
1992   First Constitution Bank    $1.1 billion                 Purchase
1991   Suffield Bank              $264 million                 Purchase


ASSET QUALITY
- --------------------------------------------------------------------------------

General
Webster devotes significant  attention to maintaining high asset quality through
conservative  underwriting  standards,  active servicing of loans,  aggressively
managing  nonaccrual  assets  and  maintaining   adequate  reserve  coverage  on
nonaccrual  assets.  At year end 1996,  residential and consumer loans comprised
over 87% of the total loan portfolio. All investments are either U.S. Government
or  Agency  securities  or  have an  investment  rating  in the  top two  rating
categories by a major rating service at time of purchase.

Nonaccrual Assets
The aggregate amount of nonaccrual assets decreased to $54.8 million at December
31, 1996 from $73.4 million at December 31, 1995 and declined as a percentage of
total  assets to .98% at  December  31, 1996 from 1.53% at  December  31,  1995.
Nonaccrual  loans  decreased  $10.7  million in 1996 and  foreclosed  properties
decreased $7.9 million due to write-downs,  sale of foreclosed  properties and a
bulk sale of $18 million of nonaccrual  assets. The allowance for loan losses at
December 31, 1996 was $43.2 million and represented 103.80% of nonaccrual loans.
Total allowances for nonaccrual  assets of $43.9 million  represented  79.06% of
nonaccrual assets.  The following table details Webster's  nonaccrual assets for
the last five years.

<TABLE>
<CAPTION>
                                                                                       At December 31,
- -------------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)                                           1996          1995               1994           1993             1992
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>               <C>             <C>             <C>
Nonaccrual Assets:
Loans accounted for on a nonaccrual basis:
   Residential real estate                          $   25,393       $ 28,522          $ 27,712        $43,652         $ 63,052
   Commercial                                           12,874         20,355            20,935          7,347            5,747
   Consumer                                              3,339          3,455             2,590          3,249            6,618
Foreclosed Properties:
   Residential and Consumer                              5,305          7,850            11,063         24,766           22,408
   Commercial                                            7,909         13,216            21,909         11,098            9,474
- -------------------------------------------------------------------------------------------------------------------------------
     Total                                          $   54,820       $ 73,398          $ 84,209        $90,112         $107,299
- -------------------------------------------------------------------------------------------------------------------------------

</TABLE>

                                       5

<PAGE>



A summary of the  activity  in the  allowance  for loan losses for the last five
years follows:

<TABLE>
<CAPTION>
                                                                       For the Years Ended December 31,
- --------------------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                                    1996         1995              1994           1993        1992
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>           <C>               <C>            <C>        <C>     
Balance at beginning of period                         $50,281       $55,366           $54,370        $65,662    $ 15,893
Charge-offs:
   Residential real estate                             (14,466)       (8,667)          (14,512)       (10,395)     (2,186)
   Consumer                                             (3,649)         (894)           (1,452)        (2,433)     (1,033)
   Commercial                                           (6,750)       (4,438)           (4,394)        (3,447)     (2,286)
- --------------------------------------------------------------------------------------------------------------------------
                                                       (24,865)      (13,999)          (20,358)       (16,275)     (5,505)
Recoveries:
   Residential real estate                                 670           870               437            413          92
   Consumer                                                332         1,032             1,822            815         612
   Commercial                                            1,979         1,286             1,042            246         281
- --------------------------------------------------------------------------------------------------------------------------
Net charge-offs                                        (21,884)      (10,811)          (17,057)       (14,801)     (4,520)
Acquired allowance for purchased loans                   5,000             -            12,819              -      46,085
Acquired allowance adjustment                                -             -                 -         (5,963)          -
Transfer from allowance for losses                           -             -                 -          2,390           -
  for loans held for sale
Provisions charged to operations                         9,788         5,726             5,234          7,082       8,204
- --------------------------------------------------------------------------------------------------------------------------
Balance at end of period                            $   43,185      $ 50,281          $ 55,366        $54,370     $65,662
- --------------------------------------------------------------------------------------------------------------------------
Ratio of net charge-offs to average loans outstanding      0.6%          0.4%              0.6%           0.6%        0.2%
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


During 1996, 1995, 1994 and 1993,  increased loan charge-offs were due primarily
to loans acquired as a result of the acquisitions. Such charge-offs were in line
with expectations and adequate loan loss allowances were established at the time
of each  acquisition.  Included in the 1996 loan charge-offs were write-downs of
$6.3 million  related to a bulk sale of $18.0 million of nonaccrual  residential
loans  and  foreclosed  properties.  See Note 13 to the  Consolidated  Financial
Statements  for a summary of activity in the  allowance for losses on foreclosed
properties.  Management  believes that the allowance for loan losses is adequate
to cover expected losses in the portfolio.

                                       6

<PAGE>



The  following  table  presents an  allocation  of Webster's  allowance for loan
losses  at the  dates  indicated  and the  related  percentage  of loans in each
category to Webster's gross loan portfolio:

<TABLE>
<CAPTION> 
                                                                    At December 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands)                              1996                  1995            1994               1993    1992
- ------------------------------------------------------------------------------------------------------------------------------------
                                Amount     %     Amount       %       Amount    %    Amount       %    Amount      %
                                ------  ------   ------     ------    -----  ------- ------   -------- ------    ----

<S>                            <C>       <C>      <C>       <C>      <C>      <C>    <C>        <C>    <C>      <C>   
Balance at End of Period
  Applicable to:
Residential mortgage loans     $14,090   75.26%  $23,898    80.43%   $30,787  81.81%  $41,010   84.86% $51,159  83.27%
Commercial mortgage loans       10,549    7.65    12,385     6.47     11,426   6.16     3,820    3.59    5,901   4.04
Commercial non-mortgage loans   10,975    5.50     4,185     2.25      4,325   2.18     1,992    1.52    1,629   1.17
Consumer loans                   7,571   11.59     9,813    10.85      8,828   9.85     7,548   10.03    6,973  11.52
- ------------------------------------------------------------------------------------------------------------------------------------
   TOTAL                       $43,185  100.00%  $50,281   100.00%   $55,366 100.00%  $54,370  100.00% $65,662 100.00%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       7

<PAGE>



SEGREGATED ASSETS
- --------------------------------------------------------------------------------

Segregated  Assets  consist  of all  commercial  real  estate,  commercial,  and
multi-family loans acquired from the FDIC in the First Constitution acquisition.
Segregated  Assets,  before the allowance  for losses of $2.9  million,  totaled
$78.5  million at  December  31, 1996 down from  $256.6  million at  acquisition
(1992).  Segregated  Assets are subject to a loss-sharing  arrangement  with the
FDIC.  The FDIC is required to reimburse  Webster Bank  quarterly for 80% of the
total net charge-offs and certain related expenses on Segregated  Assets through
December 1997,  with such  reimbursement  increasing to 95% (less  recoveries in
years six and  seven) as to such  charge-offs  and  expenses  in excess of $49.2
million  (with  payment at the end of the seventh  year as to such  excess).  At
December 31, 1996,  cumulative net  charge-offs  and expenses  aggregated  $54.0
million.  During  the  first  quarter  of  1996,  Webster  began  recording  the
additional  15%   reimbursement   (the  difference   between  the  80%  and  95%
reimbursement  levels) as a receivable  from the FDIC.  The impact of purchasing
the  Segregated  Assets has been  reflected  primarily in increased  noninterest
expenses  for  the  Bank's  share  of  certain  reimbursable  expenses  and  all
non-reimbursable expenses. The Bank's share of charge-offs reduces the allowance
for losses on the Segregated  Assets which was  established in conjunction  with
the First Constitution  acquisition.  Management believes that the allowance for
losses  on  Segregated  Assets  is  adequate  to cover  expected  losses on this
portfolio. See Note 5 to the Consolidated Financial Statements.

Reimbursable  net  charge-offs  and  eligible   expenses  of  Segregated  Assets
aggregated $4.9 million for 1996. During 1996, the Bank received $4.2 million as
reimbursement  for eligible  charge-offs  and related net expenses in accordance
with the loss-sharing  arrangement  described above.  Payments due from the FDIC
upon  charge-off  and  related  expenses  are  recorded  as  receivables.   Such
reimbursements  are made on a  quarterly  basis to the Bank by the FDIC and when
received are invested in earning assets.  Such  reimbursements have no immediate
impact on the consolidated statements of income.

A  detail  of  changes  in the  allowance  for  Webster's  share of  losses  for
Segregated Assets follows:



                                            Years Ended December 31,
- ----------------------------------------------------------------------
(IN THOUSANDS)                             1996                1995
- ----------------------------------------------------------------------
Balance at beginning of period              $  3,235          $4,420
Charge-offs                                     (621)         (1,772)
Recoveries                                       245             587
- ----------------------------------------------------------------------
   Balance at end of period                 $  2,859          $3,235
- ----------------------------------------------------------------------


At December 31, 1996 and 1995,  nonaccrual  Segregated Assets were classified as
follows:


                                                              At December 31,
- -----------------------------------------------------------------------------
(IN THOUSANDS)                                               1996       1995
- -----------------------------------------------------------------------------
Segregated Assets accounted for on a nonaccrual basis:
   Commercial real estate loans                           $  3,337     $2,604
   Commercial loans                                            192      1,203
   Multi-family real estate loans                              495      1,432
Foreclosed Properties:
   Commercial real estate                                      269        648
   Multi-family real estate                                    138        651
- -----------------------------------------------------------------------------
     Total                                                $  4,431     $6,538
- -----------------------------------------------------------------------------

                                       8

<PAGE>


- --------------------------------------------------------------------------------
The  following  table sets forth the  contractual  maturity  and  interest  rate
sensitivity of commercial loans contained in the Segregated  Assets portfolio at
December 31, 1996.

<TABLE>
<CAPTION>

                                                    Contractual Maturity

                                   One Year        One to            Over
(In thousands)                     or Less       Five Years        Five Years          Total

<S>                              <C>             <C>               <C>              <C>
Contractual Maturity:
  Commercial loans               $      735      $    3,694        $    2,177       $    6,606
- ----------------------------------------------------------------------------------------------
      Total                      $      735      $    3,694        $    2,177       $    6,606
==============================================================================================

Interest Rate Sensitivity:
  Fixed Rates                    $      208      $      213        $       --       $      421
  Variable Rates                        527           3,481             2,177            6,185
- ----------------------------------------------------------------------------------------------
      Total                      $      735      $    3,694        $    2,177       $    6,606
==============================================================================================
</TABLE>


LIQUIDITY AND CAPITAL RESOURCES

Webster Bank is required to maintain  minimum levels of liquid assets as defined
by  regulations  adopted  by the  Office of  Thrift  Supervision  ("OTS").  This
requirement,  which may be  varied by the OTS,  is based  upon a  percentage  of
withdrawable deposits and short term borrowings. The required liquidity ratio is
currently 5.00% and the Bank's liquidity ratio was 6.95% at December 31, 1996.

The primary  sources of liquidity for Webster are net cash flows from  operating
activities,  investing activities and financing activities.  Net cash flows from
operating  activities include net income, loans originated for sale, the sale of
loans  originated  for sale,  net  changes in other  asset and  liabilities  and
adjustments  for noncash  items such as  depreciation,  the  provision  for loan
losses  and  changes in  accruals.  Net cash  flows  from  investing  activities
primarily  includes  the  purchase,   maturity,   and  sale  of  securities  and
mortgage-backed securities that are classified as trading, available for sale or
held to  maturity,  and the net  change in loans and  Segregated  Assets.  While
scheduled loan  amortization,  maturing  securities,  short term investments and
securities  repayments  generally  are  predictable  sources of funds,  loan and
mortgage-backed   securities  prepayments  are  greatly  influenced  by  general
interest rates,  economic conditions and competition.  One of the inherent risks
of  investing  in loans and  mortgage-backed  securities  is the ability of such
instruments to incur  prepayments  of principal  prior to maturity at prepayment
rates  different  than those  estimated at the time of purchase.  This generally
occurs  because of  changes  in market  interest  rates.  The  market  values of
fixed-rate loans and mortgage-backed securities are sensitive to fluctuations in
market  interest  rates,  declining in value as interest rates rise. If interest
rates  decrease,  the  market  value of  loans  and  mortgage-backed  securities
generally  will tend to increase  with the level of  prepayments  also  normally
increasing. The lower yields on such loans and mortgage-backed securities may be
offset by a lower cost of funds.  Changes in the volume of nonaccrual assets due
to additions or sales of such assets also affect liquidity.

Financing activity net cash flows primarily include proceeds and repayments from
FHL Bank advances and other  borrowings,  the net change in deposits and changes
in capital structure  generally related to stock issuances and repurchases.  The
utilization  of  particular  sources of funds depends on  comparative  costs and
availability.  Webster  Bank has from time to time,  chosen  not to pay rates on
deposits  as  high as  certain  competitors,  and  when  necessary,  supplements
deposits with various borrowings. The Bank manages the prices of its deposits to
maintain a stable, cost-effective deposit base as a source of liquidity.

The Bank had additional  borrowing capacity from the FHL Bank of $2.1 billion at
December 31, 1996. At that date,  the Bank had FHL Bank advances  outstanding of
$559.9  million  compared to $498.9  million at December 31, 1995. See Note 9 to
the Consolidated Financial Statements.

                                       9

<PAGE>


Webster's  main sources of liquidity at the holding  company level are dividends
from the Bank and net proceeds from capital offerings and borrowings,  while the
main outflows are the payment of dividends to preferred and common stockholders,
the  payment of  interest  to  holders  of  Webster's  8 3/4%  Senior  Notes and
repurchases of Webster's common stock. There are certain restrictions on payment
of  dividends  by  Webster  Bank to  Webster.  See  Note 15 to the  Consolidated
Financial  Statements.  Webster  also has a $20  million  line of credit  with a
correspondent  bank.  On  January  31,  1997,  Webster  completed  the  sale  of
$100,000,000 of Webster Capital Trust/Capital  Securities further increasing its
Capital  Resources.  The Capital  Securities are further discussed in Note 18 to
the Consolidated Financial Statements.

On November 19, 1996, Webster completed a previously  announced stock repurchase
program,  which  resulted  in  total  repurchases  of  549,800  shares  and also
announced  its  intention to  repurchase  up to 300,000  additional  shares.  At
December 31, 1996,  255,100 shares had been repurchased under the new repurchase
plan, to offset future  dilution from shares of common stock that were issued in
January 1997, in connection  with  conversions of preferred stock or issued upon
exercise of options under  Webster's  stock option plans.  The remaining  shares
under the plan were repurchased in January 1997. Webster previously  repurchased
548,500 shares in two stock repurchase plans announced in 1988 and 1990.

Applicable OTS  regulations  require  federal savings banks such as the Bank, to
satisfy  certain  minimum  capital  requirements,  including a leverage  capital
requirement  (expressed  as a ratio of core or Tier 1 capital to adjusted  total
assets) and  risk-based  capital  requirements  (expressed as a ratio of core or
Tier 1 capital  and total  capital  to total  risk-weighted  assets).  As an OTS
regulated  savings  institution,  the Bank also is subject to a minimum tangible
capital requirement  (expressed as a ratio of tangible capital to adjusted total
assets).  At  December  31,  1996,  the  Bank  was in full  compliance  with all
applicable capital requirements as detailed below:


<TABLE>
<CAPTION>

                                                                      At December 31, 1996
- ----------------------------------------------------------------------------------------------------------------------
                                                                 Tier 1                Tier 1
                                   Tangible Capital      Core Capital      Risk-Based Capital Total Risk-Based Capital
                                      Requirement         Requirement          Requirement      Requirement
- ----------------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)             Amount     %         Amount       %       Amount      %     Amount      %
- ----------------------------------------------------------------------------------------------------------------------
<S>                              <C>         <C>     <C>          <C>      <C>         <C>    <C>       <C>
Capital for regulatory purposes  $ 325,905   5.92%   $ 330,306    66.00%   $  330,306  11.22% $ 364,951 112.40%
Minimum regulatory requirement      82,547   1.50      165,095     3.00       117,711   4.00    235,423   8.00
- ----------------------------------------------------------------------------------------------------------------------
Excess over requirement          $ 243,358   4.42%   $ 165,211     3.00%   $  212,595   7.22% $ 129,528   4.40%
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>


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

The goal of Webster's  asset/liability policy is to manage interest-rate risk so
as  to  maximize  net  interest  income  over  time  in  changing  interest-rate
environments  while maintaining  acceptable levels of risk. Webster must provide
for  sufficient  liquidity  for  daily  operations  while  maintaining  mandated
regulatory  liquidity  levels.  To this end,  Webster's  strategies for managing
interest-rate  risk are responsive to changes in the  interest-rate  environment
and market demands for particular types of deposit and loan products. Management
measures  interest-rate  risk using GAP,  duration and simulation  analyses with
particular emphasis on measuring changes in the market value of portfolio equity
and changes in net interest income in different interest-rate environments.  The
simulation analyses incorporate  assumptions about balance sheet changes such as
asset and liability growth,  loan and deposit pricing and changes due to the mix
and maturity of such assets and  liabilities.  From such  simulations,  interest
rate risk is quantified and appropriate  strategies are formulated.  The overall
interest  rate  risk  position  is  reviewed  on an  ongoing  basis by the Asset
Liability Committee,  which includes Executive Management and has representation
by members of each line of business.  Strategies employed in 1996 to improve the
interest-rate  sensitive position included (i) the selling of certain fixed-rate
mortgage loans, (ii) promotion of adjustable-rate mortgage loans, (iii) emphasis
on the  origination  of  variable-rate  home equity credit lines and  commercial
loans, (iv) emphasis on the purchase of short-term or adjustable-rate securities
or mortgage-backed  securities, (v) emphasis on deposits and borrowed funds that
meet  asset/liability  management  objectives and (vi) the employment of hedging
techniques to reduce the interest-rate risk of certain assets or liabilities.

Based on  Webster's  asset/liability  mix at  December  31,  1996,  management's
simulation  analysis of the effects of changing  interest rates projects that an
instantaneous  200 basis point  increase in interest  rates would  decrease  the
market value of equity by  approximately  12% at December 31, 1996.  At December
31, 1996,  Webster had a 2.8% 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 

                                       10

<PAGE>


interest-rate  risk at this point in time.  Webster also utilizes as part of its
asset/liability  management strategy various interest rate instruments including
short futures  positions,  interest rate swaps,  interest rate caps and interest
rate floors.  The notional  amounts of these  instruments  are not  reflected in
Webster's  statement of condition  but are included in the  repricing  table for
purposes of analyzing  interest rate risk.  Interest rate  contracts are entered
into as  hedges  against  future  rate  fluctuations  and  not  for  speculative
purposes.

Webster is unable to predict future  fluctuations  in interest rates and as such
the market values of certain of Webster's  financial  assets and liabilities are
sensitive to fluctuations  in market  interest rates.  Changes in interest rates
can affect the amount of loans  originated  by the Bank, as well as the value of
its loans and other  interest-earning  assets.  Increases in interest  rates may
cause  depositors to shift funds from accounts that have a  comparatively  lower
cost such as regular  savings  accounts to  accounts  with a higher cost such as
certificates of deposit. If the cost of interest-bearing liabilities increase at
a rate that is greater than the increase in yields on  interest-earning  assets,
the  interest  rate  spread is  negatively  affected.  Changes  in the asset and
liability mix also affects the interest rate spread.

The  following  table sets forth the estimated  maturity/repricing  structure of
Webster's  interest-earning assets and interest-bearing  liabilities at December
31, 1996.  Repricing for mortgage  loans is based on  contractual  repricing and
projected  prepayments and repayments of principal.  Deposit liabilities without
fixed  maturities  are  assumed to decay  over the  periods  presented  based on
industry standards and internal projections.

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                           More than    More than      More than    More than   More than
                               6 Months     6 Months      1 Year        3 Years      5 Years     10 Years    More than
(DOLLARS IN THOUSANDS)          or less    to 1 Year    to 3 Years     to 5 Years  to 10 Years  to 20 Years   20 Years     Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>         <C>          <C>           <C>          <C>         <C>         <C>           <C>        
Assets
- ------------------------------------------------------------------------------------------------------------------------------------
Loans                         $ 1,458,649 $   862,297  $    388,411  $    285,534 $  301,426  $  271,266  $   147,603   $ 3,715,186
Securities                        695,628     357,094       174,583        82,782    109,321     106,014       62,700     1,588,122
- ------------------------------------------------------------------------------------------------------------------------------------
 Total Rate-Sensitive Assets  $ 2,154,277 $ 1,219,391  $    562,994  $    368,316 $  410,747  $  377,280  $   210,303   $ 5,303,308
- ------------------------------------------------------------------------------------------------------------------------------------

Liabilities
- ------------------------------------------------------------------------------------------------------------------------------------
Deposits                      $ 1,755,436 $   837,972  $  1,166,494  $    309,719 $   75,010  $      584   $  304,045   $ 4,449,260
Borrowings                        534,675      88,125        97,700        54,420          -         150            -       775,070
- -----------------------------------------------------------------------------------------------------------------------------------
   Total Rate-Sensitive
     Liabilities              $ 2,290,111 $   926,097  $  1,264,194  $    364,139 $   75,010  $      734  $   304,045   $ 5,224,330
- ------------------------------------------------------------------------------------------------------------------------------------

Consolidated GAP              $ (135,834) $   293,294    $(701,200)  $      4,177 $  335,737  $  376,546  $  (93,742)            N/A
GAP to Total Assets Percent     (2.42%)         5.23%      (12.51%)         0.07%      5.99%       6.72%      (1.67%)            N/A
Cumulative GAP                $ (135,834) $   157,460    $(543,740)  $  (539,563) $(203,826)  $  172,720  $    78,978            N/A
Cumulative GAP to Total
   Assets Percent                 (2.42%)       2.81%       (9.70%)       (9.62%)    (3.64%)       3.08%        1.41%            N/A
- ------------------------------------------------------------------------------------------------------------------------------------
   Total Assets               $ 5,607,210 $ 5,607,210    $5,607,210  $  5,607,210 $5,607,210  $5,607,210  $5,607,210
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       11

<PAGE>



The  following  table  sets forth the  contractual  maturity  and  interest-rate
sensitivity of residential  and commercial  real estate  construction  loans and
commercial loans at December 31, 1996.

<TABLE>
<CAPTION>

                                                      Contractual Maturity
- -------------------------------------------------------------------------------------------------

                                      One Year        One to           Over
 (In thousands)                        or Less      Five Years        Five Years          Total

<S>                                 <C>              <C>               <C>              <C>      
Contractual Maturity:
  Construction loans:
    Residential mortgage            $    9,883       $    1,006        $   83,707       $  94,596
    Commercial mortgage                 12,591            9,232             1,560          23,383
  Commercial non-mortgage loans         73,610           82,087            39,946         195,643
- -------------------------------------------------------------------------------------------------
     Total                          $   96,084        $  92,325         $ 125,213       $ 313,622
=================================================================================================

Interest-Rate Sensitivity:
  Fixed rate                        $    4,983       $   24,624         $  31,820       $  61,427
  Variable                              91,101           67,701            93,393         252,195
- -------------------------------------------------------------------------------------------------
Total                               $   96,084        $  92,325         $ 125,213       $ 313,622
=================================================================================================
</TABLE>


COMPARISON OF 1996 AND 1995 YEARS
- --------------------------------------------------------------------------------

General.  For 1996,  Webster reported net income of $38.5 million,  or $2.66 per
share on a fully  diluted  basis.  Included in the 1996  results are expenses of
$4.7   million   related   to  a   special   assessment   associated   with  the
recapitalization of the Savings Association Insurance Fund ("SAIF") and $500,000
of acquisition related charges for the Shawmut Transaction. Excluding the effect
of these expenses, net income for the 1996 year would have been $41.5 million or
$2.87 per fully diluted share. Net income for 1995 amounted to $29.3 million, or
$2.22 per share on a fully  diluted  basis.  Included  in the 1995  results  are
expenses  of $3.3  million  related to the  Shelton  acquisition,  $2.1  million
related  to  changing  the  name  and  of  merging  together  Webster's  banking
subsidiaries, and $1.0 million related to the Shawmut Transaction. Excluding the
effect of these  expenses,  net  income  for the 1995 year would have been $33.0
million or $2.50 per fully diluted  share.  Results for the Shawmut  Transaction
are included in the accompanying Consolidated Financial Statements only from the
date of acquisition on February 16, 1996.


Net  Interest  Income.  Net interest  income  before  provision  for loan losses
increased  $33.7 million in 1996 to $169.0  million from $135.3 million in 1995.
The increase is primarily attributable to an increased volume of average earning
assets and  interest  bearing  liabilities  related to the Shawmut  Transaction.
Interest rate spread for the 1996 year  increased to 3.12%  compared to 2.80% in
1995 also due  primarily to lower  costing  liabilities  acquired in the Shawmut
Transaction.

Interest Income.  Total interest income for 1996 amounted to $386.5 million,  an
increase of $53.6  million,  or 16.1%  compared to $332.9  million in 1995.  The
increase  in  interest  income was due  primarily  to an increase in the average
volume of loans and  securities  and to an increase in the average  yield on all
interest-earning assets which increased to 7.39% in 1996 from 7.22% in 1995.

Interest  Expense.  Interest  expense for 1996  amounted to $217.4  million,  an
increase of $19.8 million  compared to $197.6  million in 1995.  The increase in
interest  expense was due  primarily  to an  increase  in the average  volume of
deposits and borrowings  partially  offset by a decrease in the average yield on
all  interest  bearing  liabilities  to 4.27% in 1996  from  4.42% in 1995.  The
decrease in the average yield on interest  bearing  liabilities is due primarily
to the  increase  in  noninterest  bearing  and other  deposits  acquired in the
Shawmut Transaction.

                                       12

<PAGE>



The following  table shows the major  categories  of average  assets and average
liabilities  together with their  respective  interest income or expense and the
rates earned and paid by Webster.

<TABLE>
<CAPTION>


                                                                  Years Ended December 31,
- ----------------------------------------------------------------------------------------------------------------------------------
                                                 1996                             1995                          1994              
                               Average                    Average      Average             Average     Average             Average 
 (DOLLARS IN THOUSANDS)        Balance        Interest      Yield      Balance   Interest   Yield     Balance   Interest   Yield  
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>            <C>           <C>    <C>          <C>         <C>     <C>          <C>         <C>  
Loans, net (a)                $3,566,695     $279,143(b)   7.83%  $3,014,715   $228,341(b) 7.57%   $2,847,990   $202,959(b) 7.13%
Segregated Assets, net (a)        93,034        6,470      6.95      123,293      9,592    7.78       126,207      9,789    7.76
Securities                     1,526,736       98,568      6.46(c) 1,428,377     92,945    6.51(c)  1,293,661     78,971    6.10(c)
Interest-Bearing Deposits         39,679        2,277      5.64       43,472      2,044    4.64        38,527      1,445    3.70  
- ----------------------------------------------------------------------------------------------------------------------------------
Total Interest-Earning Assets  5,226,144      386,458      7.39    4,609,857    332,922    7.22     4,306,385    293,164    6.81  
Other Assets                     259,704                             149,748                          277,434     
- ----------------------------------------------------------------------------------------------------------------------------------
Total Assets                  $5,485,848                          $4,759,605                       $4,583,819     
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                  
Savings and Escrow              $966,205       21,813      2.26%   $805,099       17,785   2.21%     $820,347     19,533    2.38% 
Money Market Savings,                                                                                                             
   NOW and DDA                   904,136       16,101      1.78     753,398       20,480   2.72       722,978     18,040    2.50  
Time Deposits                  2,510,975      136,020      5.42   2,292,391      119,367   5.21     2,120,366     85,085    4.01  
FHL Bank Advances                527,414       31,765      6.02     522,884       33,333   6.37       502,497     26,191    5.21  
Repurchase Agreements                                                                                                             
   and Other Borrowings          144,543        8,062      5.58      49,945        2,966   5.94           523         43    8.22  
Senior Notes                      40,000        3,660      9.15      40,000        3,660   9.15        40,000      3,660    9.15  
- ----------------------------------------------------------------------------------------------------------------------------------
Total Interest-Bearing                                                                                                            
Liabilities                    5,093,273      217,421      4.27   4,463,717       197,591  4.42     4,206,711    152,552    3.63  
Other Liabilities                 48,773                              4,953                           117,288                    
Shareholders' Equity             343,802                            290,935                           259,820         
- ----------------------------------------------------------------------------------------------------------------------------------
Net Interest Income and                                                                                                           
   Interest Rate Spread                      $169,037      3.12                  $135,331  2.80                 $140,612    3.18  
- ----------------------------------------------------------------------------------------------------------------------------------
     Total Liabilities and                                                                                                        
       Shareholders' Equity   $5,485,848                         $4,759,605                        $4,583,819                  
- ----------------------------------------------------------------------------------------------------------------------------------
   Net Yield on Average                                                                                                           
     Earning Assets                                        3.23%                           2.96%                            3.27% 
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                             
(a)Interest on nonaccrual  loans has been included only to the extent  reflected
   in the Consolidated  Statements of Income.  Nonaccrual  loans,  however,  are
   included in the average balances outstanding.

(b)Includes  discount  and fee income,  net of $1.5  million,  $1.5  million and
   $895,000 in 1996, 1995 and 1994, respectively.

(c) Yields are adjusted to a fully taxable equivalent basis.

Net  interest  income  also can be  analyzed  in terms of the impact of changing
rates and changing  volumes.  The following  table describes the extent to which
changes in interest rates and changes in the volume of  interest-earning  assets
and  interest-bearing  liabilities have affected  Webster's  interest income and
interest expense during the periods  indicated.  Information is provided in each
category with respect to (i) changes  attributable to changes in volume (changes
in volume  multiplied by prior rate),  (ii) changes  attributable  to changes in
rates (changes in rates  multiplied by prior volume),  and (iii) the net change.
The  change  attributable  to the  combined  impact of volume  and rate has been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.

                                       13

<PAGE>


<TABLE>
<CAPTION>


- ------------------------------------------------------------------------------------------------------------------------
                                                 Years Ended December 31,                    Years Ended December 31,
                                                       1996 v. 1995                                1995 v. 1994
- ------------------------------------------------------------------------------------------------------------------------
                                                Increase (Decrease) Due to                   Increase (Decrease) Due to

(IN THOUSANDS)                              Rate          Volume           Total         Rate         Volume     Total
- ------------------------------------------------------------------------------------------------------------------------
Interest on interest-earning assets:
<S>                                     <C>            <C>              <C>          <C>            <C>       <C>     
  Loans and Segregated Assets           $  7,137       $  40,543        $  47,680    $ 13,132       $ 12,054  $ 25,186
  Securities                                (232)          6,088            5,856       5,791          8,782    14,573
- ------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------
    Total                                  6,905          46,631          53,536       18,923         20,836    39,759
- ------------------------------------------------------------------------------------------------------------------------

Interest on interest-bearing liabilities:
  Deposits                                (4,572)         20,874           16,302      28,446          6,528    34,974
  FHL Bank advances and other
    borrowings                            (2,264)          5,792            3,528       5,931          4,134    10,065
- ------------------------------------------------------------------------------------------------------------------------
    Total                                 (6,836)         26,666           19,830      34,377         10,662    45,039
- ------------------------------------------------------------------------------------------------------------------------
Net change in net interest income       $ 13,741       $  19,965        $  33,706    $(15,454)      $ 10,174   $(5,280)
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>


Provision  for Loan  Losses.  The  provision  for loan  losses for 1996 was $9.8
million  compared to $5.7 million in 1995. The increased  provision for the 1996
year is attributable to an increase in the balance of outstanding  loans and the
change in portfolio  mix. The  allowance  for losses on loans  amounted to $43.2
million and represented  103.8% of nonaccrual  loans at December 31, 1996 versus
$50.3 million or 96.1% of nonaccrual loans at December 31, 1995.

Noninterest  Income.  Noninterest  income for 1996  amounted  to $32.2  million,
compared  to $27.9  million in 1995.  Fees and  service  charges  totaled  $22.2
million in 1996, an increase of $4.5  million,  or 25.1% from 1995 due primarily
to a  larger  customer  base.  Gains  on the sale of  loans  and  mortgage  loan
servicing  rights amounted to $737,000 in 1996 compared to $4.6 million in 1995.
The 1995 results included gains on the sale of mortgage loan servicing rights of
$2.1 million.  Gains on the sale of securities  amounted to $4.1 million in 1996
compared to $532,000 in 1995. Other noninterest income was $5.1 million for 1996
and $5.0 million for 1995.


Noninterest  Expenses.  Noninterest expenses for 1996 amounted to $130.6 million
compared  to $112.7  million  in 1995.  The  increase  of $17.9  million  is due
primarily to increased salaries and employee benefits, occupancy,  furniture and
equipment, core deposit intangible amortization,  marketing, and other operating
expenses with all such increases related  primarily to the Shawmut  Transaction.
Offsetting  such  increases  were  decreased  foreclosed  property  expenses and
provisions  due  to  a  decrease  in  the  outstanding   balance  of  foreclosed
properties. Included in the 1996 results are expenses of $4.7 million related to
a  special  assessment  associated  with  the  recapitalization  of the SAIF and
$500,000 related to the Shawmut Transaction.  Also, included in the 1996 results
were benefits from the Bank  Insurance  Fund ("BIF") and SAIF related to deposit
premium  reductions.  At  December  31,  1996,  approximately  81% of the Bank's
deposits  are  assessed  premiums  at the BIF  rate  and 19% at the  SAIF  rate.
Included in the 1995 results are expenses of $3.3 million related to the Shelton
acquisition,  $2.1  million  related to changing  the name and merging  together
Webster's  banking  subsidiaries,  and  $1.0  million  related  to  the  Shawmut
Transaction.


Income Taxes.  Income tax expense for 1996 increased to $22.4 million from $15.5
million in 1995.  The  increase  in income tax  expense is due  primarily  to an
increase in income before taxes.  Included in the 1996 and 1995 results are $2.0
million and $2.3  million of benefits  from the  reduction  of the  deferred tax
asset valuation  allowance.  The decrease in the valuation  allowance was due to
favorable reassessments of known risks during 1996 and 1995.

                                       14

<PAGE>


COMPARISON OF 1995 AND 1994 YEARS
- --------------------------------------------------------------------------------


General.  For 1995,  Webster reported net income of $29.3 million,  or $2.22 per
share on a fully  diluted  basis.  Included in the 1995  results are expenses of
$3.3  million  related  to the  Shelton  acquisition,  $2.1  million  related to
changing the name of and merging together  Webster's banking  subsidiaries,  and
$1.0  million  related  to  charges  incurred  in  preparation  for the  Shawmut
Transaction.  Also  included in the 1995  results are a $2.2 million gain on the
sale of  mortgage  servicing  rights  and  $500,000  of  losses  on the  sale of
securities  as part of a  portfolio  restructuring  plan.  Net  income  for 1994
amounted to $28.0 million, or $2.17 per share on a fully diluted basis. Included
in  the  1994  results  are  $700,000  of  expenses  related  to  the  Shoreline
acquisition,  a $5.0 million  write-down of the First  Constitution core deposit
intangible  asset and income tax benefits of $3.5 million related to a reduction
of the deferred tax asset valuation allowance.  Results for Bristol Savings Bank
are included in the accompanying Consolidated Financial Statements only from the
date of acquisition on March 3, 1994.


Net Interest  Income.  Net interest  income before the provision for loan losses
decreased  $5.3 million in 1995 to $135.3  million from $140.6 million for 1994.
The  decrease was due  primarily  to the fact that the cost of  interest-bearing
liabilities increased faster than the yield on interest-earning  assets, in part
due to a shift of low cost deposits to longer term certificates of deposit.

Interest Income.  Total interest income for 1995 amounted to $332.9 million,  an
increase of $39.7 million,  or 13.6%,  compared to $293.2 million in 1994.  This
increase  in  interest  income was due  primarily  to an increase in the average
volume of loans and mortgage-backed securities and to an increase in the average
yield on all interest-earning assets which increased to 7.22% in 1995 from 6.81%
in 1994.

Interest  Expense.  Interest  expense for 1995  amounted to $197.6  million,  an
increase of $45.0  million,  or 29.5%,  compared to $152.6  million in 1994. The
increase in interest  expense of $45.0  million was due primarily to an increase
in interest  rates of $34.4 million and to an increase in the average  volume of
deposits and borrowings of $10.7 million.

Provision  for Loan  Losses.  The  provision  for loan  losses for 1995 was $5.7
million  versus $5.6 million for 1994. The allowance for loan losses at December
31, 1995 amounted to $50.3 million and  represented  96.08% of nonaccrual  loans
versus $55.4 million or 108.06% of nonaccrual loans at December 31, 1994.

Noninterest  Income.  Noninterest  income for 1995  amounted  to $27.9  million,
compared  to $17.5  million in 1994.  Fees and  service  charges  totaled  $17.8
million in 1995, an increase of $3.2  million,  or 21.5% from 1994 due primarily
to a larger customer base.  Gains on the sale of loans,  mortgage loan servicing
rights,  securities and  mortgage-backed  securities amounted to $5.2 million in
1995  compared  to losses of $1.1  million  in 1994.  The 1995  results  include
non-recurring  income  of $2.2  million,  which  represent  gains on the sale of
mortgage  loan  servicing  rights  and  non-recurring  losses  on  the  sale  of
securities as part of a portfolio  restructuring  plan. Other noninterest income
for 1995 amounted to $5.0 million, an increase of $1.0 million from 1994.


Noninterest  Expenses.  Noninterest expenses for 1995 amounted to $112.7 million
compared to $113.3  million in 1994.  The decrease of $600,000 was due primarily
to  increased  salaries and  employee  benefits,  offset by decreases in federal
deposit insurance premiums and foreclosed  properties expenses.  Included in the
1995 results are expenses of $3.3  million  related to the Shelton  acquisition,
$2.1  million  related to changing  the name of and merging  together  Webster's
banking   subsidiaries,   and  $1.0  million  related  to  charges  incurred  in
preparation for the Shawmut Transaction.  Also included in the 1995 results were
benefits from the reduction of the BIF deposit insurance  premiums.  The Federal
Deposit  Insurance  Corporation  determined  that  the BIF had met its  required
reserve  ratio  as of June 1,  1995  and  lowered  the  BIF  insurance  premiums
retroactively  to that date.  There was no  reduction by the FDIC in the premium
rates of the SAIF which had not met its required  reserve level. At December 31,
1995, approximately 75% of the Bank's deposits were assessed premiums at the BIF
rate and 25% at the SAIF rate.  Deposits acquired in the Shawmut  Transaction on
February  16,  1996 were  assessed  at the  lower BIF  rates.  The  decrease  in
foreclosed property expenses was due to lower provisions for foreclosed property
losses  and  lower  foreclosed  property  expenses  due  to a  decrease  in  the
outstanding balance of foreclosed properties.  Included in the 1994 results were
$700,000 of expenses  related to the  Shoreline  acquisition  and a $5.0 million
write-down of the First Constitution core deposit


                                       15

<PAGE>


intangible asset. An evaluation of the core deposit intangible asset at December
31, 1995 was  performed  using a discounted  cash flow  analysis.  This analysis
revealed that there had not been any further impairment of this asset.

Income Taxes.  Income tax expense for 1995 increased to $15.5 million from $11.2
million in 1994.  Included in the 1995 and 1994  results  were $2.3  million and
$3.8 million,  respectively,  of benefits from the reduction of the deferred tax
asset valuation allowance primarily related to Bristol Savings Bank.

IMPACT OF INFLATION AND CHANGING PRICES
- --------------------------------------------------------------------------------

The financial statements and related data presented herein have been prepared in
accordance  with generally  accepted  accounting  principles,  which require the
measurement of financial  position and operating  results in terms of historical
dollars without  considering  changes in the relative  purchasing power of money
over time due to inflation.

Unlike most industrial companies, virtually all of the assets and liabilities of
a banking institution are monetary in nature. As a result, interest rates have a
more significant impact on a banking institution's  performance than the effects
of general levels of inflation.  Interest rates do not  necessarily  move in the
same direction or in the same  magnitude as the price of goods and services.  In
the current  interest-rate  environment,  the  maturity  structure  of Webster's
assets and liabilities are critical to the maintenance of acceptable performance
levels.

RECENT FINANCIAL ACCOUNTING STANDARDS
- --------------------------------------------------------------------------------

In June 1997,  the FASB issued SFAS No. 131,  "Disclosures  about Segments of an
Enterprise and Related  Information." This statement  establishes  standards for
the  method  in which  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
reports issued to  shareholders.  This statement  requires that public  business
enterprises report quantitative and qualitative information about its reportable
segments,  including profit or loss,  certain specific revenue and expense items
and segment  assets.  This  statement  also  requires  reconciliations  of total
segment  revenues,  total segment profit or loss, total segment assets and other
amounts  disclosed  for segments to  corresponding  amounts in the  consolidated
financial  statements.  This statement is effective for financial statements for
periods   beginning  after  December  15,  1997  and  in  the  initial  year  of
application, comparative information for earlier years is required.

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

In February 1997, the FASB issued SFAS No. 129, "Disclosure of Information about
Capital  Structure."  This  statement   establishes   standards  for  disclosing
information about an entity's capital structure. This statement is effective for
financial statements issued for periods ending after December 15, 1997.

In February  1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standard  ("SFAS")  No. 128,  "Earnings  per
Share." This  statement  simplifies  the standards for computing and  presenting
earnings  per share  previously  found in APB  Opinion  No.  15 and  makes  them
comparable to international  standards.  It replaces the presentation of primary
earnings per share with a presentation  of basic earnings per share and requires
dual  presentation  of basic and diluted  earnings  per share on the face of the
income  statement  for all  entities  with  complex  capital  structures.  It is
expected  that the  implementation  of this  statement  will not have a material
impact on the  financial  results of the Bank.  This  statement is effective for
financial  statements  issued  for  periods  ending  after  December  15,  1997,
including interim periods.

In September  1996, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement of Financial  Accounting  Standard  ("SFAS") No. 125  "Accounting  for
Transfers and Servicing of Financial Assets and  Extinguishments of Liabilities"
which was amended by SFAS No. 127 in December 1996 to defer the  effective  date
of certain  provisions  of SFAS No. 125 for one year.  This  statement  provides
accounting  and  reporting  standards  for  transfers and servicing of 

                                       16

<PAGE>


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.  It
is  expected  that the  provisions  of this  statement  will not have a material
impact on the financial results of the corporation.  This statement generally is
effective for transfers and servicing of financial assets and extinguishments of
liabilities  occurring  after  December 31, 1996,  except as amended by SFAS No.
127, and is to be applied prospectively.

In October 1995, the FASB issued Statement of Financial  Accounting Standard No.
123  "Accounting for Stock-Based  Compensation."  This statement  encourages all
companies  to adopt a new fair  value  based  method  of  accounting  for  stock
compensation  plans  in  place  of the  intrinsic  value  method  prescribed  by
Accounting Principal Board Opinion No. 25 ("APB 25"). In adopting the fair value
based method,  companies  record  compensation  cost related to activity  within
their  stock-based  compensation  plans.  Companies  that  choose to continue to
account for stock-based compensation under the provisions of APB 25 are required
to  disclose  the  impact on net income  and  earnings  per share as if they had
adopted the fair value  method  (See Note 16).  Webster has elected not to adopt
the fair  value  method  and will  continue  to  account  for stock  options  as
prescribed  under APB 25. This  standard  applies to  financial  statements  for
fiscal years beginning after December 31, 1994.

In May 1995, the FASB issued Statement of Financial Accounting Standards No. 122
("SFAS No. 122") "Accounting for Mortgage  Servicing  Rights," which amends SFAS
No. 65 "Accounting for Certain Mortgage Banking  Activities." Under SFAS No. 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 the
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.  In September
1996 the FASB  superseded  SFAS No. 122 with the  issuance of SFAS No. 125.  See
Note 7.

In October 1994,  the FASB issued SFAS No. 119,  "Disclosures  about  Derivative
Financial  Instruments and Fair Value of Financial  Instruments." This statement
requires   institutions  to  disclose  the  average  fair  value  of  derivative
instruments  as well as net gains and  losses  arising  from  trading  revenues.
Webster currently holds short futures positions to minimize the price volatility
of certain  adjustable-rate  assets held as Trading  Securities.  Changes in the
market value of short  futures  positions are  recognized  in the  statements of
income as a gain or loss in the period for which the  change  occurred.  Webster
also holds various  interest-rate  financial instruments in the form of interest
rate swaps,  caps and floors as hedges against changes in interest  rates.  This
statement  applies to fiscal years ending after  December 15, 1994.  See Notes 3
and 11.


RECENT TAX LEGISLATION
- --------------------------------------------------------------------------------

Tax law changes were  enacted in August 1996 to eliminate  the "thrift bad debt"
method of calculating bad debt deductions for tax years after 1995 and to impose
a requirement to recapture into taxable income (over a six-year  period) all bad
debt  reserves  accumulated  after 1987.  Since  Webster  previously  recorded a
deferred  tax  liability  with  respect to these post 1987  reserves,  its total
income tax expense for financial  reporting purposes will not be affected by the
recapture  requirement.  The tax law changes also provide that taxes  associated
with the recapture of pre-1988 bad debt reserves would become payable under more
limited  circumstances  than under  prior law.  Under the tax laws,  as amended,
events that would result in recapture of the pre-1988 bad debt reserves  include
stock and cash  distributions  to the holding company from the Bank in excess of
specified  amounts.  Webster does not expect such reserves to be recaptured into
taxable income.

                                       17

<PAGE>


                          WEBSTER FINANCIAL CORPORATION


<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF CONDITION

(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
                                                                                                 December 31,
Assets                                                                                        1996         1995
- ----------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>           <C>        
Cash and Due from Depository Institutions                                             $    105,226  $    69,469
Interest-bearing Deposits                                                                    4,536       49,668
Securities: (Note 3)
   Trading at Fair Value                                                                    59,331       45,775
   Available for Sale, at Fair Value                                                       983,699      841,854
   Held to Maturity, (Market Value: $528,473 in 1996; $621,428 in 1995)                    534,672      618,290
Loans Receivable, Net (Note 4)                                                           3,642,522    3,005,014
Segregated Assets, Net (Note 5)                                                             75,670      104,839
Accrued Interest Receivable                                                                 35,430       33,079
Premises and Equipment, Net (Note 6)                                                        58,711       49,528
Foreclosed Properties, Net (Note 13)                                                        13,214       21,066
Core Deposit Intangible (Note 2)                                                            46,442        7,565
Goodwill                                                                                     3,006        3,300
Prepaid Expenses and Other Assets (Note 7)                                                  44,751       33,955
- ----------------------------------------------------------------------------------------------------------------
     Total Assets                                                                     $  5,607,210  $ 4,883,402
- ----------------------------------------------------------------------------------------------------------------

Liabilities and Shareholders' Equity
- ----------------------------------------------------------------------------------------------------------------
Deposits (Note 8)                                                                     $  4,457,561  $ 3,797,712
Federal Home Loan Bank Advances (Note 9)                                                   559,880      498,926
Other Borrowings (Note 10)                                                                 166,127      170,014
Advance Payments by Borrowers for Taxes and Insurance                                       31,106       28,118
Accrued Expenses and Other Liabilities                                                      55,704       54,052
- ----------------------------------------------------------------------------------------------------------------
     Total Liabilities                                                                   5,270,378    4,548,822
- ----------------------------------------------------------------------------------------------------------------

Shareholders' Equity: (Notes 15 and 16)
- ----------------------------------------------------------------------------------------------------------------
   Cumulative  Convertible  Preferred Stock,  Series B, 98,084 shares issued and
     outstanding at December 31, 1996 and
     172,869 shares issued and outstanding at December 31, 1995                                  1            2
   Common Stock, $.01 par value:
     Authorized - 14,000,000 shares;
     Issued - 13,561,540 shares at December 31, 1996 and 13,428,758 shares in 1995             136          135
   Paid in Capital                                                                         186,451      197,788
   Retained Earnings                                                                       169,637      140,294
   Less Treasury Stock at cost, 575,274 shares at December 31, 1996 and
     424,024 shares at December 31, 1995                                                  (18,801)      (3,290)
   Less Employee Stock Ownership Plan Shares Purchased with Debt                           (2,574)      (3,207)
   Unrealized Gains on Securities, Net                                                       1,982       2,858
- ----------------------------------------------------------------------------------------------------------------
     Total Shareholders' Equity                                                            336,832      334,580
- ----------------------------------------------------------------------------------------------------------------
   Commitments and Contingencies (Notes 4, 6, and 19)
     Total Liabilities and Shareholders' Equity                                       $  5,607,210  $ 4,883,402
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

- --------------------------------------------------------------------------------
           See accompanying notes to consolidated financial statements

                                       18

<PAGE>



                          WEBSTER FINANCIAL CORPORATION

<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF INCOME
                                                                                          Years Ended December 31,
(DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)                                           1996              1995             1994
- ----------------------------------------------------------------------------------------------------------------------------
Interest Income:
<S>                                                                            <C>              <C>               <C>      

Loans and Segregated Assets                                                    $ 285,614        $  237,933        $ 212,747
Securities and Interest-bearing Deposits                                         100,844            94,989           80,417
- ----------------------------------------------------------------------------------------------------------------------------
     Total Interest Income                                                       386,458           332,922          293,164
- ----------------------------------------------------------------------------------------------------------------------------
Interest Expense:
Interest on Deposits (Note 8)                                                    173,934           157,631          122,658
Interest on Borrowings                                                            43,487            39,960           29,894
- ----------------------------------------------------------------------------------------------------------------------------
     Total Interest Expense                                                      217,421           197,591          152,552
- ----------------------------------------------------------------------------------------------------------------------------
Net Interest Income                                                              169,037           135,331          140,612
Provision for Loan Losses (Note 4)                                                 9,788             5,726            5,609
- ----------------------------------------------------------------------------------------------------------------------------
Net Interest Income After Provision for Loan Losses                              159,249           129,605          135,003
- ----------------------------------------------------------------------------------------------------------------------------
Noninterest Income:
Fees and Service Charges                                                          22,242            17,775           14,625
Gain (Loss)on Sale of Loans and Loan Servicing, Net (Note 4)                         737             4,644              (16)
Gain (Loss) on Sale of Securities, Net (Note 3)                                    4,133               532           (1,050)
Other Noninterest Income                                                           5,067             4,951            3,908
- ---------------------------------------------------------------------------------------------------------------------------
     Total Noninterest Income                                                     32,179            27,902           17,467
- ----------------------------------------------------------------------------------------------------------------------------
Noninterest Expenses:
Salaries and Employee Benefits                                                    60,702            52,725           48,631
Occupancy Expense of Premises                                                     12,337             9,132            8,634
Furniture and Equipment Expenses                                                  11,176             8,255            7,722
Federal Deposit Insurance Premiums                                                 1,577             5,888            9,208
SAIF Assessment                                                                    4,730                 -                -
Foreclosed Property Expenses
   and Provisions, Net (Note 13)                                                   3,507             6,254           10,106
Core Deposit Intangible Amortization                                               5,338             1,444            2,082
Core Deposit Intangible Writedown                                                      -                 -            5,000
Marketing Expenses                                                                 5,900             4,829            3,607
Merger and Acquisition Expenses (Note 17)                                            500             4,271              700
Name Change and Subsidiary Merger Expense                                              -             2,100                -
Other Operating Expenses                                                          24,788            17,838           17,609
- ---------------------------------------------------------------------------------------------------------------------------
     Total Noninterest Expenses                                                  130,555           112,736          113,299
- ----------------------------------------------------------------------------------------------------------------------------
Income Before Income Taxes                                                        60,873            44,771           39,171
Income Taxes (Note 14)                                                            22,372            15,450           11,211
- ----------------------------------------------------------------------------------------------------------------------------
Net Income                                                                        38,501            29,321           27,960
Preferred Stock Dividends                                                          1,149             1,296            1,716
- ----------------------------------------------------------------------------------------------------------------------------
Net Income Available to Common Shareholders                                    $  37,352        $   28,025        $  26,244
- ----------------------------------------------------------------------------------------------------------------------------
Net Income Per Common Share:
     Primary                                                                   $    2.77        $     2.30        $    2.28
     Fully Diluted                                                                  2.66              2.22             2.17
</TABLE>


- --------------------------------------------------------------------------------
           See accompanying notes to consolidated financial statements

                                       19

<PAGE>


                          WEBSTER FINANCIAL CORPORATION

<TABLE>
<CAPTION>


CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(IN THOUSANDS, EXCEPT SHARE DATA)                                                       Employee
                                                                               Stock     Stock       Unrealized
                                                                             Ownership  Ownership      Gains
                                                                            Plan Shares Plan Shares  (Losses) On
                              Preferred    Common    Paid-In     Retained     Treasury  Purchased    Securities,
                                 Stock      Stock    Capital     Earnings      Stock    With Debt        Net         Total
- -----------------------------------------------------------------------------------------------------------------------------
<S>                            <C>         <C>      <C>         <C>         <C>          <C>        <C>           <C>      
Balance, December 31, 1993     $     3     $  106   $134,858    $ 103,911   $  (3,816)   $(1,952)   $  2,041      $ 235,151
Net Income for 1994                  -          -          -       27,960           -          -           -         27,960
Dividends Paid:
   $.48 Per Common Share             -          -          -       (3,053)          -          -           -         (3,053)
Cash Dividends Declared by
   Pooled Companies prior
   to mergers                        -          -          -       (1,756)          -          -           -         (1,756)
Dividends Paid or Accrued:
  Preferred Series B                 -          -          -       (1,716)          -          -           -         (1,716)
Dividends On:
  Unallocated ESOP Shares            -          -          -           52           -          -           -             52
Reduction of Debt Related 
   to ESOP Shares                    -          -          -            -           -        352           -             352
Purchase of Additional
   ESOP Shares                       -          -          -            -           -     (2,075)          -          (2,075)
Stock Dividends Declared by
   Pooled Companies Prior
   to Mergers                                                         (69)           -         -           -             (69)
Exercise of Stock Options            -          2      2,403            -          124         -           -           2,529
Net Proceeds from Sale of
   Common Stock                      -         11     21,912            -            -         -           -          21,923
Conversion of Preferred 
   Series B to Common Stock         (1)         5         (4)           -            -         -           -               -
Pooling Adjustments, Net             -          -       (918)           -            -         -          11            (907)
Net Unrealized Loss on
   Securities Available for
   Sale, Net of Taxes                -          -          -            -            -         -     (13,987)        (13,987)
- -------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1994     $     2     $  124   $158,251    $ 125,329    $  (3,692)  $(3,675)  $ (11,935)      $ 264,404
- -------------------------------------------------------------------------------------------------------------------------------
Net Income for 1995                  -          -          -       29,321            -         -           -          29,321
Dividends Paid:
   $.64 Per Common Share             -          -          -       (4,382)           -         -           -          (4,382)
Cash Dividends Declared by
   Pooled Companies Prior
   to Mergers                        -          -         -        (1,718)           -         -           -          (1,718)
Dividends Paid or Accrued:
  Preferred Series B                 -          -         -        (1,296)           -         -           -          (1,296)
Allocation of ESOP Shares            -          -        (3)            -            -       468           -             465
Fractional Shares Paid               -          -       (13)            -            -         -           -             (13)
Exercise of Stock Options            -          -      1,331            -          402         -           -           1,733
Proceeds from Sale
   of Common Stock                   -         12     32,100            -            -         -           -          32,112
Stock Dividends Declared by
   Pooled Companies Prior
   to Mergers                        -          -      6,950       (6,960)           -         -           -             (10)
Other, net                           -         (1)         1            -            -         -           -               -
Pooling Adjustments, Net             -          -       (829)           -            -         -         (37)           (866)
Net Unrealized Gain on
   Securities Available for
   Sale, Net of Taxes                -          -          -            -            -         -      14,830          14,830
- -------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995     $     2     $  135   $197,788    $ 140,294    $  (3,290)  $(3,207)   $  2,858       $ 334,580
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       20

<PAGE>


<TABLE>
<CAPTION>


<S>                             <C>         <C>     <C>         <C>           <C>        <C>        <C>            <C>   
Net Income for 1996                  -          -          -       38,501            -         -           -          38,501
Dividends Paid:
   $.68 Per Common Share             -          -          -       (5,546)           -         -           -          (5,546)
Cash Dividends Declared by
   Pooled Companies Prior
   to Mergers                        -          -          -       (2,463)           -         -           -          (2,463)
Dividends Paid or Accrued:
  Preferred Series B                 -          -          -       (1,149)           -         -           -          (1,149)
Allocation of ESOP Shares            -          -         94            -            -       633           -             727
Exercise of Stock Options            -          1        614            -        3,351         -           -           3,966
Conversion of Preferred
   Series B to Common Stock         (1)         -     (8,724)           -        8,725         -           -               -
Common Stock Repurchased             -          -          -            -      (27,611)        -           -         (27,611)
Other, Net                           -          -       (105)           -           24         -           -             (81)
Pooling Adjustments, Net             -          -     (3,216)           -            -         -      (1,365)         (4,581)
Net Unrealized Gain on
   Securities Available for
   Sale, Net of Taxes                -          -          -            -            -         -         489             489
- -------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1996     $     1     $  136    186,451    $ 169,637    $ (18,801)  $(2,574)   $  1,982       $ 336,832
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

           See accompanying notes to consolidated financial statements

                                       21

<PAGE>


                          WEBSTER FINANCIAL CORPORATION

<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                            Years Ended December 31,
(DOLLARS IN THOUSANDS)                                                              1996              1995             1994
- ----------------------------------------------------------------------------------------------------------------------------
Operating Activities:
<S>                                                                          <C>                <C>             <C>       
Net Income                                                                   $    38,501        $   29,321      $   27,960
Adjustments to Reconcile Net Income to Net
   Cash Provided (Used) by Operating Activities:
     Provision for Loan Losses                                                     9,788             5,726           5,609
     Provision for Foreclosed Property Losses                                      1,866             3,532           5,317
     Provision for Depreciation and Amortization                                   8,598             6,097           5,616
     Amortization of Securities Premiums, Net                                      4,729             1,547           1,654
     Amortization and Write-down of Core Deposit Intangible                        5,338             1,444           7,083
     Amortization of Mortgage Servicing Rights                                       491               715             712
     (Gains) Losses on Sale of Foreclosed Properties                              (1,354)             (735)            517
     (Gains) Losses on Sale of Loans and Securities                               (4,019)           (4,697)            991
     (Gains) Losses on Sale of Trading Securities                                   (851)             (479)             75
     Decrease (Increase) in Trading Securities                                     7,587           (14,211)         24,775
     Loans Originated for Sale                                                   (70,955)         (105,720)       (311,206)
     Sale of Loans, Originated for Sale                                           84,838           147,154         231,491
     Decrease (Increase) in Interest Receivable                                      316            (3,792)         (1,594)
     (Decrease) Increase in Interest Payable                                        (747)              976           3,888
     (Decrease) Increase in Accrued Expenses and Other Liabilities, Net          (17,610)            6,044         (44,316)
     (Increase) Decrease in Prepaid Expenses and Other Assets                    (10,651)              543           1,067
- ---------------------------------------------------------------------------------------------------------------------------
       Net Cash Provided (Used) by Operating Activities                           55,865            73,465         (40,361)
- ----------------------------------------------------------------------------------------------------------------------------
Investing Activities:
Purchases of Securities, Available for Sale                                     (602,853)         (298,409)       (184,345)
Purchases of Securities, Held to Maturity                                       (100,426)         (317,786)       (206,431)
Maturities of Securities                                                         153,489           115,775         118,601
Proceeds from Sales of Securities, Available for Sale                            292,594           216,774          87,916
Net Decrease in Interest-bearing Deposits                                         45,132            19,026          21,221
Purchase of Loans                                                                (77,440)          (99,235)        (59,119)
Net Increase in Loans                                                            (10,530)          (15,420)       (167,785)
Proceeds from Sale of Foreclosed Properties                                       21,017            16,269          28,021
Net Decrease in Segregated Assets                                                 29,169            28,941          39,902
Principal Collected on Mortgage-Backed Securities                                191,064           118,174         166,503
Purchase of Premises and Equipment, Net                                          (11,454)           (9,608)         (8,751)
Net Cash and Cash Equivalents Received from Bank Acquisition                     113,551                --          15,490
- ----------------------------------------------------------------------------------------------------------------------------
       Net Cash Provided (Used) by Investing Activities                           43,313          (225,499)       (148,777)
- ----------------------------------------------------------------------------------------------------------------------------
Financing Activities:
Net (Decrease) Increase in Deposits                                              (91,400)           16,319          70,561
Net Proceeds from Sale of Common Stock                                                --            32,112          21,923
Repayment of FHL Bank Advances                                                (1,676,469)       (1,122,986)     (1,212,048)
Proceeds from FHL Bank Advances                                                1,737,423         1,106,618       1,344,242
Repayment of Other Borrowings                                                 (1,439,207)          (61,193)         (1,450)
Proceeds from Other Borrowings                                                 1,436,048           188,077              --
Cash Dividends to Common and Preferred Shareholders                               (9,158)           (7,396)         (6,473)
Net Increase in Advance Payments for Taxes and Insurance                           2,987               249          (7,145)
Exercise of Stock Options                                                          3,966             1,733           2,529
Common Stock Repurchased                                                         (27,611)               --              --
- ----------------------------------------------------------------------------------------------------------------------------
       Net Cash (Used) Provided by Financing Activities                          (63,421)          153,533         212,139
- ----------------------------------------------------------------------------------------------------------------------------
Increase in Cash and Cash Equivalents                                             35,757             1,499          23,001
Cash and Cash Equivalents at Beginning of Period                                  69,469            67,970          44,969
- ----------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                   $   105,226        $   69,469      $   67,970
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

- --------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements

                                       22

<PAGE>



<TABLE>
<CAPTION>


                                                                                        Years Ended December 31,
                                                                                    1996              1995             1994
- ------------------------------------------------------------------------------------------------------------------------------------
Supplemental Disclosures:
<S>                                                                        <C>                  <C>              <C>       
Income Taxes Paid                                                          $      24,749        $   14,401       $   14,580
Interest Paid                                                                    215,097           196,873          156,469
Supplemental Schedule of Noncash Investing and Financing Activities:
Transfer of Loans to Foreclosed Properties                                        19,788            20,162           50,052
Transfer of Securities from Held to Maturity to Available for Sale                    --           340,613               --
Securitization of Residential Real Estate Loans                                       --                --          137,458

</TABLE>



Assets acquired and liabilities  assumed in 1996 purchase business  combinations
were as follows:


- --------------------------------------------------------------------------------
                                                                      Year Ended
                                                               December 31, 1996
- --------------------------------------------------------------------------------
Assets Acquired:
   Loans                                                              $ 586,235
   Premises and Equipment                                                 6,327
   Other Assets                                                           3,059
- --------------------------------------------------------------------------------
     Total Assets Acquired                                              595,621
- --------------------------------------------------------------------------------
Liabilities Assumed:
   Deposits                                                             846,412
   Less Deposits Exchanged                                              (95,163)
- --------------------------------------------------------------------------------
   Net Deposits Assumed                                                 751,249
   Other Liabilities                                                        922
- --------------------------------------------------------------------------------
     Total Liabilities Assumed                                          752,171
- --------------------------------------------------------------------------------
   Net Liabilities Assumed                                              156,550
   Net Premium Paid for Deposits                                        (42,999)
- --------------------------------------------------------------------------------
   Net Cash and Cash Equivalents Received 
    from Bank Acquisition                                              $113,551
- --------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements

                                       23

<PAGE>



NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- --------------------------------------------------------------------------------

a) Business
Webster  Financial  Corporation,  ("Webster"),  through its subsidiary,  Webster
Bank, (the "Bank")  delivers  financial  services to  individuals,  families and
businesses throughout Connecticut. Webster Bank is organized along four business
lines - consumer, business, mortgage banking, and trust and investment services,
each supported by centralized administration and operations. The Corporation has
grown significantly in recent years,  primarily through a series of acquisitions
which have expanded and strengthened its franchise in Connecticut.  Webster Bank
was  founded  in 1935 and  converted  from a federal  mutual to a federal  stock
institution in 1986.

b) Basis of Financial Statement Presentation
The consolidated  financial  statements  include the accounts of Webster and the
Bank.  The  consolidated   financial  statements  and  notes  hereto  have  been
retroactively  restated to include the  accounts of People's  Savings  Financial
Corp.  acquired on July 31, 1997, DS Bancor Inc.  ("Derby")  acquired on January
31,  1997,  Shelton  Bancorp Inc.  ("Shelton")  acquired on November 1, 1995 and
Shoreline Bank and Trust Company ("Shoreline")  acquired on December 16, 1994 as
if the mergers had occurred at the  beginning of the period of the earliest date
presented  (See  Note  2).  The  financial  statements  have  been  prepared  in
conformity  with generally  accepted  accounting  principles and all significant
intercompany transactions have been eliminated in consolidation.

In preparing the financial statements,  management is required to make estimates
and assumptions  that affect the reported amount of assets and liabilities as of
the date of the  balance  sheets  and  revenues  and  expenses  for the  periods
presented.  The actual  results of Webster  could  differ from those  estimates.
Material  estimates  that are  susceptible  to near  term  changes  include  the
determination of the allowance for loan losses,  the valuation  allowance of the
deferred tax asset and the valuation of foreclosed property.

c) Allowance for Loan Losses
An  allowance  for loan  losses is  established  based upon a review of the loan
portfolio,  loss  experience,  specific  problem loans,  current and anticipated
economic conditions and other pertinent factors which, in management's judgment,
deserve  current  recognition in estimating  loan losses.  Effective  January 1,
1995,  Webster adopted Statement of Financial  Accounting  Standard ("SFAS") No.
114,  "Accounting by Creditors for Impairment of a Loan," as amended by SFAS No.
118.  Under this  standard,  commercial  and  commercial  real estate  loans are
considered  impaired  when it is  probable  that  Webster  will not  collect all
amounts due in accordance with the contractual terms of the loan.  Certain loans
are exempt  from the  provisions  of SFAS No.  114,  including  large  groups of
smaller balance homogenous loans that are collectively evaluated for impairment,
such as consumer and residential mortgage loans.

Management  believes  that the  allowance  for loan  losses is  adequate.  While
management  uses  available  information  to recognize  losses on loans,  future
additions  to the  allowance  may be  necessary  based on  changes  in  economic
conditions.  In addition,  various regulatory  agencies,  as an integral part of
their  examination  process,  periodically  review Webster's  allowance for loan
losses.  Such  agencies  may  require  Webster  to  recognize  additions  to the
allowance for loan losses based on judgments different from those of management.

d) Foreclosed Properties
Foreclosed  properties  consists  of  properties  acquired  through  foreclosure
proceedings  or  acceptance  of  a  deed  in  lieu  of  foreclosure.  Foreclosed
properties  are  reported  at the lower of fair  value  less  estimated  selling
expenses or cost with an allowance  for losses to provide for declines in value.
Operating  expenses are charged to current period  earnings and gains and losses
upon disposition are reflected in the statements of income when realized.

e) Loans
Loans are stated at the  principal  amounts  outstanding.  Interest  on loans is
credited  to income as earned  based on the rate  applied to  principal  amounts
outstanding.  Interest which is more than 90 days past due is not accrued.  Such
interest  ultimately  collected,  if any,  is  credited  to income in the period
received.  Loan origination  fees, net of certain direct  origination  costs and
premiums and discounts on loans  purchased,  are  recognized in interest  income
over the lives of the loans using a method  approximating  the interest  method.
Loans  held  for sale  are  carried  at the  lower  of cost or  market  value

                                       24

<PAGE>


in  aggregate.  Net  unrealized  losses  on loans  held for  sale,  if any,  are
recognized in a valuation allowance by charges to income.

f) Securities
Securities are classified  into one of three  categories.  Securities with fixed
maturities  that  management  has the intent and ability to hold to maturity are
classified  as  Held  to  Maturity  and  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  effected  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.

Mortgage-backed  securities include collateralized mortgage obligations ("CMOs")
which are either U.S.  government agency securities or are rated in at least the
top two ratings  categories by at least one of the major rating  agencies at the
time  of  purchase.  One of the  risks  inherent  when  investing  in  CMOs  and
mortgage-backed   securities  is  the  ability  of  such  instruments  to  incur
prepayments  of  principal  prior  to  maturity.  Because  of  prepayments,  the
weighted-average  yield of these securities may also change,  which could effect
earnings.

g) Interest-rate Instruments
Webster  utilizes as part of its  asset/liability  management  strategy  various
interest rate contracts including short futures positions,  interest rate swaps,
interest  rate caps and  interest  rate  floors.  Webster  holds  short  futures
positions to minimize the price  volatility  of certain  adjustable  rate assets
held as  Trading  Securities.  Changes  in the  market  value of  short  futures
positions  are  recognized  as a gain or loss in the  consolidated  statement of
income in the period for which the change occurred.

Interest  rate caps,  interest  rate floors and interest  rate swaps are entered
into as hedges against future interest rate fluctuations. Webster does not trade
in speculative  interest rate contracts.  Those agreements  meeting the criteria
for hedge accounting treatment are designated as hedges and are accounted for as
such. If a contract is terminated, any unrecognized gain or loss is deferred and
amortized as an adjustment  to the yield of the related asset or liability  over
the  remainder  of the period  that was being  hedged.  If the  linked  asset or
liability  is  disposed  of prior to the end of the period  being  managed,  the
related interest rate contract is marked to fair value,  with any resulting gain
or loss recognized in current period income as an adjustment to the gain or loss
on the disposal of the related  asset or liability.  Interest  income or expense
associated  with  interest rate caps and swaps is recorded as a component of net
interest income.  Interest rate instruments that hedge available for sale assets
are marked to fair value monthly with adjustments to  shareholders'  equity on a
tax effected basis.

h) Interest-bearing Deposits
Interest-bearing Deposits consist primarily of deposits in the Federal Home Loan
Bank of Boston or other  short-term  overnight  investments.  These deposits are
carried at cost which approximates market value.

i) Premises and Equipment
Depreciation of premises and equipment is accumulated on a  straight-line  basis
over the estimated useful lives of the related assets. Estimated lives are 15 to
40  years  for  buildings  and  improvements  and 3 to 20 years  for  furniture,
fixtures and equipment.  Amortization of leasehold improvements is calculated on
a straight-line basis over the terms of the related leases.

Maintenance and repairs are charged to expense as incurred and  improvements are
capitalized.  The cost and  accumulated  depreciation  relating to premises  and
equipment retired or otherwise  disposed of are eliminated from the accounts and
any resulting gains and losses are credited or charged to income.

                                       25

<PAGE>


j) Segregated Assets
Segregated Assets represent commercial,  commercial real estate and multi-family
loans acquired in the October 1992 First Constitution acquisition.  In addition,
Segregated  Assets contain  foreclosed  properties  that have been so classified
subsequent to the acquisition  date.  These assets are subject to a loss-sharing
arrangement with the FDIC as discussed in Notes 2 and 5.

Interest  on  Segregated  Assets  is  credited  to  income  earned  on loans and
segregated  assets based on the rate applied to principal  amounts  outstanding.
Interest which is more than 90 days contractually past due is not accrued.  Such
interest  ultimately  collected,  if any,  is  credited  to income in the period
received.

k) Core Deposit Intangible
The excess of the purchase  price over the fair value of the tangible net assets
acquired in acquisitions  accounted for using the purchase accounting method has
been  allocated  to deposits.  The deposit  intangible  is being  amortized on a
straight-line  basis over a period of ten years from the acquisition  date. On a
periodic  basis,   management   assesses  the   recoverability  of  the  deposit
intangible.  Such assessments encompass a projection of future earnings from the
deposit base as compared to original expectations,  based upon a discounted cash
flow analysis. If an assessment of the core deposit intangible indicates that it
is impaired,  a charge to income for the most recent  period is recorded for the
amount of such impairment.

l) Goodwill
The excess cost over net assets  acquired  from the  acquisition  of New Meriden
Trust Co. is being amortized on a straight-line basis over 10 years. New Meriden
Trust Company was purchased from the Federal Deposit  Insurance Corp by People's
in 1994. On a periodic  basis,  the Corporation  reviews  goodwill for events or
changes in circumstances  that may indicate that the carrying amount of goodwill
may not be recoverable.

m) Income Taxes
Deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.

n) Employee Benefit Plans
The  Bank  has  a  noncontributory   pension  plan  covering  substantially  all
employees.  Pension  costs are accrued in  accordance  with  generally  accepted
accounting  principles and are funded in accordance with the requirements of the
Employee  Retirement  Income  Security Act (ERISA).  The Bank also accrues costs
related to postretirement benefits.

o) Net Income Per Share
Primary net income per share is calculated  by dividing net income  available to
common shareholders 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 and  warrants.  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 cumulative convertible preferred stock. The weighted-average  number of
shares used in the computation of primary earnings per share for the years ended
December 31, 1996,  1995 and 1994 were  13,485,488,  12,187,218 and  11,531,144,
respectively,  and  for  fully  diluted  earnings  per  share  were  14,459,953,
13,204,489, and 12,876,982 for the same periods, respectively.

p) Stock Compensation
Statement of Financial  Accounting  Standard No. 123 encourages all companies to
adopt a new fair value  based  method of  accounting  for  stock-based  employee
compensation plans. Under the provisions of this statement,  Webster has elected
to  continue  to  measure  compensation  for its stock  option  plans  using the
accounting method prescribed by Accounting  Principal Board Opinion No. 25 ("APB
No.  25")  "Accounting  for Stock  Issued to  Employees."  Entities  electing to
maintain  accounting  standards under APB No. 25 must make pro forma disclosures
for net  income and  earnings  per share as if the fair  value  based  method of
accounting had been applied. See Note 16.

                                       26

<PAGE>


q) Statements of Cash Flows
For purposes of the Statements of Cash Flows, Webster considers cash on hand and
in banks to be cash equivalents.

r) Loan Sales and Servicing Sales
Gains or  losses on sales of loans are  recognized  at the time of the sale.  On
July  1,  1995,  Webster  elected  early  adoption  of  Statement  of  Financial
Accounting  Standard No. 122 ("SFAS No. 122") "Accounting for Mortgage Servicing
Rights." 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. Fair values are estimated
considering loan prepayment  predictions,  historical prepayment rates, interest
rates,  and other economic  factors.  For purposes of impairment  evaluation and
measurement,  Webster stratifies  mortgage servicing rights based on predominate
risk   characteristics  of  the  underlying  loans,   including  loan  type  and
amortization  type (fixed or adjustable).  To the extent that the carrying value
of  mortgage  servicing  rights  exceeds  fair value by  individual  stratum,  a
valuation allowance is established. The allowance may be adjusted for changes in
fair  value.  The cost basis of  mortgage  servicing  rights is  amortized  into
noninterest income over the estimated period of servicing revenue. See Note 4.

When loans sold have an average  contractual  interest rate, adjusted for normal
servicing costs, which differs from the agreed yield to the purchaser,  gains or
losses are recognized equal to the present value of such  differential  over the
estimated  remaining life of such loans.  Any resulting net premium is amortized
over the same estimated life using a method  approximating  the interest method.
The aggregate of unamortized  excess servicing rights arising from gains on loan
sales is included in the accompanying  Consolidated Statements of Condition as a
component of Prepaid Expenses and Other Assets and is periodically  reviewed and
adjusted for changed circumstances.

s) Reclassifications
Certain  financial   statement   balances  as  previously   reported  have  been
reclassified  to  conform  to  the  1996   Consolidated   Financial   Statements
presentation.

NOTE 2: BUSINESS COMBINATIONS
- --------------------------------------------------------------------------------

Transactions Consummated in 1997

On July 31, 1997, Webster acquired People's Savings Financial Corp.  ("Peoples")
and its subsidiary, People's Savings Bank and Trust, a $482 million savings bank
in New Britain, Connecticut. In connection with the merger with Peoples, Webster
issued  1,575,996  shares of its common stock for all the outstanding  shares of
People's common stock. Under the terms of the agreement,  each outstanding share
of People's  common stock was converted into .85 shares of Webster common stock.
This  acquisition  was  accounted  for as a pooling of interests and as such the
Consolidated Financial Statements include People's financial data as if People's
had been combined at the beginning of the earliest period presented.

On August 1, 1997, Webster acquired Sachem Trust National  Association  ("Sachem
Trust"),  a trust  company  headquartered  in Guilford,  CT with $300 million in
trust assets,  in a tax free  stock-for-stock  exchange.  Under the terms of the
agreement,  Webster issued 83,385 shares of Webster common stock for all 173,000
outstanding  shares of Sachem  Trust.  This  acquitision  was accounted for as a
purchase.

On January  31,  1997,  Webster  acquired  DS  Bancor,  Inc.  ("Derby")  and its
subsidiary,   Derby  Savings  Bank,  a  $1.2  billion  savings  bank  in  Derby,
Connecticut.  In connection with the merger with Derby, Webster issued 3,501,370
shares of its common stock for all the outstanding shares of Derby common stock.
Under the terms of the agreement  each  outstanding  share of Derby common stock
was converted into 1.14158 shares of Webster common stock.  This acquisition was
accounted for as a pooling of interests and as such the  Consolidated  Financial
Statements  include Derby's  financial data as if Derby had been combined at the
beginning of the earliest period presented.

                                       27

<PAGE>


POOLING OF INTERESTS TRANSACTIONS
- --------------------------------------------------------------------------------

On November 1, 1995,  Webster merged with Shelton,  with $295 million in assets,
based in Shelton,  Connecticut.  In  connection  with the  acquisition,  Webster
issued 1,292,549 shares of its common stock for all of the outstanding shares of
Shelton common stock, based on an exchange ratio of .92 shares of Webster common
stock for each of Shelton's  outstanding shares of common stock. On December 16,
1994, Webster acquired Shoreline,  with $51 million in assets, based in Madison,
Connecticut.  In connection  with the  acquisition of Shoreline,  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.  Both  acquisitions were
accounted for as a pooling of interests and as such the  consolidated  financial
statements  include  financial  data as if both Shelton and  Shoreline  had been
combined as of the beginning of the earliest period presented.

PURCHASE TRANSACTIONS
- --------------------------------------------------------------------------------

The Shawmut Transaction
On February 16, 1996,  Webster Bank acquired 20 branches in the Hartford  market
from Shawmut Bank Connecticut National Association,  as part of a divestiture in
connection   with  the   merger  of  Shawmut   and  Fleet  Bank  (the   "Shawmut
Transaction").  In the branch purchase, Webster Bank acquired approximately $845
million in deposits, and $586 million in loans. As a result of this transaction,
Webster recorded $44.2 million as a core deposit intangible asset. In connection
with the Shawmut  Transaction,  Webster  raised net  proceeds  of $32.1  million
through  the sale of  1,249,600  shares of its common  stock in an  underwritten
public offering in December 1995. The Shawmut Transaction was accounted for as a
purchase, and results of operations related to the transaction from February 16,
1996  to  December  31,  1996  are  included  in the  accompanying  Consolidated
Financial Statements.

Bristol Savings Bank Acquisition
On March 3, 1994, Bristol Savings Bank ("Bristol")  converted from a Connecticut
mutual savings bank to a Connecticut capital stock savings bank and concurrently
became a wholly-owned  subsidiary of Webster.  Bristol had 5 banking  offices in
Hartford County.  In connection with the conversion,  Webster completed the sale
of  1,150,000  shares of its  common  stock in related  subscription  and public
offerings.  The Bristol acquisition was accounted for as a purchase, and results
of  operations  relating to Bristol  from March 3, 1994 to December 31, 1996 are
included  in  the  accompanying  Consolidated  Financial  Statements.   Negative
goodwill of $2.3 million  represented the net effect of all purchase  accounting
adjustments  and is recorded as a reduction  of premises  and  equipment  and is
being  amortized over a 10 year period.  Bristol was merged with Webster Bank in
1995.

FDIC Assisted Acquisitions
Webster  significantly  expanded its retail banking  operations through assisted
acquisitions of First  Constitution Bank ("First  Constitution") in October 1992
and  Suffield  Bank  ("Suffield")  in  September  1991 from the Federal  Deposit
Insurance Corporation ("FDIC"). These acquisitions,  which were accounted for as
purchases,  involved  financial  assistance from the FDIC and extended Webster's
retail  banking  operations  into new market areas by adding 21 branch  offices,
$1.5 billion in retail deposits and approximately 150,000 customer accounts. See
Note 5 to the  Consolidated  Financial  Statements  for  additional  information
concerning the terms of these assisted acquisitions.

                                       28

<PAGE>


NOTE 3: SECURITIES
- --------------------------------------------------------------------------------

A summary of securities follows:
<TABLE>
<CAPTION>


                                                                     December 31,
                                                1996                                            1995
- ----------------------------------------------------------------------------------------------------------------------------
                               Amortized        Unrealized        Estimated        Amortized     Unrealized     Estimated
                               Cost            Gains   Losses     Fair Value        Cost      Gains     Losses  Fair  Value
- ----------------------------------------------------------------------------------------------------------------------------
(IN THOUSANDS)
Trading Securities
<S>                             <C>             <C>       <C>       <C>            <C>         <C>      <C>       <C>    
Mortgage-Backed Securities      $59,331         $--       $--       $59,331        $44,604     $ --     $ --      $44,604
Equity Securities                    --          --        --            --          1,171       --       --        1,171
- ---------------------------------------------------------------------------------------------------------------------------
                                 59,331          --        --        59,331         45,775       --       --       45,775
- ---------------------------------------------------------------------------------------------------------------------------
Available for Sale Portfolio:
U.S. Treasury Notes               2,508          40       (4)         2,544          1,000       --       --        1,000
U.S. Government Agency           78,105         277     (381)        78,001         65,704      268    (491)       65,481
State of Connecticut Bonds           --          --       --             --          1,250        1       --        1,251
Corporate Bonds and Notes        10,299          13       (7)        10,305         38,050       98     (19)       38,129
Equity Securities                96,078       4,419     (144)       100,353        114,787    3,466    (787)      117,466
Mortgage-Backed Securities      786,723       8,559   (6,822)       788,460        613,214    9,156  (4,659)      617,711
Unamortized Hedge                 5,460           -   (1,424)         4,036            816       --       --          816
- -------------------------------------------------------------------------------------------------------------------------
                                979,173      13,308   (8,782)       983,699        834,821   12,989  (5,956)      841,854
- -------------------------------------------------------------------------------------------------------------------------
Held to Maturity Portfolio:
U.S. Treasury Notes                 944          12       --            956         11,839      185      (2)       12,022
U.S. Government Agency           39,453         948     (340)        40,061         51,865    1,530     (25)       53,370
Corporate Bonds and Notes         1,577           6       (8)         1,575          2,885       26      (7)        2,904
Money Market Preferred Stock      8,000          --       --          8,000          5,000       --       --        5,000
Mortgage-Backed Securities      484,698       2,110   (8,927)       477,881        546,701    4,941  (3,510)      548,132
- -------------------------------------------------------------------------------------------------------------------------
                                534,672       3,076   (9,275)       528,473        618,290    6,682  (3,544)      621,428
- -------------------------------------------------------------------------------------------------------------------------
                             $1,573,176     $16,384 $(18,057)    $1,571,503     $1,498,886  $19,671 $(9,500)   $1,509,057
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       29

<PAGE>


A summary of realized gains and losses follows:

<TABLE>
<CAPTION>


                                                                  Years Ended December 31,
                                           1996                              1995                          1994
                  -------------------------------------------    ---------------------------    -----------------------------

(IN THOUSANDS)                    Gains     Losses       Net      Gains    Losses        Net     Gains     Losses      Net
- -----------------------------------------------------------------------------------------------------------------------------
Trading Securities:
<S>                           <C>       <C>          <C>       <C>      <C>          <C>      <C>       <C>       <C>      
Mortgage-Backed Securities    $   2,962 $   (2,712)  $   250   $  1,901 $   (194)    $ 1,707  $  2,086  $ (3,247) $ (1,161)
U.S. Treasury Notes                   -          -         -         18       (5)         13         9       (61)      (52)
U.S. Government Agencies              -          -         -          3        -           3         -         -         -
Futures and Options Contracts    10,704    (10,434)      270      3,517   (5,333)     (1,816)    5,127    (3,826)    1,301
Equity Securities                   366        (35)      331        708     (123)        585       673      (984)     (311)
- -----------------------------------------------------------------------------------------------------------------------------
                                 14,032    (13,181)      851      6,147   (5,655)        492     7,895    (8,118)     (223)
- -----------------------------------------------------------------------------------------------------------------------------
Available for Sale:
Mortgage-Backed Securities        1,211       (590)      621      1,127     (891)        236         -         -         -
U.S. Treasury Notes                   -         (7)       (7)       363        -         363         -         -         -
U.S. Government Agencies             11        (28)      (17)         -   (1,886)     (1,886)       28      (707)     (679)
Corporate Debt                        -          -         -         37     (555)       (518)      533       (13)      520
Mutual Funds                        227       (174)       53          3     (199)       (196)       72    (1,681)   (1,609)
Other Equity Securities           2,773       (197)    2,576      2,042       (1)      2,041     1,023       (82)      941
Other                                56          -        56          -        -           -         -         -         -
- -----------------------------------------------------------------------------------------------------------------------------
                                  4,278       (996)    3,282      3,572   (3,532)         40     1,656    (2,483)     (827)
- -----------------------------------------------------------------------------------------------------------------------------
     Total                      $18,310   $(14,177) $  4,133    $ 9,719 $ (9,187)    $   532  $  9,551  $(10,601) $ (1,050)
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


There were no sales of  securities  from the held to maturity  portfolio for the
years ended December 31, 1996 and 1995 and 1994. During the 1995 fourth quarter,
the Bank elected,  under guidelines issued by the Financial Accounting Standards
Board, to transfer certain securities from the held to maturity to the available
for sale  portfolio.  These  securities had an approximate  book value of $340.6
million and fair market value of $339.2 million.  Under this one-time provision,
the Bank was able to reassess the  appropriateness of the classifications of all
securities held and account for any resulting  reclassifications  at fair market
value. The Bank reclassified  certain securities to allow greater flexibility in
managing  interest-rate  risk and to enhance  its ability to react to changes in
market conditions.

Webster  holds short  futures  positions  to minimize  the price  volatility  of
certain adjustable-rate assets held as Trading Securities. At December 31, 1996,
Webster held 298 short positions in Eurodollar futures contracts ($298.0 million
notional  amount) and 410 short positions in 5 and 10 year Treasury note futures
($41.0 million  notional  amount).  Changes in the market value of short futures
positions  are  recognized  as a gain or loss in the period for which the change
occurred.  All gains and losses  resulting  from  short  futures  positions  are
reflected  in gains  (losses)  on sale of  securities,  net in the  Consolidated
Statements of Income.

                                       30

<PAGE>



The  following  table  sets  forth  the  contractual  maturities  of the  Bank's
securities and mortgage-backed  securities at December 31, 1996 and the weighted
average yields of such securities.

<TABLE>
<CAPTION>
                                                                  Due After One,          Due After
                                               Due Within         But Within              Five, But             Due
                                               One Year           Five Years        Within 10 Years       After 10 Years    
- --------------------------------------------------------------------------------------------------------------------------
                                                 Weighted             Weighted             Weighted             Weighted  
                                                  Average              Average              Average              Average  
(Dollars in thousands)                  Amount      Yield    Amount      Yield    Amount      Yield    Amount      Yield  
- --------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>           <C>    <C>           <C>     <C>           <C>   <C>           <C>
Trading Portfolio:
    Mortgaged  Backed Securities (b)   $27,849      7.32%         --        --        --         --     $31,482    6.45%  
- --------------------------------------------------------------------------------------------------------------------------
                                        27,849      7.32          --        --        --         --      31,482    6.45   
- --------------------------------------------------------------------------------------------------------------------------

Available For Sale Portfolio:
    U.S. Treasury Notes                     --        --       2,544      7.01        --         --          --      --   
    U.S. Government Agency                  --        --      65,424      6.24     4,940       6.81       7,637    7.72   
    Corporate Bonds and Notes            1,999      5.00       5,817      6.56     2,489       6.08          --      --   
    Equity Securities                  100,353      6.29          --        --        --         --          --      --   
    Mortgaged-Backed Securities (b)         --        --      43,576      5.76    28,557       6.56     716,327    6.82   
    Unamortized Hedge                       --        --       4,036        --        --         --          --      --   
- --------------------------------------------------------------------------------------------------------------------------
                                       102,352      6.27     121,397      5.89    35,986       6.56     723,964    6.83   
- --------------------------------------------------------------------------------------------------------------------------

Held to Maturity Portfolio:
    U.S. Treasury Notes                    944      3.38          --        --        --         --          --      --   
    U.S. Government Agencies             7,867      8.95      31,087      5.68       499       6.40          --      --   
    Corporate Bonds and Notes              301      7.39       1,176      5.87        --         --         100    7.98   
    Money Market Preferred Stock         8,000      4.02          --        --        --         --          --      --   
    Mortgage-Backed Securities (b)      14,061      6.39      67,428      5.82     2,075       7.96     401,134    7.31   
- --------------------------------------------------------------------------------------------------------------------------
                                        31,173      6.35      99,691      5.78     2,574       7.66     401,234    7.31   
- --------------------------------------------------------------------------------------------------------------------------
Totals                                $161,374      6.46%   $221,088      5.84%  $38,560       6.63% $1,156,680    6.99%
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
                                          Total          
- ---------------------------------------------------------
                                                Weighted 
                                                 Average 
(Dollars in thousands)                 Amount      Yield 
- -------------------------------------------------------- 
<S>                                   <C>        <C>     
Trading Portfolio:                                       
    Mortgaged  Backed Securities (b)   59,331    6.86%   
- ---------------------------------------------------------
                                       59,331    6.86    
- ---------------------------------------------------------
                                                         
Available For Sale Portfolio:                            
    U.S. Treasury Notes                 2,544    7.01    
    U.S. Government Agency             78,001    6.42    
    Corporate Bonds and Notes          10,305    6.14    
    Equity Securities                 100,353    6.29    
    Mortgaged-Backed Securities (b)   788,460    6.75    
    Unamortized Hedge                   4,036      --    
- -------------------------------------------------------- 
                                      983,699    6.65    
- -------------------------------------------------------- 
                                                         
Held to Maturity Portfolio:                              
    U.S. Treasury Notes                   944    3.38    
    U.S. Government Agencies           39,453    6.34    
    Corporate Bonds and Notes           1,577    6.29    
    Money Market Preferred Stock        8,000    4.02    
    Mortgage-Backed Securities (b)    484,698    7.08    
- -------------------------------------------------------- 
                                      534,672    6.97    
- -------------------------------------------------------- 
Totals                             $1,577,702    6.76%   
- -------------------------------------------------------- 
</TABLE>
                                     
(a)  Adjusted to a fully taxable equivalent basis.

(b)  Although the stated final maturity of these obligations are long-term,  the
     weighted  average  life  generally is much  shorter due to  prepayments  of
     principal.


                                       31
<PAGE>




NOTE 4: LOANS RECEIVABLE, NET
- --------------------------------------------------------------------------------

A summary of loans receivable, net follows:


<TABLE>
<CAPTION>
                                                                                                    December 31,
- -----------------------------------------------------------------------------------------------------------------------------

(IN THOUSANDS)                                                                       1996                         1995
- -----------------------------------------------------------------------------------------------------------------------------
                                                                              Amount           %        Amount           %
                                                                              ------          --        ------          --
<S>                                                                         <C>              <C>     <C>               <C> 
Loans Secured by Mortgages on Real Estate:
   Conventional, VA and FHA                                                 2,689,005        73.8    $2,392,464         79.6
   Conventional, VA and FHA Loans Held for Sale                                 5,075         0.1         5,834          0.2
   Residential Participation                                                   16,394         0.5        10,969          0.4
   Residential Construction                                                    94,596         2.6        63,168          2.1
   Commercial Construction                                                     23,383         0.6        15,049          0.5
   Other Commercial                                                           258,456         7.1       184,251          6.1
- -----------------------------------------------------------------------------------------------------------------------------
                                                                            3,086,909        84.7     2,671,735         88.9
Consumer Loans:
   Home Equity Credit Lines                                                   284,348         7.8       227,320          7.6
   Other Consumer Loans                                                       124,188         3.4       100,875          3.4
   Credit Cards                                                                14,893         0.4         1,346          0.0
- -----------------------------------------------------------------------------------------------------------------------------
                                                                              423,429        11.6       329,541         11.0

Commercial Non-Mortgage Loans                                                 195,643         5.4        69,176          2.3
- -----------------------------------------------------------------------------------------------------------------------------
   Gross Loans Receivable                                                   3,705,981       101.7     3,070,452        102.2
Less:
   Loans in Process                                                            35,924         1.0        24,393          0.8
   Allowance for Losses on Loans                                               43,185         1.2        50,281          1.7
   Premiums on Loans Purchased, Deferred Loan Fees and Unearned
      Discounts, Net                                                          (15,650)       (0.5)       (9,236)        (0.3)
- -----------------------------------------------------------------------------------------------------------------------------
       Loans Receivable, Net                                               $3,642,522       100.0%   $3,005,014        100.0%
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

Included  above at  December  31,  1996 and 1995 are $395.7  million  and $466.9
million,  respectively, of residential and consumer loans acquired from the FDIC
in the First  Constitution  acquisition  ("Reserve  Assets").  In 1992, the Bank
established $46.5 million in allowances for loan losses and allowances for loans
held for sale through  purchase  accounting  adjustments to cover its portion of
losses on the Reserve  Assets.  For four years after the  acquisition  date, the
FDIC was required to reimburse the Bank quarterly,  in an aggregate amount up to
$20 million, for 80% of all net charge-offs on the Reserve Assets and the Bank's
share  of  net  charge-offs  and  expenses  associated  with  Segregated  Assets
("Webster Bank's Shared Losses"),  if such charge-offs on the Reserve Assets and
Webster  Bank's  portion of the Shared Losses  collectively  exceed $52 million.
Cumulative  net  charge-offs  on  Reserve  Assets  and the  Bank's  share of net
charge-offs and expenses associated with Segregated Assets from acquisition date
through 1996 totaled $38.0 million.  The reporting period for contingent reserve
assets  expired at December  31, 1996 and the losses  recognized  by the Bank on
these  assets  were less than  those  required  for the FDIC to make  additional
payments to the Bank. See Note 5 for a discussion on Segregated Assets.

Webster  adopted SFAS No. 114 "Accounting by Creditors for Impairment of a Loan"
on January 1, 1995 as amended by SFAS No. 118,  with no impact on its results of
operations.  At December 31, 1996,  Webster had $26.3 million of impaired loans,
of which $1.5 million was measured  based upon the fair value of the  underlying
collateral  and $24.8 million was measured  based upon the expected  future cash
flows of the impaired  loans.  In 1996 and 1995, the average balance of impaired
loans was $26.3  million and $27.6  million,  respectively.  The  allowance  for
losses on impaired loans was  established as a result of an allocation  from the
allowance for losses on 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. Cash basis
interest  income  recognized  on  impaired  loans for the  twelve  months  ended
December 31, 1996 and 1995 amounted to $120,746 and $50,362, respectively.

                                       32

<PAGE>


A detail of the  changes in the  allowances  for loan losses for the three years
follows:


<TABLE>
<CAPTION>
                                                                               December 31,
                                                                      1996
- -------------------------------------------------------------------------------------------------------------------------------
                                                                   Impaired        Total
(IN THOUSANDS)                                          Loans         Loans      Allowance            1995             1994
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>        <C>               <C>               <C>      
Balance at Beginning of Period                      $   46,523       $3,758     $   50,281        $   55,366        $  54,370
Provisions Charged to Operations                         9,655          133          9,788             5,726            5,609
Acquired Allowance for Purchased Loans                   5,000            -          5,000                             12,444
Allocation to General Allowance                              4           (4)             -                 -                -
Charge-offs                                            (23,500)      (1,365)       (24,865)          (13,999)         (20,358)
Recoveries                                               2,978            3          2,981             3,188            3,301
- -------------------------------------------------------------------------------------------------------------------------------
  Balance at End of Period                          $   40,660     $  2,525     $   43,185        $   50,281      $    55,366
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Webster is a party to financial  instruments with off-balance sheet risk to meet
the  financing  needs  of its  customers  and to  reduce  its  own  exposure  to
fluctuations in interest rates. These financial instruments included commitments
to extend credit and commitments to sell residential first mortgage loans. These
instruments  involve,  to varying degrees,  elements of credit and interest-rate
risk in excess of the amount recognized on the balance sheet.

The  estimated  fair  value  of  commitments  to  extend  credit  is  considered
insignificant at December 31, 1996 and 1995.  Future loan commitments  represent
residential  mortgage loan  commitments,  letters of credit,  standby letters of
credit,  credit card lines and unused home equity credit lines.  Rates for these
loans are generally established shortly before closing. The rates on home equity
lines of credit generally vary with the prime rate.

At  December  31, 1996 and 1995  residential  mortgage  commitments  outstanding
totaled $51.9 million and $52.1 million,  respectively.  Residential commitments
outstanding at December 31, 1996 consist of adjustable and fixed-rate  mortgages
of $29.2 million and $22.7 million  respectively,  at rates ranging from 5.9% to
13.6%.  Commitments  to originate  loans  generally  expire  within 60 days.  In
addition,  at  December  31, 1996 and 1995,  there were unused  portions of home
equity credit lines  extended by Webster of $257.9  million and $228.5  million,
respectively.  Unused  commercial  lines of credit,  letters of credit,  standby
letters of credit and outstanding commercial new loan commitments totaled $104.5
million  and  $51.8  million  at  December  31,  1996  and  1995,  respectively.
Additionally,  unused  credit card lines were $36.5  million and $3.4 million at
December  31,  1996 and 1995,  respectively.  There  were no credit  card  lines
outstanding at December 31, 1994.

Webster uses forward  commitments to sell residential first mortgage loans which
are entered  into for the purpose of reducing  the market risk  associated  with
originating  loans held for sale.  The types of risk that may arise are from the
possible  inability of Webster or the other party to fulfill the  contracts.  At
December  31,  1996 and 1995,  Webster  had  forward  commitments  to sell loans
totaling $4.8 million and $3.8 million, respectively, at rates between 5.75% and
9.0% and 5.5% and 8.0%, respectively. The estimated fair value of commitments to
sell loans is considered insignificant at December 31, 1996 and 1995.

At  December  31,  1996,  1995 and 1994,  Webster  serviced,  for the benefit of
others,  mortgage  loans  aggregating  approximately  $1,214.7  million,  $967.0
million and  $1,146.5  million,  respectively.  During 1996,  Webster  purchased
mortgage loan  servicing  assets with a principal  balance of $272.5 million and
recorded a mortgage  servicing  asset of $2.8 million and during  1995,  Webster
sold mortgage  servicing  assets with a principal  balance of $290.0 million and
recorded a $2.2 million gain on their sale.

                                       33

<PAGE>



NOTE 5: SEGREGATED ASSETS, NET
- --------------------------------------------------------------------------------

Segregated  Assets,  Net are certain assets purchased from the FDIC in the First
Constitution  acquisition  which are subject to a loss-sharing  arrangement with
the FDIC:

<TABLE>
<CAPTION>
                                                                        At December 31,
(IN THOUSANDS)                                                     1996              1995
- ------------------------------------------------------------------------------------------------
<S>                                                               <C>               <C>     
Commercial Real Estate Loans                                      $  58,745         $ 79,995
Commercial Loans                                                      6,606           10,439
Multi-Family Real Estate Loans                                       12,772           16,341
Other Real Estate Owned                                                 406            1,299
- ------------------------------------------------------------------------------------------------
                                                                     78,529          108,074
Allowance for Segregated Asset Losses                                (2,859)          (3,235)
- ------------------------------------------------------------------------------------------------
   Segregated Assets, Net                                         $  75,670         $104,839
- ------------------------------------------------------------------------------------------------
</TABLE>

The FDIC is required to reimburse  Webster quarterly through 1997 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.

During 1998 and 1999, 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 First  Constitution  acquisition and 100%
thereafter.

Upon  termination  of  the  seven-year  period  after  the  First   Constitution
acquisition  (December,  1999),  if  the  sum  of  Webster's  20%  share  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. At December 31, 1996,  cumulative net charge-offs and expenses
aggregated  $53.9  million.  During  the first  quarter of 1996,  Webster  began
recording the additional 15%  reimbursement  as a receivable  from the FDIC (See
Note 7). As of December 31, 1996,  Webster had received a total of $42.2 million
in reimbursements  for net charge-offs and permitted  expenses from the FDIC. At
December 31, 1996 and 1995,  Webster had  allowances  for losses of $2.9 million
and $3.2  million,  respectively,  to cover its  portion  of  Segregated  Assets
losses.

A  detail  of  changes  in the  allowance  for  Webster's  share of  losses  for
Segregated Assets follows:

<TABLE>
<CAPTION>
                                                                         At December 31,
(IN THOUSANDS)                                                       1996             1995
- -------------------------------------------------------------------------------------------------
<S>                                                                <C>               <C>      
Balance at Beginning of Period                                     $    3,235        $   4,420
Charge-offs                                                              (621)          (1,772)
Recoveries                                                                245              587
- -------------------------------------------------------------------------------------------------
   Balance at End of Period                                        $    2,859        $   3,235
- -------------------------------------------------------------------------------------------------
</TABLE>

At December 31, 1996 and 1995, nonperforming Segregated Assets are classified as
follows:

<TABLE>
<CAPTION>
                                                                        At December 31,
(IN THOUSANDS)                                                      1996             1995
- -----------------------------------------------------------------------------------------------
<S>                                                               <C>               <C>      
Commercial Real Estate Loans                                      $    3,337        $   2,604
Commercial Loans                                                         192            1,203
Multi-Family Real Estate Loans                                           495            1,432
Foreclosed Property:
     Commercial Real Estate                                              269              648
     Multi-Family Real Estate                                            138              651
- -----------------------------------------------------------------------------------------------
       Total                                                      $    4,431        $   6,538
- -----------------------------------------------------------------------------------------------
</TABLE>

                                       34

<PAGE>



NOTE 6: PREMISES AND EQUIPMENT, NET
- --------------------------------------------------------------------------------

A summary of premises and equipment, net follows:


<TABLE>
<CAPTION>
                                                                              December 31,
(IN THOUSANDS)                                                         1996             1995
- -------------------------------------------------------------------------------------------------
<S>                                                                  <C>               <C>     
Land                                                                 $    8,138        $  7,331
Buildings and Improvements                                               44,685          37,717
Leasehold Improvements                                                    4,801           3,549
Furniture, Fixtures and Equipment                                        41,966          36,433
- -------------------------------------------------------------------------------------------------
Total Premises and Equipment                                             99,590          85,030
Accumulated Depreciation and Amortization                                40,879          35,502
- -------------------------------------------------------------------------------------------------
   Premises and Equipment, Net                                       $   58,711        $ 49,528
- -------------------------------------------------------------------------------------------------
</TABLE>

At  December  31,  1996,  Webster was  obligated  under  various  non-cancelable
operating  leases for properties  used as branch office  facilities.  The leases
contain  renewal  options and  escalation  clauses  which  provide for increased
rental  expense based  primarily upon increases in real estate taxes over a base
year.  Rental expense under leases was $3,382,000,  $1,975,000 and $2,190,000 in
1996,  1995 and 1994,  respectively.  Webster is also  entitled to rental income
under various  non-cancelable  operating  leases for  properties  owned.  Rental
income under these leases was  $1,949,000,  $1,716,000  and  $1,510,000 in 1996,
1995 and 1994, respectively.

The  following  is a schedule of future  minimum  rental  payments  and receipts
required under these leases as of December 31, 1996:


<TABLE>
<CAPTION>
(IN THOUSANDS)                                                    Payments          Receipts
- ------------------------------------------------------------------------------------------------
<S>                                                              <C>               <C>      
Years ending December 31:
1997                                                             $    3,365        $     820
1998                                                                  2,989              577
1999                                                                  2,532              513
2000                                                                  1,958              468
2001                                                                  1,647              415
Later years                                                           6,865              948
- ------------------------------------------------------------------------------------------------
   Total                                                         $   19,356        $   3,741
- ------------------------------------------------------------------------------------------------
</TABLE>

NOTE 7: PREPAID EXPENSES AND OTHER ASSETS
- --------------------------------------------------------------------------------

A summary of prepaid expenses and other assets follows:


<TABLE>
<CAPTION>
                                                                     December 31,
(IN THOUSANDS)                                                 1996             1995
- ------------------------------------------------------------------------------------------
<S>                                                          <C>               <C>     
Due from FDIC                                                $    1,420        $  1,174
Income Taxes Receivable                                           6,913           1,809
Deferred Tax Asset, Net (Note 14)                                20,411          19,342
Mortgage Servicing Rights, Net                                    5,607           2,933
Other Assets                                                     10,400           8,697
- ------------------------------------------------------------------------------------------
   Prepaid Expenses and Other Assets                         $   44,751        $ 33,955
- ------------------------------------------------------------------------------------------
</TABLE>

Of the $1.4  million due from FDIC at December  31,  1996,  $926,000  represents
Webster's 80%  reimbursement  for fourth quarter net charge-offs and expenses on
Segregated  Assets  which will be  received  in the first  quarter of 1997.  The
remaining  $474,000  represents the additional 15%  reimbursement of charge-offs
and expenses which Webster will receive at the end of the seventh year (See Note
5). The  increase in Income  Taxes  Receivable  is due to the timing of the SAIF
recapitalization  in the third  quarter  of 1996.  Other  Assets  are  primarily
comprised of prepaid expenses and various miscellaneous assets.

                                       35

<PAGE>



During  the  1995  second  quarter,   Webster  adopted  Statement  of  Financial
Accounting  Standard No. 122 ("SFAS  122")  "Accounting  for Mortgage  Servicing
Rights." This statement  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.  Amortization of mortgage
servicing  rights was  $491,000,  $715,000,  and  $712,000  for the years  ended
December  31,  1996,  1995 and 1994  respectively.  During 1996 and 1995 Webster
capitalized  mortgage  servicing  assets of $508,000 and $184,000,  respectively
related to originating loans and selling them servicing  retained.  Also, during
1996 Webster  purchased  mortgage loan servicing assets with a principal balance
of $272.5 million and recorded a mortgage loan servicing  asset of $2.8 million.
At  December  31,  1996 the  allowance  for  decline in value of  mortgage  loan
servicing  rights was $95,000 and was  established  through a provision in 1996.
There was no allowance for mortgage servicing rights at December 31, 1995.

NOTE 8: DEPOSITS
- --------------------------------------------------------------------------------

Deposits and weighted average rates are summarized as follows:


<TABLE>
<CAPTION>
                                                                              December 31,
                                                             1996                                           1995
- -------------------------------------------------------------------------------------------------------------------------------
                                         Weighted                                    Weighted
                                          Average                         % of        Average                          % of
(IN THOUSANDS)                             Rate          Balance         Total           Rate       BalanceTotal
- -------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>        <C>                <C>           <C>          <C>                 <C>   
Regular Savings                            2.34%       $ 935,312         21.0%         2.06%        $    766,413        20.2%
- -------------------------------------------------------------------------------------------------------------------------------
NOW Accounts                               1.66          399,339          9.0          1.84              285,709         7.5
- -------------------------------------------------------------------------------------------------------------------------------
Demand Deposits                               -          312,159          7.0             -              166,024         4.4
- -------------------------------------------------------------------------------------------------------------------------------
Money Market Deposit Accounts              3.49          208,932          4.6          5.08              300,636         7.9
- -------------------------------------------------------------------------------------------------------------------------------
Certificate Accounts:
   Up to 12 months                         5.18        1,616,766         36.3          5.31            1,247,729        32.9
   13 to 24 months                         5.65          604,959         13.6          5.96              653,690        17.2
   25 to 36 months                         5.74           93,000          2.1          5.53              106,067         2.8
   Over 36 months                          6.17          287,094          6.4          6.17              271,444         7.1
- -------------------------------------------------------------------------------------------------------------------------------
     Total Certificates                    5.39        2,601,819         58.4          5.59            2,278,930        60.0
- -------------------------------------------------------------------------------------------------------------------------------
       Total Deposits                      3.95%      $4,457,561        100.0%         4.31%        $  3,797,712       100.0%
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Interest expense on deposits is summarized as follows:


<TABLE>
<CAPTION>
                                                                Years Ended December 31,
(IN THOUSANDS)                                           1996              1995             1994
- -----------------------------------------------------------------------------------------------------
<S>                                                  <C>                <C>               <C>     
Regular Savings                                      $ 21,778           $ 17,727          $ 19,482
NOW Accounts                                            6,123              3,933             5,020
Money Market Deposit Accounts                           9,941             16,547            13,020
Certificate Accounts                                  136,092            119,424            85,136
- -----------------------------------------------------------------------------------------------------
   Total                                             $173,934           $157,631          $122,658
- -----------------------------------------------------------------------------------------------------
</TABLE>

The following  table presents the amount of time deposits in amounts of $100,000
or more at December 31, 1996 maturing during the periods indicated:

<TABLE>
<CAPTION>
 (IN THOUSANDS)
- --------------------------------------------------------------------------------------------------
           Maturing                                                                     Amount
- --------------------------------------------------------------------------------------------------
<S>                                                                                   <C>       
January 1, 1997 to March 31, 1997                                                     $   57,846
April 1, 1997 to June 30, 1997                                                            61,819
July 1, 1997 to December 31, 1997                                                         56,736
January 1, 1998 and beyond                                                                54,917
- --------------------------------------------------------------------------------------------------
   Total                                                                              $  231,318
- --------------------------------------------------------------------------------------------------
</TABLE>


                                       36

<PAGE>



NOTE 9: FEDERAL HOME LOAN BANK ADVANCES
- --------------------------------------------------------------------------------

Advances  payable  to the  Federal  Home Loan Bank of Boston are  summarized  as
follows:

<TABLE>
<CAPTION>
(DOLLARS IN THOUSANDS)                                                            At December 31
Fixed Rate:                                                                  1996             1995
- ------------------------------------------------------------------------------------------------------
<S>                                                                      <C>               <C>     
   4.82% to 8.61% Due 1996                                               $        -        $379,054
   4.82% to 9.80% Due 1997                                                  414,590          71,790
   4.99% to 8.19% Due 1998                                                   76,800          19,300
   5.54% to 8.86% Due 1999                                                    6,400           4,400
   6.31% to 9.16% Due 2000                                                   13,420          10,920
   6.69% Due in 2001                                                          1,000               -
   4.00% Due in 2008                                                            150             150
- ------------------------------------------------------------------------------------------------------
                                                                            512,360         485,614
- ------------------------------------------------------------------------------------------------------
Variable Rate:
- ------------------------------------------------------------------------------------------------------
   5.94% to 6.41% Due in 1996                                                     -          13,312
   7.32% Due in 1997                                                         47,520               -
- ------------------------------------------------------------------------------------------------------
                                                                             47,520          13,312
- ------------------------------------------------------------------------------------------------------
Total Federal Home Loan Bank Advances                                    $  559,880        $498,926
- ------------------------------------------------------------------------------------------------------
</TABLE>


     The  following  table sets forth certain  information  as to the Bank's FHL
Bank short-term borrowings at the dates and for the years indicated.

<TABLE>
<CAPTION>
                                                                               AT DECEMBER 31,
(DOLLARS IN THOUSANDS)                                                  1996        1995          1994
- --------------------------------------------------------------------------------------------------------
<S>                                                                  <C>           <C>         <C>      
Average amount outstanding during the period:
    FHL Bank short-term advances                                     $379,969      $374,910    $ 391,573
Amount outstanding at end of period:
    FHL Bank short-term advances                                      462,110       392,366      357,645
    Highest month end balance of short-term FHL Bank borrowings       475,693       493,340      530,338
    Weighted average interest rate of short-term FHL Bank
        borrowings at end of period                                      5.71%         5.94%        5.79%
    Weighted average interest rate of short-term FHL Bank
        borrowings during the period                                     5.61%         6.01%        4.98%
</TABLE>

At December 31, 1996,  the Bank had additional  borrowing  capacity of over $2.1
billion  from  the  Federal  Home  Loan  Bank,  including  a line of  credit  of
approximately  $69.3 million.  Advances are secured by the Bank's  investment in
FHLB stock and a blanket security agreement. This agreement requires the Bank to
maintain as collateral certain qualifying assets, principally mortgage loans and
securities.  At December 31, 1996 and 1995, the Bank was in compliance  with the
Federal Home Loan Bank collateral requirements.

NOTE 10: OTHER BORROWINGS
- --------------------------------------------------------------------------------

The following table summarizes other borrowings at December 31, 1996 and 1995.

<TABLE>
<CAPTION>
                                                                              At December 31,
(DOLLARS IN THOUSANDS)                                                      1996             1995
- ---------------------------------------------------------------------------------------------------
<S>                                                                   <C>               <C>      
Reverse Repurchase Agreements                                         $   99,085        $ 126,884
Senior Notes                                                              40,000           40,000
Bank Line of Credit                                                       18,000                -
ESOP Borrowings                                                            2,546            3,130
Other Borrowings                                                           6,496                -
- ---------------------------------------------------------------------------------------------------
   Total                                                              $  166,127        $ 170,014
- ---------------------------------------------------------------------------------------------------
</TABLE>

                                       37

<PAGE>

The weighted  average rates for other  borrowed funds for the 1996 and 1995 year
periods were 6.26% and 7.58%, respectively.

During 1996, reverse repurchase  agreement  transactions were the primary source
of borrowed  funds with the exception of FHLB advance  borrowings  (See Note 9).
The average balance and weighted  average rate for repurchase  transactions  for
the 1996 year period were $132.7  million and 5.53% as compared to $37.8 million
and 5.91% for the 1995 year period. Securities underlying the reverse repurchase
transactions held as collateral are primarily U.S. Agency securities  consisting
of GNMA  and  FNMA  securities.  Securities  for  reverse  repurchase  agreement
transactions   related  to  Webster's   funding   operations  are  delivered  to
broker-dealers  who arrange the  transactions.  Webster also enters into reverse
repurchase agreements directly with certain customers.

Information   concerning  borrowings  under  reverse  repurchase  agreements  is
summarized below:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)
- ------------------------------------------------------------------------------------------------------------
                          Balance at        Weighted Average             Book Value         Market Value
                   December 31, 1996           Maturity Date          of Collateral        of Collateral
- ------------------------------------------------------------------------------------------------------------
<S>                          <C>                  <C>                      <C>                  <C>     
                             $99,085              5.1 months               $102,306             $103,258
</TABLE>


     The following table sets forth certain information as to the Bank's reverse
repurchase  agreement  short-term  borrowings  at the  dates  and for the  years
indicated.

<TABLE>
<CAPTION>
                                                                           AT DECEMBER 31,
(DOLLARS IN THOUSANDS)                                                  1996            1995
- ------------------------------------------------------------------------------------------------
<S>                                                                     <C>           <C>      
Average amount outstanding during the period:
    Reverse repurchase short-term agreements                            $132,666      $  37,830
Amount outstanding at end of period:
    Reverse repurchase short-term agreements                              99,085        126,884
        Highest month end balance of short-term borrowings               202,204        126,884
    Weighted average interest rate of reverse repurchase
        agreement short-term borrowings at end of period                    5.52%          5.80%
    Weighted average interest rate of repurchase
        agreement short-term borrowings during the period                   5.53%          5.91%
</TABLE>

There were no reverse repurchase agreements transacted in 1994.

In 1996,  Webster  also  utilized  a  variable  rate  line of  credit  through a
correspondent  bank with a credit limit of $20 million.  Webster has established
multiple  sources  of  funding  and uses the most  favorable  source  under  the
circumstances in conjunction with asset and liability management strategies. The
ESOP  borrowings are from a  correspondent  bank at a floating rate based on the
correspondent  bank's base  (prime) rate and such rates at December 31, 1996 and
1995 were 7.90% and 8.36%,  respectively.  The estimated  fair value of the ESOP
borrowings  approximates  book value at December 31, 1996 and 1995. The terms of
the  loan  agreements  call  for the  ESOP to make  annual  scheduled  principal
repayments through the year 2001.  Interest is paid quarterly and the borrowings
are secured and  guaranteed  by Webster.  See Note 15 for a  description  of the
increase in the ESOP's outstanding indebtedness in 1994.

On June 29, 1993,  Webster  completed a registered  offering of $40 million of 8
3/4% Senior Notes due 2000 ("the  Senior  Notes").  Webster used $18.25  million
from the net proceeds of the offering to redeem the remaining shares of Series A
Stock issued by Webster to the FDIC in  connection  with the First  Constitution
acquisition.  The Senior Notes may not be redeemed by Webster  prior to maturity
and are not exchangeable for any shares of Webster's common stock.


                                       38

<PAGE>



NOTE 11: INTEREST RATE FINANCIAL INSTRUMENTS
- --------------------------------------------------------------------------------

Webster  utilizes as part of its  asset/liability  management  strategy  various
interest rate contracts including short futures positions,  interest rate swaps,
interest  rate caps and interest  rate floors.  (See Note 3 for  disclosures  on
futures  positions).  Webster  utilized  interest rate financial  instruments to
hedge  mismatches in interest rate maturities to reduce exposure to movements in
interest rates. These interest rate financial  instruments  involve,  to varying
degrees, credit risk and market risk. Credit risk is the possibility that a loss
may occur if a counterparty to a transaction  fails to perform  according to the
terms of the contract.  Market risk is the effect of a change in interest  rates
or currency rates on the value of the financial instrument.  The notional amount
of interest rate  financial  instruments  is the amount upon which  interest and
other  payments  under the  contract  are based.  For  interest  rate  financial
instruments,  the notional  amount is not exchanged and therefore,  the notional
amounts should not be taken as a measure of credit or market risk.

The fair  value,  which  approximates  the cost to replace  the  contract at the
current  market rates is generally  representative  of market risk.  Credit risk
related to the interest rate swaps at December 31, 1996 is not  significant  due
to counterparty ratings and to the fact that Webster is currently paying amounts
that are greater than it is receiving. Credit risk related to interest rate caps
and interest  rate floors  approximates  their fair market value at December 31,
1996. In the event of a default by a counterparty,  the cost to Webster, if any,
would be the replacement cost of the contract at the current market rate.

Interest rate financial instruments are summarized as follows:


<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
                                                                              Fair Market
                                              Notional Amount                   Value                      Book Value
                                               December 31,                   December 31,                December 31,
(IN THOUSANDS)                           1996             1995             1996           1995         1996        1995
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>               <C>               <C>          <C>           <C>          <C>     
Interest rate swap agreements        $  50,000         $150,000          $   (15)     $  (4,954)    $      -     $      -
Interest rate floor agreements         100,000                -            1,602              -        1,482            -
Interest rate cap agreements           225,000          125,000            2,449            173        3,978          816
- ---------------------------------------------------------------------------------------------------------------------------
   Total                             $ 375,000         $275,000          $ 4,036      $  (4,781)    $  5,460     $    816
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

Interest  rate swap  agreements  involve  the  exchange  of fixed  and  variable
interest  payments  based upon  notional  amounts  paid to a maturity  date.  At
December 31, 1996,  Webster had one  interest  rate swap  agreement in which the
corporation  received  a  variable  rate based on LIBOR and paid a fixed rate of
6.04%.  Total net interest expense paid on swap agreements  totaled $903,000 for
the year ended December 31, 1996.

Interest rate cap  agreements  require cash payments to be made or received only
if current interest rates rise above a predetermined  interest rate. At December
31, 1996,  Webster had two  outstanding cap agreements with an interest rate cap
of 7.00% and one  outstanding  interest rate cap agreement with an interest rate
cap of  6.50%.  The  amount  paid for  entering  into the  interest  rate cap is
amortized  over the life of the agreement as an  adjustment  to  mortgage-backed
securities available for sale interest income. At December 31, 1996, Webster had
$4.0  million of  unamortized  interest  rate cap  balances  and during the 1996
period amortized  $496,000.  Similarly,  interest-rate  floor agreements require
cash  payments  to be made or received  if current  interest  rates fall below a
predetermined  interest rate. At December 31, 1996,  Webster had one outstanding
interest rate floor  agreement with an interest rate floor of 5.75%.  The amount
paid for entering  into an interest rate floor  agreement is amortized  over the
life of the agreement as an adjustment to mortgage-backed  securities  available
for sale  interest  income.  At December 31,  1996,  Webster had $1.5 million of
unamortized floor balances and during the 1996 period amortized $235,000.

                                       39

<PAGE>



NOTE 12: SUMMARY OF ESTIMATED FAIR VALUES
- --------------------------------------------------------------------------------

A summary of estimated fair values consisted of the following:


<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                        1996                            1995
- -----------------------------------------------------------------------------------------------------------------------
                                                               Carrying      Estimated        Carrying     Estimated
(IN THOUSANDS)                                                  Amount       Fair Value        Amount      Fair Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>            <C>            <C>             <C>
Assets:
   Securities (Note 3)                                     $ 1,572,242     $ 1,573,196    $ 1,505,103    $ 1,509,057
   Residential Loans (Note 4)                                 2,785,590      2,852,213      2,455,667      2,520,545
   Consumer Loans (Note 4)                                      141,291        141,478        103,328        105,719
   Home Equity Loans (Note 4)                                   285,912        293,104        228,307        233,041
   Commercial Loans (Note 4)                                    472,912        469,098        267,993        268,041
   Less Allowance for Loan Losses (Note 4)                       43,185             --         50,281             --
   Segregated Assets, Net (Note 5)                               75,670         75,670        104,839        104,839
   Interest rate contracts (Note 11)                              5,460          4,036            816         (4,781)
   Mortgage Servicing Rights, Net (Note 7)                        5,607          6,433          2,933          2,933
   Other Assets  (Note 7)                                       305,711        304,704        264,697        257,631

Liabilities:
   Deposits Other than Certificates  (Note 8)               $ 1,855,742    $ 1,855,742    $ 1,518,782    $ 1,518,782
   Certificate Accounts (Note 8):
     Maturing in Less than One Year                           1,628,618      1,631,181      1,657,549      1,670,503
     Maturing in One Year and Beyond                            973,201        974,182        621,381        635,254
   Federal Home Loan Bank Advances (Note 9)                     559,880        560,421        498,926        502,108
   Other Borrowings (Note 10)                                   166,127        166,175        170,014        170,890
   Other Liabilities                                             86,810         86,810         82,170         82,170
</TABLE>

In December 1991, the Financial  Accounting Standards Board issued Statement No.
107, "Disclosures about Fair Value of Financial Instruments," which requires all
entities to disclose the fair value of  financial  instruments,  including  both
assets  and  liabilities  recognized  and not  recognized  in the  statement  of
financial position, for which it is practicable to estimate fair value.

The carrying amounts for interest-bearing  deposits approximate fair value since
they mature in 90 days or less and do not present unanticipated credit concerns.
The fair value of securities  (Note 3) is estimated based on prices published in
financial  newspapers or quotations  received from securities dealers or pricing
services.  The fair value of  interest  rate  contracts  was based on the amount
Webster would receive or pay to terminate the agreements. Federal Home Loan Bank
stock has no active  market  and is  required  to be held by member  banks.  The
estimated fair value of Federal Home Loan Bank stock equals the carrying amount.

In  estimating  the fair  value of  loans,  portfolios  with  similar  financial
characteristics  were classified by type. Loans were segmented into four generic
types: residential, consumer, home equity and commercial. Residential loans were
further   segmented  into  fifteen  and  thirty  year   fixed-rate   contractual
maturities, with the remaining classified as variable-rate loans. The fair value
of each  category is  calculated  by  discounting  scheduled  cash flows through
estimated maturity using market discount rates. Adjustments were made to reflect
credit and rate risks inherent in the portfolio.

Due to the loss-sharing  arrangement with the FDIC, a yield on Segregated Assets
that approximates a market yield and the allowance for Webster's share of losses
on  Segregated  Assets,  Webster  believes  that  the  estimated  fair  value of
Segregated Assets approximates their carrying amount of $75.7 million and $104.8
million at December 31, 1996 and December 31, 1995, respectively.

The  estimated  fair  value  of  deposits  with  no  stated  maturity,  such  as
noninterest  bearing demand deposits,  regular  savings,  NOW accounts and money
market  accounts,  is equal to the amount payable on demand.  The estimated fair
values of  certificates of deposit,  Federal Home Loan Bank Advances,  and other
borrowings were calculated  using the discounted cash flow method.  The discount
rate is estimated  using rates  currently  offered for deposits and Federal Home
Loan Bank

                                       40

<PAGE>



Advances of similar remaining maturities.  The discount rate used for the Senior
Notes was  calculated  using a spread over Treasury  Notes  consistent  with the
spread used to price the Senior Notes at their inception.

The  calculation of fair value  estimates of financial  instruments is dependent
upon certain  subjective  assumptions  and involves  significant  uncertainties,
resulting in  variability in estimates  with changes in  assumptions.  Potential
taxes and other  expenses that would be incurred in an actual sale or settlement
are not  reflected  in the  amounts  disclosed.  Fair  value  estimates  are not
intended to reflect the liquidation value of the financial instruments.


NOTE 13:  FORECLOSED  PROPERTY  EXPENSES AND  PROVISIONS,  NET AND ALLOWANCE FOR
          LOSSES ON FORECLOSED PROPERTIES
- --------------------------------------------------------------------------------

Foreclosed property expenses and provisions, net are summarized as follows:


<TABLE>
<CAPTION>
                                                                               Years Ended December 31,
(IN THOUSANDS)                                                         1996              1995             1994
- -----------------------------------------------------------------------------------------------------------------
<S>                                                              <C>               <C>               <C>      
(Gain) Loss on Sale of Foreclosed Properties
   Acquired in Settlement of Loans, Net                          $  (1,354)        $    (735)        $     517
Provision for Losses on Foreclosed
   Properties                                                        1,866             3,532             5,317
Rental Income                                                         (262)             (782)           (1,260)
Foreclosed Property Expenses                                         3,257             4,239             5,532
- -----------------------------------------------------------------------------------------------------------------
     Total                                                       $   3,507         $   6,254         $  10,106
- -----------------------------------------------------------------------------------------------------------------
</TABLE>


Webster has an allowance  for losses on foreclosed  properties.  A detail of the
changes in the allowance follows:


<TABLE>
<CAPTION>
                                                                          Years Ended December 31,
(IN THOUSANDS)                                                    1996              1995             1994
- -------------------------------------------------------------------------------------------------------------
<S>                                                          <C>              <C>                <C>      
Balance at Beginning of Period                               $   1,233        $    2,943         $   2,076
Provisions                                                       1,866             3,532             5,317
Losses Charged to Allowance                                     (2,503)           (5,524)          (11,802)
Recoveries Credited to Allowance                                   144               282               852
Additions to Allowance for Acquired
   Foreclosed Properties                                             -                 -             6,500
- -------------------------------------------------------------------------------------------------------------
Balance at End of Period                                     $     740        $    1,233         $   2,943
- -------------------------------------------------------------------------------------------------------------
</TABLE>

In  connection  with the  Bristol  acquisition  in 1994,  a purchase  accounting
adjustment of $5.9 million for the allowance for losses on foreclosed properties
was  recorded at the time of the  acquisition  and added to  Bristol's  existing
allowance of $600,000 to reflect an accelerated disposition strategy.

                                       41

<PAGE>



NOTE 14:  INCOME TAXES
- --------------------------------------------------------------------------------

Charges for income taxes in the Consolidated  Statements of Income are comprised
of the following:


<TABLE>
<CAPTION>
                                                        Years Ended December 31,
(IN THOUSANDS)                                  1996            1995              1994
- ------------------------------------------------------------------------------------------
<S>                                          <C>             <C>                <C>     
Current:
     Federal                                 $ 18,774        $ 16,034           $ 12,533
     State                                      4,025           5,156              4,398
- ------------------------------------------------------------------------------------------
                                               22,799          21,190             16,931
Deferred:
     Federal                                   (1,781)         (4,526)            (4,378)
     State                                      1,354          (1,214)            (1,342)
- ------------------------------------------------------------------------------------------
                                                 (427)         (5,740)            (5,720)
Total:
     Federal                                   16,993          11,508              8,155
     State                                      5,379           3,942              3,056
- ------------------------------------------------------------------------------------------
                                             $ 22,372        $ 15,450           $ 11,211
- ------------------------------------------------------------------------------------------
</TABLE>

Income tax expense of $22.4  million,  $15.5  million and $11.2  million for the
years ended December 31, 1996,  1995 and 1994,  respectively,  differed from the
amounts  computed by applying the Federal  income tax rate of 35% in 1996,  1995
and 1994 to pre-tax income as a result of the following:

<TABLE>
<CAPTION>
                                                                                        Years Ended December 31,
(IN THOUSANDS)                                                                       1996        1995        1994
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>         <C>         <C>     
Computed "Expected" Tax Expense                                                  $ 21,246    $ 15,615    $ 13,650
Reduction in Income Taxes Resulting From:
   Dividends Received Deduction                                                      (603)       (324)       (212)
   State Income Taxes, Net of Federal Income
     Tax Benefit, Including Change in
     Valuation Allowance and Rate                                                   3,822       2,581       2,007
   Adjustment to Deferred Tax Assets and Liabilities:
     Change in Federal Tax Rate                                                        --          --        (265)
     Change in Valuation Allowance (Federal)                                       (2,000)     (2,294)     (3,781)
   Other, Net                                                                         (93)       (128)       (188)
- --------------------------------------------------------------------------------------------------------------------
       Income Taxes                                                              $ 22,372    $ 15,450    $ 11,211
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

At December 31, 1996 Webster had a net deferred tax asset of $20.4  million.  In
order to fully realize the net deferred tax asset, Webster must either incur tax
losses to  carryback  or generate  future  taxable  income.  Based on  Webster's
historical and current taxable earnings,  management  believes it is more likely
than not that Webster  will realize the net deferred tax asset.  There can be no
assurance,  however,  that Webster will generate  taxable earnings or a specific
level of continuing taxable earnings in the future.

Webster's  deferred  tax  valuation  allowance is  principally  for a portion of
temporary  differences that may be subject to review by taxing authorities.  The
net  decreases in the  valuation  allowance  in 1996,  1995 and 1994 were due to
favorable  reassessments of known risks and resulted in reductions of income tax
expense in these years.

                                       42

<PAGE>



The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1996 and
1995 are presented below.

<TABLE>
<CAPTION>
(IN THOUSANDS)
Deferred Tax Assets:                                   December 31,1996         December 31, 1995
- ---------------------------------------------------------------------------------------------------
<S>                                                        <C>                      <C>     
   Loan Loss Allowances & Other Allowances, Net            $ 21,657                 $ 26,079
   Accrued Compensation and Pensions                          3,620                    3,137
   Tax Loss Carry Forwards                                       --                    2,025
   Intangibles                                                3,743                    3,296
   Other                                                      3,362                    3,511
- ---------------------------------------------------------------------------------------------------
   Total Gross Deferred Tax Assets                           32,382                   38,048
   Less Valuation Allowance                                  (6,207)                  (8,207)
- ---------------------------------------------------------------------------------------------------
   Deferred Tax Asset after Valuation Allowance              26,175                   29,841
- ---------------------------------------------------------------------------------------------------
Deferred Tax Liabilities:                                                           
   Loan Discount                                              2,826                    6,306
   Plant and Equipment, Principally due to                                          
     Differences in Depreciation                                167                      428
   Unrealized Gain on Securities                              1,427                    2,070
   Other                                                      1,344                    1,695
- ---------------------------------------------------------------------------------------------------
   Total Gross Deferred Tax Liabilities                       5,764                   10,499
- ---------------------------------------------------------------------------------------------------
     Net Deferred Tax Asset                                $ 20,411                 $ 19,342
- ---------------------------------------------------------------------------------------------------
</TABLE>

NOTE 15: SHAREHOLDERS' EQUITY
- --------------------------------------------------------------------------------

Shareholders'  equity  increased  $2.3 million to $336.8 million at December 31,
1996 from  $334.6  million  at  December  31,  1995.  Included  in the change in
shareholders'  equity from 1995 to 1996 was the  repurchase of 804,900 shares of
common stock in 1996 as part of two share repurchase programs.
See Consolidated Statements of Shareholders' Equity.

On July 31, 1997, Webster acquired People's (see Note 2). In connection with the
acquisition,  Webster  issued  1,575,996  shares of its common stock for all the
outstanding  shares of People's common stock.  Under the terms of the agreement,
People's  shareholders received .85 shares of Webster common stock in a tax free
exchange for each of their shares of People's common stock.  These  consolidated
financial  statements  include  People's  financial data as if People's had been
combined at the beginning of the earliest period presented.

On January 31, 1997, Webster acquired Derby (see Note 2). In connection with the
acquisition,  Webster  issued  3,501,370  shares of its common stock for all the
outstanding  shares of Derby  common  stock.  Under the terms of the  agreement,
Derby shareholders received 1.14158 shares of Webster common stock in a tax free
exchange  for each of their  shares of Derby common  stock.  These  consolidated
financial  statements  include  Derby's  financial  data as if  Derby  had  been
combined at the beginning of the earliest period presented.

In December 1995, Webster completed the sale of 1,249,600 shares of common stock
in an underwritten  public offering raising $32.1 million of additional capital,
net of expenses,  which was invested in the Bank to facilitate its completion of
the  Shawmut  Transaction  and to have  the Bank  remain  well  capitalized  for
regulatory purposes.

On November 1, 1995,  Webster  acquired Shelton (See Note 2). In connection with
the acquisition, Webster issued 1,292,549 shares of its common stock for all the
outstanding  shares of Shelton  common stock.  Under the terms of the agreement,
Shelton  shareholders  received .92 of a share of Webster  common stock in a tax
free exchange for each of their shares of Shelton common stock.

On December 16, 1994,  Webster  acquired  Shoreline  (See Note 2). In connection
with the acquisition,  Webster issued 266,500 shares of its common stock for all
533,000 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.

                                       43

<PAGE>



On March 3, 1994,  Webster  completed the sale of 1,150,000 shares of its common
stock in subscription and  underwritten  public offerings that were conducted in
connection  with the Bristol  acquisition.  Of the 1,150,000  shares sold in the
subscription  and public  offerings,  100,000  shares were  purchased by Webster
Bank's ESOP. The ESOP's  outstanding loan balance was increased by approximately
$2.1 million in connection with the purchase.

On December 30, 1992,  through a registered  offering,  Webster  issued  250,000
shares of Series B 7 1/2% Cumulative  Convertible Preferred Stock (the "Series B
Stock") for $25 million.  Webster used 50% of the net proceeds of $23.5  million
from this  equity  offering to redeem  $11.75  million of its Series A Preferred
Stock issued to the FDIC in connection  with the purchase of certain  assets and
liabilities  of First  Constitution  Bank in  October  1992.  On June 29,  1993,
Webster  completed a  registered  offering of $40  million  aggregate  principal
amount of 8 3/4%  Senior  Notes due 2000.  Webster  used  $18.25  million of the
proceeds  from this  offering  to redeem  the  remaining  shares of its Series A
Preferred  Stock.  During 1996 and 1995 holders of the Series B Stock  converted
73,785 shares and 260 shares into 423,525 shares and 1,492 shares,  respectively
of  Webster's  common  stock.  The  remaining  98,084  shares  of Series B Stock
converted into 563,002 shares of common stock in January 1997.

Retained earnings at December 31, 1996 included $27.2 million of earnings of the
Bank  appropriated  to bad debt  reserves  (pre-1988),  which were  deducted for
federal  income tax  purposes.  Tax law changes  were  enacted in August 1996 to
eliminate the "thrift bad debt" method of  calculating  bad debt  deductions for
tax years  after 1995 and to impose a  requirement  to  recapture  into  taxable
income (over a six-year  period) all bad debt reserves  accumulated  after 1987.
Since Webster previously recorded a deferred tax liability with respect to these
post-1987  reserves,  its total  income  tax  expense  for  financial  reporting
purposes will not be affected by the recapture requirement.  The tax law changes
also  provide  that taxes  associated  with the  recapture  of pre-1988 bad debt
reserves would become payable under more limited  circumstances than under prior
law.  Under the tax laws,  as amended,  events that would result in recapture of
the pre-1988  bad debt  reserves  include  stock and cash  distributions  to the
holding company from the Bank in excess of specified  amounts.  Webster does not
expect such reserves to be recaptured into taxable income.

Applicable OTS  regulations  require  federal savings banks such as the Bank, to
satisfy  certain  minimum  capital  requirements,  including a leverage  capital
requirement  (expressed  as a ratio of core or Tier 1 capital to adjusted  total
assets) and  risk-based  capital  requirements  (expressed as a ratio of core or
Tier 1 capital  and total  capital  to total  risk-weighted  assets).  As an OTS
regulated  institution,  Webster  Bank is also  subject  to a  minimum  tangible
capital requirement  (expressed as a ratio of tangible capital to adjusted total
assets).  At December  31, 1996 the Bank  exceeded  all OTS  regulatory  capital
requirements and met the FDIC requirements for a "well capitalized" institution.
In order to be considered "well capitalized" a depository  institution must have
a ratio of Tier 1  capital  to  adjusted  total  assets of 5%, a ratio of Tier 1
capital  to  risk-weighted  assets  of 6%  and  a  ratio  of  total  capital  to
risk-weighted  assets of 10%.  Failure to meet minimum capital  requirements can
initiate  certain  mandatory and possible  additional  discretionary  actions by
regulators that if undertaken,  could have a direct material effect on Webster's
Consolidated Financial Statements. Webster's capital amounts and classifications
are also subject to  qualitative  judgements by the OTS about  components,  risk
weightings,  and other  factors.  At  December  31,  1996,  the Bank was in full
compliance with all applicable capital requirements as detailed below:


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                         OTS
                                                                                   Minimum Capital            Well
                                                                Actual              Requirements           Capitalized
(DOLLARS IN THOUSANDS)                                     Amount   Ratio         Amount    Ratio        Amount          Ratio
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>         <C>        <C>          <C>         <C>              <C>   
As of December 31, 1996
Total Capital (to Risk-Weighted Assets)                  $364,951    12.40%     $235,423     8.00%       $294,278         10.00%
Tier 1 Capital (to Risk-Weighted Assets)                 $330,306    11.22%     $117,711     4.00%       $176,557          6.00%
Tier 1 Capital (to Adjusted Total Assets)                $330,306     6.00%     $165,096     3.00%       $275,160          5.00%
Tangible Capital (to Adjusted Total Assets)              $325,905     5.92%     $ 82,547     1.50%                No Requirement

As of December 31, 1995
Total Capital (to Risk-Weighted Assets)                  $331,159    13.29%     $199,366     8.00%       $249,207         10.00%
Tier 1 Capital (to Risk-Weighted Assets)                 $302,945    12.16%     $ 99,683     4.00%       $149,524          6.00%
Tier 1 Capital (to Adjusted Total Assets)                $302,945     6.30%     $144,288     3.00%       $240,480          5.00%
Tangible Capital (to Adjusted Total Assets)              $297,731     6.19%     $ 72,141     1.50%                No Requirement
</TABLE>

                                       44

<PAGE>



At the time of the respective  conversions of the Bank and certain  predecessors
from mutual to stock form, each  institution  established a liquidation  account
for the benefit of eligible  depositors  who continue to maintain  their deposit
accounts after conversion.  In the event of a complete  liquidation of the Bank,
each eligible  depositor will be entitled to receive a liquidation  distribution
from the liquidation  account.  The Banks may not declare or pay a cash dividend
on or repurchase  any of its capital stock if the effect thereof would cause its
regulatory   capital  to  be  reduced  below   applicable   regulatory   capital
requirements or the amount required for its liquidation accounts.

The OTS capital distribution  regulations  establish three tiers of institutions
for purposes of determining  the level of dividends that can be paid.  Since the
Bank's capital levels exceeded all fully  phased-in OTS capital  requirements at
December 31, 1996, it is considered a Tier 1  Institution.  Tier 1  Institutions
generally  are able to pay  dividends up to an amount equal to one-half of their
excess  capital at the  beginning  of the year plus all income for the  calendar
year. In accordance with the OTS capital distribution regulations, the Bank must
provide a 30 day notice prior to the payment of any dividends to Webster.  As of
December  31,  1996,  the Bank had $74.8  million  available  for the payment of
dividends  under the OTS  capital  distribution  regulations.  The Bank has paid
dividends to Webster  amounting to $21.5  million and $18.1 million for 1996 and
1995,  respectively.  Under the prompt corrective action regulations  adopted by
the OTS and the FDIC,  the Bank is precluded  from paying any  dividends if such
action  would  cause  it to fail  to  comply  with  applicable  minimum  capital
requirements.

The Bank has an ESOP that invests in Webster  common stock as discussed in Notes
10 and 16.  Since  Webster  has  secured  and  guaranteed  the  ESOP  debt,  the
outstanding ESOP loan balance is shown as a reduction of  shareholders'  equity.
Shareholders'  equity is increased by the amount of principal  repayments on the
ESOP loan. Principal  repayments totaled $583,000,  $545,000 and $384,000 during
the years ended December 31, 1996, 1995 and 1994, respectively.

In February 1996,  Webster's Board of Directors  adopted a stockholders'  rights
plan in which preferred stock purchase rights have been granted as a dividend at
the rate of one right for each  share of common  stock  held of record as of the
close of  business  on February  16,  1996.  The plan is designed to protect all
Webster shareholders against hostile acquirers who may seek to take advantage of
Webster and its shareholders through coercive or unfair tactics aimed at gaining
control of Webster  without  paying all  shareholders  a fair price.  Each right
initially   would  entitle  the  holder   thereof  to  purchase   under  certain
circumstances  one 1/1,000th of a share of a new Series C Preferred  Stock at an
exercise  price of $100 per share.  The rights will expire in February 2006. The
rights will be  exercisable  only if a person or group in the future becomes the
beneficial  owner of 15% or more of the common  stock,  or announces a tender or
exchange  offer which would result in its ownership of 15% or more of the common
stock,  or if the Board  declares any person or group to be an "adverse  person"
upon a determination that such person or group has acquired beneficial ownership
of 10% or more and that  such  ownership  is not in the  best  interests  of the
company.

NOTE 16: EMPLOYEE BENEFIT AND STOCK OPTION PLANS
- --------------------------------------------------------------------------------

The Bank maintains a noncontributory pension plan for employees who meet certain
minimum  service  and age  requirements.  Pensions  are based upon  earnings  of
covered  employees during the period of credited  service.  The Bank also has an
employee  investment  plan under  section  401(k) of the Internal  Revenue Code.
Under  the  savings  plan the  Bank  will  match  $.50  for  every  $1.00 of the
employee's  contribution  up  to  6%  of  the  employee's  annual  compensation.
Operations were charged with $909,000, $593,000 and $530,000 for the years ended
December  31,  1996,  1995 and  1994,  respectively,  for  contributions  to the
investment plan.

The Bank's ESOP, which is noncontributory  by employees,  is designed to invest,
on behalf of  employees  of the Bank who meet  certain  minimum  age and service
requirements,  in Webster common stock.  The Bank may make  contributions to the
ESOP in such amounts as the board of directors may determine on an annual basis.
To the  extent  that the Bank's  contributions  are used to repay the ESOP loan,
Webster common stock is allocated to the accounts of  participants  in the ESOP.
Stock and other amounts allocated to a participant's account become fully vested
after the  participant  has  completed  five  years of  service  under the ESOP.
Operations were charged with $847,000, $848,000 and $384,000 for the years ended
December 31, 1996, 1995 and 1994,  respectively,  for contributions to the ESOP.
The 1996 ESOP charge  includes  $583,525 for  principal  payments and $77,283 of
interest  payments (net of $133,052 of dividends on unallocated ESOP shares) and
$315,266 of  compensation  expense  recorded as  required  under the  Accounting
Standards  Executive   Committee's   Statement  of  Position  93-6,   "Employers
Accounting for Stock Ownership Plans."

                                       45

<PAGE>




The following  table sets forth the funded status of the Bank's pension plan and
amounts  recognized  in  Webster's  Consolidated  Statements  of Condition as of
December 31, 1996 and 1995.


<TABLE>
<CAPTION>
                                                                                       December 31,
(IN THOUSANDS)                                                                  1996             1995
- ---------------------------------------------------------------------------------------------------------
<S>                                                                         <C>              <C>     
Actuarial present value of benefit obligations:
   Vested benefit obligation                                                $ 15,266         $ 13,695
   Nonvested benefit obligation                                                1,380              784
- ---------------------------------------------------------------------------------------------------------
   Accumulated benefit obligation                                             16,646           14,479
Effect of projected future compensation levels                                 4,155            4,838
- ---------------------------------------------------------------------------------------------------------
Projected benefit obligation for service
   rendered to date                                                           20,801           19,317
Plan assets at fair value, primarily listed                                               
   stocks and U.S. bonds                                                      18,694           17,468
- ---------------------------------------------------------------------------------------------------------
Excess (Deficiency) of plan assets over
   benefit obligation                                                         (2,107)          (1,849)
Items not yet recognized in earnings:
   Unrecognized prior service cost                                            (2,221)          (1,913)
   Unrecognized net gain (loss)                                                1,878            2,128
   Unrecognized net asset at January 1, 1987                                              
     being recognized over 20.9 years                                           (313)            (347)
- ---------------------------------------------------------------------------------------------------------
   Unfunded Accrued Pension Liability                                       $ (2,763)        $ (1,981)
- ---------------------------------------------------------------------------------------------------------
</TABLE>

The weighted  average  discount  rate,  rate of increase of future  compensation
levels and the expected  long-term  rate of return on assets used in determining
the actuarial present value of the projected benefit obligation were 7.25%, 5.0%
and 9.0% for 1996 and 1995.

Net pension expense for 1996, 1995 and 1994 included the following components:

<TABLE>
<CAPTION>
                                                                                  December 31,
(IN THOUSANDS)                                                      1996              1995             1994
- --------------------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>               <C>      
Service cost benefits earned during the period                 $   1,961        $    1,286        $   1,521
Interest cost on projected benefit obligations                     1,394             1,225              930
Return on plan assets                                             (2,038)           (3,153)             634
Amortization and deferral                                            338             1,704           (1,790)
- --------------------------------------------------------------------------------------------------------------
   Total                                                       $   1,655        $    1,062            1,295
- --------------------------------------------------------------------------------------------------------------
</TABLE>

The components of postretirement benefits cost were as follows:
<TABLE>
<CAPTION>
                                                                                 Years Ended December 31,
(IN THOUSANDS)                                                          1996              1995             1994
- -----------------------------------------------------------------------------------------------------------------
<S>                                                                <C>              <C>               <C>      
Service cost                                                       $     258        $    238          $     318
Interest cost                                                            256             250                250
Amortization                                                              78              68                102
Immediate recognition of net transition obligation                         -               -                822
- -----------------------------------------------------------------------------------------------------------------
Net Periodic Postretirement Benefit Cost                           $     592        $    556          $   1,492
- -----------------------------------------------------------------------------------------------------------------
</TABLE>


                                       46

<PAGE>



The   following   table  sets  forth  the   status  of   Webster's   accumulated
postretirement benefit obligation:


<TABLE>
<CAPTION>
                                                                            December 31,
(IN THOUSANDS)                                                        1996            1995
- -----------------------------------------------------------------------------------------------
<S>                                                                  <C>              <C>     
Accumulated benefit obligation                                       $(3,818)         $(3,613)
Unrecognized transition obligation                                     1,748            1,820
Unrecognized net (loss) gain                                            (998)            (784)
- -----------------------------------------------------------------------------------------------
Unfunded Accrued Postretirement Liability                            $(3,068)         $(2,577)
- -----------------------------------------------------------------------------------------------
</TABLE>

The  weighted   average  discount  rate  used  in  determining  the  accumulated
postretirement benefit obligation was 7.25%. The assumed weighted average health
care cost trend rate was 4.25% for 1996. An increase of 1% in the assumed health
care cost trend rate would  result in an  increase  in the  accumulated  benefit
obligation by $33,000.

Webster maintains stock option plans (the "Option Plans") for the benefit of its
directors and  officers.  In October 1995,  the Financial  Accounting  Standards
Board issued Statement of Financial Accounting Standard No. 123 ("SFAS No. 123")
"Accounting for Stock-Based  Compensation." This statement establishes financial
accounting and reporting standards for stock-based employee  compensation plans.
Under the  provisions  of this  statement,  Webster  has  elected to continue to
measure compensation for its option plans using the accounting prescribed by APB
Opinion  No.  25  "Accounting   for  Stock  Issued  to  Employees."   Disclosure
information requirements are effective for financial statements for fiscal years
beginning  after December 15, 1995, or for an earlier fiscal year for which this
statement is initially  adopted for  recognizing  compensation  cost.  Pro forma
disclosures required for entities that elect to continue to measure compensation
cost using APB Opinion No. 25 must include the effects of all awards  granted in
fiscal years that begin after December 31, 1994.

At December 31, 1996, Webster had multiple-fixed stock option based compensation
plans, which are described below.  Webster applies the provisions of APB Opinion
No. 25 and related  interpretations in accounting for these plans.  Accordingly,
no compensation cost has been recognized for its fixed stock option plans in the
Consolidated  Statements of Income.  Had  compensation  cost for Webster's stock
option based  compensation  plans been determined  consistent with SFAS No. 123;
Webster's  net income and  earnings per share would have been reduced to the pro
forma amounts indicated below:


<TABLE>
<CAPTION>
                                                                 Years Ended December 31,
(IN THOUSANDS, EXCEPT SHARE DATA)                              1996               1995
- --------------------------------------------------------------------------------------------
<S>                                                            <C>               <C>      
Net Income:
   As Reported                                                 $ 38,501          $  29,321
   Pro Forma                                                   $ 37,740          $  27,593

Primary Earnings Per Share:
   As Reported                                                 $   2.77          $    2.30
   Pro Forma                                                   $   2.71          $    2.16

Fully Diluted Earnings Per Share:
   As Reported                                                 $   2.66          $    2.22
   Pro Forma                                                   $   2.61          $    2.09
</TABLE>

During the initial phase-in  period,  the effects of applying this Statement for
providing  pro forma  disclosures  are not  likely to be  representative  of the
effects on reported net income and earnings per share for future years.  This is
due to the fact that awards may vest over several years and stock options may be
granted each year.

Webster's five fixed stock option plans were  established in 1995,  1994,  1992,
1986 and  1985.  The  1995,  1994 and 1985  plans  were  acquired  through  bank
acquisitions.  Under these  plans,  the number of shares that may be granted are
212,500, 286,650, 780,500, 385,085 and 312,069, respectively,  after having been
adjusted for a 10% stock dividend that occurred in 1993 that affected the number
of shares  under the plans and  amendments  to the 1992 plan.  The 1992 plan was
amended  in  April  1994  and  1996 to  increase  shares  under  the  Plan by an
additional 235,000 and 375,000 shares,  respectively.  Stock appreciation rights
("SARS") have been granted in tandem with stock options under the Company's 1985
option plan.  In  accordance  with  generally  accepted  accounting  principles,
compensation expense is recorded when the market value of 

                                       47

<PAGE>



Webster's  common stock exceeds the SAR'S strike  price.  During the years ended
December 31, 1996,  1995 and 1994,  the number of SARS  exercised  were:  1,102,
19,634 and 8,429,  respectively,  and compensation expense was $18,800, $177,900
and $121,700,  respectively. Under the terms of the plans, the exercise price of
each option granted  equals the market price of the Company's  stock on the date
of grant and each  option has a maximum  contractual  life of ten years.  Tables
that follow provide disclosures and information  required under SFAS No. 123 and
summarizes  stock  compensation  activity for the years 1996,  1995 and 1994 for
which Consolidated Statements of Income are presented.

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   Option-Pricing   Model  with  the  following   weighted  average
assumptions used for grants issued during 1996 and 1995: expected option term 10
years,  expected  dividend  yield 1.91%,  expected  volatility  21.0%,  expected
forfeiture rate 1.14%, and weighted average risk-free interest rate of 6.42%.

A summary of the status of  Webster's  fixed stock  option plans at December 31,
1996,  1995,  and 1994 and  changes  during  the years  ended on those  dates is
presented below:


<TABLE>
<CAPTION>
                                                            1996                           1995                     1994
- -----------------------------------------------------------------------------------------------------------------------------
                                                             Weighted                    Weighted                 Weighted
                                                              Average                    Average                  Average
                                                             Exercise                    Exercise                 Exercise
                                                Shares          Price       Shares        Price        Shares        Price
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>          <C>              <C>        <C>           <C>        <C>       
Options Outstanding at Beginning of Year      1,196,024    $  17.37         889,297    $   14.50     781,189    $    12.33
Granted                                         194,729       31.19         394,361        22.89     250,792         19.74
Exercised                                      (569,199)      15.75         (80,734)       12.48    (139,584)        11.65
Forfeited/Canceled                               (9,525)      22.41          (6,900)       18.75      (3,100)        18.99
- -----------------------------------------------------------------------------------------------------------------------------
Options Outstanding at End of Year              812,029    $  21.78       1,196,024        17.37     889,297    $    14.51
- -----------------------------------------------------------------------------------------------------------------------------

Options Exercisable at Year End                 498,929                     973,474                  762,947

Weighted Average Per Share Fair Value
   of Options Granted During the Year         $   11.91                   $    9.77                 N/A
</TABLE>

The following table  summarizes  information  about Webster's fixed stock option
plans for options granted that are outstanding at December 31, 1996.

<TABLE>
<CAPTION>
                                           Options Outstanding at December 31, 1996         Options Exercisable at December 31, 1996
- ------------------------------------------------------------------------------------------------------------------------------------
                                                         Weighted Average       Weighted                           Weighted
                                                                Remaining        Average                            Average
                                                 Number  Contractual Life       Exercise            Number         Exercise
Range of Exercise Prices                    Outstanding        (In Years)          Price        Exercisable           Price
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                    <C>        <C>               <C>             <C>    
$ 4.55-$ 9.77                                  61,145                 3.2        $ 7.91            61,145          $  7.91
$10.91-$20.24                                 302,278                 6.4        $17.31           226,128          $ 16.98
$20.50-$24.75                                 236,493                 7.9        $21.52           184,693          $ 21.61
$25.25-$28.13                                 115,613                 9.0        $27.64            26,963          $ 26.70
$34.25-$38.19                                  96,500                10.0        $37.90                 -                -
- ------------------------------------------------------------------------------------------------------------------------------------
   Totals                                     812,029                 7.4        $21.78           498,929          $ 18.11
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Webster  also has two  restricted  stock  plans  consisting  of a  Director  Fee
Retainer  Restricted  Stock Plan, which was established in 1996 and a Restricted
Stock Plan,  which was  established  in 1992.  Under the Director Fee Restricted
Stock Plan,  a total of 3,120  shares were issued to ten  directors in 1996 with
each receiving 312 shares.  These restricted  shares were reissued from treasury
stock and the cost was measured as of the grant date using the fair market value
of Webster's stock as of the grant date.  Under the Restricted Stock Plan, there
were no shares  granted in 1996 or 1995 and 8,944  shares  granted in 1994.  The
cost of all  restricted  shares are amortized to  compensation  expense over the
contractual   service   period  and  such  expense  is  reflected  in  Webster's
Consolidated Statements of Income.

                                       48

<PAGE>



NOTE 17: MERGER AND ACQUISITION EXPENSES
- --------------------------------------------------------------------------------

A summary of merger and acquisition expenses follows:


<TABLE>
<CAPTION>
                                                                    Years Ended December 31,
(IN THOUSANDS)                                                       1996     1995     1994
- ---------------------------------------------------------------------------------------------
<S>                                                                <C>      <C>      <C>   

   Shawmut Transaction                                                500    1,000       --
   Shelton                                                             --    3,271       --
   Shoreline                                                           --       --   $  700
- ---------------------------------------------------------------------------------------------
   Total                                                           $  500   $4,271   $  700
- ---------------------------------------------------------------------------------------------
</TABLE>



NOTE 18: SUBSEQUENT EVENTS
- --------------------------------------------------------------------------------

On January  30,  1997,  Webster  completed  the sale of $100  million of Webster
Capital Trust I Capital Securities.  Webster Capital Trust I is a business trust
formed for the purpose of issuing capital  securities and investing the proceeds
in subordinated  debentures,  due 2027, issued by Webster.  Interest payments on
the debentures are tax deductible by Webster. The securities have an annual rate
of 9.36%,  payable  semiannually,  beginning July 29, 1997. Webster will use the
capital for general corporate purposes.


NOTE 19: LEGAL PROCEEDINGS
- --------------------------------------------------------------------------------

Webster is party to various legal  proceedings  normally incident to the kind of
business  conducted.  Management believes that no material liability will result
from such proceedings.


NOTE 20: PARENT COMPANY CONDENSED FINANCIAL INFORMATION
- --------------------------------------------------------------------------------

The  Statements of Condition for 1996 and 1995 and the  Statements of Income and
Cash Flows for the  three-year  period ended December 31, 1996 (parent only) are
presented below.

<TABLE>
<CAPTION>
Statements of Condition
                                                                            December 31,
(IN THOUSANDS)                                                           1996          1995
- --------------------------------------------------------------------------------------------
<S>                                                                  <C>           <C>     
Assets
   Cash and Due from Depository Institutions                         $  2,248      $  1,252
   Securities Available for Sale                                       17,072        60,466
   Investment in Subsidiaries                                         374,747       312,136
   Due from Subsidiaries                                                2,138         2,177
   Other Assets                                                         2,482         3,208
- --------------------------------------------------------------------------------------------
     Total Assets                                                    $398,687      $379,239
- --------------------------------------------------------------------------------------------
Liabilities and Shareholders' Equity                                            
   Senior Notes due 2000                                             $ 40,000      $ 40,000
   Line of Credit                                                      18,400            --
   ESOP Borrowings                                                      2,546         3,130
   Other Liabilities                                                      909         1,529
   Shareholders' Equity                                               336,832       334,580
- --------------------------------------------------------------------------------------------
     Total Liabilities and Shareholders' Equity                      $398,687      $379,239
- --------------------------------------------------------------------------------------------
</TABLE>

                                       49

<PAGE>


<TABLE>
<CAPTION>
Statements of Income
                                                                                            Years Ended December 31,
(IN THOUSANDS)                                                                             1996        1995        1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                    <C>         <C>         <C>     
Dividends from Subsidiary                                                              $ 21,526    $ 18,072    $  7,763
Interest on Securities                                                                      984       1,148       1,003
Gain on Sale of Securities                                                                1,520         503          37
Other Noninterest Income                                                                    139          70          85
Interest Expense on Borrowings                                                            3,780       3,660       3,703
Other Noninterest Expenses                                                                3,124       3,752       1,871
- ---------------------------------------------------------------------------------------------------------------------------
   Income Before Income Taxes and
     Equity in Undistributed Earnings of Subsidiaries                                    17,265      12,381       3,314
Income Tax Benefit                                                                        1,597       2,504       1,896
- ---------------------------------------------------------------------------------------------------------------------------
   Income Before Equity in Undistributed
     Earnings of Subsidiaries                                                            18,862      14,885       5,210
Equity in Undistributed Earnings of Subsidiaries                                         19,639      14,436      22,750
- ---------------------------------------------------------------------------------------------------------------------------
Net Income                                                                               38,501      29,321      27,960
Preferred Stock Dividends                                                                 1,149       1,296       1,716
- ---------------------------------------------------------------------------------------------------------------------------
Net Income Available to Common Shareholders                                            $ 37,352    $ 28,025    $ 26,244
- ---------------------------------------------------------------------------------------------------------------------------

</TABLE>
<TABLE>
<CAPTION>
Statements of Cash Flows

                                                                                            Years Ended December 31,
(IN THOUSANDS)                                                                             1996        1995        1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>         <C>         <C>     
Operating Activities:
   Net Income                                                                           $ 38,501    $ 29,321    $ 27,960
   Decrease (Increase) in Interest Receivable                                                 42         (16)        (15)
   Decrease in Other Assets                                                                  117       2,048       6,666
   Gains on Sale of Securities                                                            (1,520)       (503)        (37)
   Equity in Undistributed Earnings of Subsidiaries                                      (19,639)    (14,436)    (22,750)
   Other, Net                                                                             (6,281)     (1,722)     (1,315)
- ---------------------------------------------------------------------------------------------------------------------------
   Net Cash Provided by Operating Activities                                              11,220      14,692      10,509
- ---------------------------------------------------------------------------------------------------------------------------
Investing Activities:
   Purchases of Securities Available for Sale                                            (35,076)    (45,168)     (2,369)
   Sales of Securities Available for Sale                                                 76,465       4,445       9,014
- ---------------------------------------------------------------------------------------------------------------------------
   Net Cash Provided (Used) by Investing Activities                                       41,389     (40,723)      6,645
- ---------------------------------------------------------------------------------------------------------------------------
Financing Activities:
   Repayment of Borrowings                                                                (7,584)       (545)     (1,450)
   Proceeds from Borrowings                                                               25,400          --          --
   Net Proceeds from Sale of Common Stock                                                     --      32,112      21,923
   Excercise of Stock Options                                                             12,929       1,733       2,529
   Cash Dividends to Shareholders                                                         (9,158)     (7,396)     (6,473)
   Common Stock Repurchases                                                              (29,200)       (721)       (136)
   Investment in Subsidiary                                                              (44,000)        (50)    (32,000)
- ---------------------------------------------------------------------------------------------------------------------------
   Net Cash (Used) Provided by Financing Activities                                      (51,613)     25,133     (15,607)
- ---------------------------------------------------------------------------------------------------------------------------
(Decrease) Increase in Cash and Cash Equivalents                                             996        (898)      1,547
Cash and Cash Equivalents at Beginning of Year                                             1,252       2,150         603
- ---------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year                                                $  2,248    $  1,252    $  2,150
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       50

<PAGE>



NOTE 21: SELECTED QUARTERLY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)
- --------------------------------------------------------------------------------

Selected quarterly data for 1996 and 1995 follows:


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                                                     First       Second       Third      Fourth
(IN THOUSANDS, EXCEPT PER SHARE DATA)                               Quarter      Quarter     Quarter     Quarter
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>         <C>         <C>         <C>    
1996:
Interest Income                                                      $91,238     $96,487     $98,839     $99,894
Interest Expense                                                      53,074      53,386      55,079      55,882
- -------------------------------------------------------------------------------------------------------------------
Net Interest Income                                                   38,164      43,101      43,760      44,012
Provision for Loan Losses                                              1,714       2,145       2,345       3,584
Gain on Sale of Loans and Securities, Net                                608         904         871       2,487
Other Noninterest Income                                               5,692       7,221       7,372       7,024
Noninterest Expenses                                                  29,047      31,999      36,824      32,685
- -------------------------------------------------------------------------------------------------------------------
Income Before Taxes                                                   13,703      17,082      12,834      17,254
Income Taxes                                                           5,127       6,007       4,613       6,625
- -------------------------------------------------------------------------------------------------------------------
Net Income                                                             8,576      11,075       8,221      10,629
Preferred Stock Dividends                                                323         321         283         222
- -------------------------------------------------------------------------------------------------------------------
Net Income Available to Common Shareholders                          $ 8,253     $10,754     $ 7,938     $10,407
- -------------------------------------------------------------------------------------------------------------------

Net Income Per Share:
Primary                                                              $  0.61     $  0.80     $  0.58     $  0.78
Fully Diluted                                                        $  0.59     $  0.76     $  0.56     $  0.75
- -------------------------------------------------------------------------------------------------------------------

1995:
Interest Income                                                      $78,043     $82,337     $85,665     $86,877
Interest Expense                                                      43,873      48,627      52,119      52,972
- -------------------------------------------------------------------------------------------------------------------
Net Interest Income                                                   34,170      33,710      33,546      33,905
Provision for Loan Losses                                              1,021       1,090       1,210       2,405
Gain on Sale of Loans and Securities, Net                                273         877       1,559       2,467
Other Noninterest Income                                               5,657       5,489       5,566       6,014
Noninterest Expenses                                                  27,223      27,705      26,114      31,694
- -------------------------------------------------------------------------------------------------------------------
Income Before Taxes                                                   11,856      11,281      13,347       8,287
Income Taxes                                                           4,168       3,729       4,765       2,788
- -------------------------------------------------------------------------------------------------------------------
Net Income                                                             7,688       7,552       8,582       5,499
Preferred Stock Dividends                                                324         324         324         324
- -------------------------------------------------------------------------------------------------------------------
Net Income Available to Common Shareholders                          $ 7,364     $ 7,228     $ 8,258     $ 5,175
- -------------------------------------------------------------------------------------------------------------------

Net Income Per Share:
Primary                                                              $  0.61     $  0.60     $  0.68     $  0.41
Fully Diluted                                                        $  0.59     $  0.58     $  0.65     $  0.40
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


All periods presented have been retroactively  restated to reflect the inclusion
of the results of People's,  Derby and Shelton,  which were acquired on July 31,
1997,  January 31, 1997 and November 1, 1995,  respectively,  and were accounted
for using the pooling of interests method.

                                       51

<PAGE>



MANAGEMENT'S REPORT

- --------------------------------------------------------------------------------
To Our Shareholders:

The  management of Webster is responsible  for the integrity and  objectivity of
the  financial  and  operating  information  contained  in this  annual  report,
including  the  consolidated  financial  statements  covered  by the  Report  of
Independent  Auditors.   These  statements  were  prepared  in  conformity  with
generally accepted  accounting  principles and include amounts that are based on
the best estimates and judgements of management.

Webster has a system of internal  accounting  controls which provides management
with  reasonable  assurance  that  transactions  are  recorded  and  executed in
accordance  with its  authorizations,  that assets are properly  safeguarded and
accounted  for,  and that  financial  records  are  maintained  so as to  permit
preparation  of financial  statements  in  accordance  with  generally  accepted
accounting principles. This system includes formal procedures, an organizational
structure that segregates duties, and a comprehensive program of periodic audits
by the internal  auditors.  Webster has also  instituted  policies which require
employees to maintain the highest level of ethical standards.

In addition, the Audit Committee of the Board of Directors, consisting solely of
outside directors, meets periodically with management, the internal auditors and
the independent auditors to review internal accounting  controls,  audit results
and accounting principles and practices, and annually recommends to the Board of
Directors the selection of independent public accountants.


James C. Smith                             John V. Brennan
Chairman and Chief Executive Officer       Executive Vice President,
                                           Chief Financial Officer and Treasurer

INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------

The Board of Directors and Shareholders of
Webster Financial Corporation
Waterbury, Connecticut

We have audited the accompanying consolidated statements of condition of Webster
Financial Corporation and subsidiaries as of December 31, 1996 and 1995, and the
related consolidated  statements of income,  shareholders' equity and cash flows
for each of the years in the three-year  period ended  December 31, 1996.  These
consolidated  financial  statements are the  responsibility of the Corporation's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Webster Financial
Corporation  and  subsidiaries as of December 31, 1996 and 1995, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1996, in conformity with generally accepted accounting
principles.


Hartford Connecticut                         /s/ KPMG Peat Marwick L.L.P.
                                             ----------------------------
November 11, 1997

                                       52

<PAGE>

Corporate Headquarters
Webster Financial Corporation and Webster Bank
Webster Plaza
Waterbury, CT 06702
(203) 753-2921

Transfer Agent and Registrar
American Stock Transfer & Trust Co.
Shareholder Services
40 Wall Street
New York, NY 10005
1-800-937-5449

Dividend Reinvestment and Stock Purchase Plan
Stockholders  wishing to receive a prospectus for the Dividend  Reinvestment and
Stock  Purchase Plan are invited to write to American Stock Transfer & Trust Co.
at the address listed above, or call 1-800-278-4353.

Stock Listing Information
The common stock of Webster is traded  over-the-counter  on the NASDAQ  National
Market System under the symbol "WBST."
General Inquiries:         Contact Harriet Munrett Wolfe     (203) 578-2423
Financial Inquiries:       Contact John V. Brennan   (203) 578-2335
Webster Financial Corporation
Webster Plaza
Waterbury, Connecticut 06702

Form 10K and Other Reports
Our  annual  report  to the  Securities  and  Exchange  Commission  (Form  10K),
additional copies of this report,  and quarterly reports may be obtained free of
charge   by  contacting  Harriet  Munrett  Wolfe,  Senior   Vice  President  and
Secretary, Webster Plaza, Waterbury, CT 06702.

                                       53

<PAGE>



Common Stock Dividends and Market Prices
The following table shows  dividends  declared and the market price per share by
quarter for 1996 and 1995.


- -----------------------------------------------------------------------
                     Common Stock (Per Share)
- -----------------------------------------------------------------------
                                    Market Price
- -----------------------------------------------------------------------
                       Cash
                  Dividends                              End of
1996               Declared         Low        High     Period
- -----------------------------------------------------------------------
Fourth               $ .18     $ 33 1/2    $38 1/4      $ 36 3/4
Third                  .18       28         35 3/4        35 1/4
Second                 .16       26 3/4     29 3/8        28
First                  .16       27 1/2     30 1/4        28

1995
- -----------------------------------------------------------------------
Fourth               $ .16     $ 24 1/2    $29 1/2      $ 29 1/2
Third                  .16       23         31            26 1/4
Second                 .16       21 1/4     26            23 7/8
First                  .16       18         22 1/4        21 1/4
- -----------------------------------------------------------------------

Market Makers:
Advest, Inc.
First Albany Corporation
Herzog, Heine, Geduld, Inc.
Keefe, Bruyette & Woods, Inc.
Knight Securities L.P.
Legg Mason Wood Walker Inc.
M.A. Schapiro & Co., Inc.
MacAllister Pitfield MacKay
Mayer & Schweitzer Inc.
Merrill Lynch, Pierce, Fenner & Smith
OTA Limited Partnership
Paine Webber Inc.
Ryan Beck & Co., Inc.
Sandler O'Neill & Partners
Sherwood Securities Corp.
Smith Barney Inc.
Troster Singer Corp.
Tucker Anthony Incorporated

Webster Bank Information
For more information on Webster Bank products and services, call 1-800-325-2424,
or write:

Webster Bank
Telebanking Center
P.O. Box 191
CH420
Waterbury, Connecticut 06720-0191
Worldwide Web Site
WWW.WebsterBank.Com


                                       54

<PAGE>



DIRECTORS
JAMES C. SMITH, Chairman and Chief Executive Officer

JOEL S. BECKER, Chairman and Chief Executive Officer, Torrington Supply Company

O. JOSEPH BIZZOZERO, Jr., M.D., BCB Medical Group

JOHN J. CRAWFORD,  Chairman and Chief Executive Officer,  Aristotle  Corporation
     President and Chief Executive Officer,  South Central Connecticut  Regional
     Water Authority

ROBERT A. FINKENZELLER, President, Eyelet Crafters, Inc.

WALTER R. GRIFFIN, Griffin, Griffin & O'Brien, P.C.

J. GREGORY HICKEY,  CPA,  Retired Managing Partner of Hartford office of Ernst &
   Young

C. MICHAEL JACOBI, President and Chief Executive Officer, Timex Corporation

J. ALLEN KOSOWSKY*, CPA, J. Allen Kosowsky, CPA, P.C.

Sr. MARGUERITE WAITE, President and Chief Executive Officer, St. Mary's Hospital

SENIOR MANAGEMENT GROUP
JAMES C. SMITH, Chairman and Chief Executive Officer

JOHN V. BRENNAN,  CPA,  Executive Vice President,  Chief  Financial  Officer and
     Treasurer

WILLIAM T. BROMAGE, Executive Vice President, Business Banking

GEORGE M. BROPHY*, Executive Vice President, Information Technologies

JEFFREY N. BROWN*, Executive Vice President, Marketing and Communications

PETER K. MULLIGAN, Executive Vice President, Consumer and Small Business Banking

RENEE P. SEEFRIED*, Senior Vice President, Human Resources

ROSS M. STRICKLAND, Executive Vice President, Mortgage Banking

* Webster Bank only


                                       55

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                         105,226
<INT-BEARING-DEPOSITS>                           4,536
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    983,699
<INVESTMENTS-CARRYING>                         534,672
<INVESTMENTS-MARKET>                           528,473
<LOANS>                                      3,685,707
<ALLOWANCE>                                     43,185
<TOTAL-ASSETS>                               5,607,210
<DEPOSITS>                                   4,457,561
<SHORT-TERM>                                   686,007
<LIABILITIES-OTHER>                             86,810
<LONG-TERM>                                     40,000
                                1
                                          0
<COMMON>                                           136
<OTHER-SE>                                     336,695
<TOTAL-LIABILITIES-AND-EQUITY>               5,607,210
<INTEREST-LOAN>                                285,614
<INTEREST-INVEST>                              100,844
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                             173,934
<INTEREST-EXPENSE>                             217,421
<INTEREST-INCOME-NET>                          169,037
<LOAN-LOSSES>                                    9,788
<SECURITIES-GAINS>                               4,133
<EXPENSE-OTHER>                                130,555
<INCOME-PRETAX>                                 60,873
<INCOME-PRE-EXTRAORDINARY>                      60,873
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    38,501
<EPS-PRIMARY>                                     2.87
<EPS-DILUTED>                                     2.66
<YIELD-ACTUAL>                                    3.17
<LOANS-NON>                                     41,606
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                50,281
<CHARGE-OFFS>                                   24,865
<RECOVERIES>                                     2,981
<ALLOWANCE-CLOSE>                               43,185
<ALLOWANCE-DOMESTIC>                            43,185
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<EXCHANGE-RATE>                                      1
<CASH>                                           69,469
<INT-BEARING-DEPOSITS>                           49,668
<FED-FUNDS-SOLD>                                      0
<TRADING-ASSETS>                                      0
<INVESTMENTS-HELD-FOR-SALE>                     841,854
<INVESTMENTS-CARRYING>                          618,290
<INVESTMENTS-MARKET>                            621,428
<LOANS>                                       3,055,295
<ALLOWANCE>                                      50,281
<TOTAL-ASSETS>                                4,883,402
<DEPOSITS>                                    3,798,712
<SHORT-TERM>                                    628,940
<LIABILITIES-OTHER>                              82,170
<LONG-TERM>                                      40,000
                                 2
                                           0
<COMMON>                                            135
<OTHER-SE>                                      334,443
<TOTAL-LIABILITIES-AND-EQUITY>                4,883,402
<INTEREST-LOAN>                                 237,933
<INTEREST-INVEST>                                94,989
<INTEREST-OTHER>                                      0
<INTEREST-TOTAL>                                      0
<INTEREST-DEPOSIT>                              157,631
<INTEREST-EXPENSE>                              197,591
<INTEREST-INCOME-NET>                           135,331
<LOAN-LOSSES>                                     5,726
<SECURITIES-GAINS>                                  532
<EXPENSE-OTHER>                                 112,736
<INCOME-PRETAX>                                  44,771
<INCOME-PRE-EXTRAORDINARY>                       44,771
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                     29,321
<EPS-PRIMARY>                                      2.35
<EPS-DILUTED>                                      2.22
<YIELD-ACTUAL>                                     3.23
<LOANS-NON>                                      52,332
<LOANS-PAST>                                          0
<LOANS-TROUBLED>                                      0
<LOANS-PROBLEM>                                       0
<ALLOWANCE-OPEN>                                 55,366
<CHARGE-OFFS>                                    13,999
<RECOVERIES>                                      3,188
<ALLOWANCE-CLOSE>                                50,281
<ALLOWANCE-DOMESTIC>                             50,281
<ALLOWANCE-FOREIGN>                                   0
<ALLOWANCE-UNALLOCATED>                               0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<EXCHANGE-RATE>                                      1
<CASH>                                          67,970
<INT-BEARING-DEPOSITS>                          68,694
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    464,954
<INVESTMENTS-CARRYING>                         806,513
<INVESTMENTS-MARKET>                           763,020
<LOANS>                                      2,990,333
<ALLOWANCE>                                     55,366
<TOTAL-ASSETS>                               4,677,859
<DEPOSITS>                                   3,781,393
<SHORT-TERM>                                   518,970
<LIABILITIES-OTHER>                             73,092
<LONG-TERM>                                     40,000
                                2
                                          0
<COMMON>                                           124
<OTHER-SE>                                     264,278
<TOTAL-LIABILITIES-AND-EQUITY>               4,677,859
<INTEREST-LOAN>                                212,747
<INTEREST-INVEST>                               80,417
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                             122,658
<INTEREST-EXPENSE>                             152,552
<INTEREST-INCOME-NET>                          140,612
<LOAN-LOSSES>                                    5,609
<SECURITIES-GAINS>                             (1,050)
<EXPENSE-OTHER>                                113,299
<INCOME-PRETAX>                                 39,171
<INCOME-PRE-EXTRAORDINARY>                      39,171
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    27,960
<EPS-PRIMARY>                                     2.30
<EPS-DILUTED>                                     2.17
<YIELD-ACTUAL>                                    2.96
<LOANS-NON>                                     51,237
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                54,370
<CHARGE-OFFS>                                   20,358
<RECOVERIES>                                     3,301
<ALLOWANCE-CLOSE>                               55,366
<ALLOWANCE-DOMESTIC>                            55,366
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               MAR-31-1997
<EXCHANGE-RATE>                                      1
<CASH>                                          95,659
<INT-BEARING-DEPOSITS>                          28,636
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  1,409,443
<INVESTMENTS-CARRYING>                         499,084
<INVESTMENTS-MARKET>                           489,474
<LOANS>                                      3,743,764
<ALLOWANCE>                                     50,069
<TOTAL-ASSETS>                               6,061,106
<DEPOSITS>                                   4,414,032
<SHORT-TERM>                                 1,108,626
<LIABILITIES-OTHER>                            170,498
<LONG-TERM>                                     40,000
                                0
                                          0
<COMMON>                                           136
<OTHER-SE>                                     327,814
<TOTAL-LIABILITIES-AND-EQUITY>               6,061,106
<INTEREST-LOAN>                                 72,458
<INTEREST-INVEST>                               28,084
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                              42,956
<INTEREST-EXPENSE>                              55,309
<INTEREST-INCOME-NET>                           45,233
<LOAN-LOSSES>                                    7,265
<SECURITIES-GAINS>                                 408
<EXPENSE-OTHER>                                 53,471
<INCOME-PRETAX>                                (7,457)
<INCOME-PRE-EXTRAORDINARY>                     (7,457)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (3,884)
<EPS-PRIMARY>                                   (0.29)
<EPS-DILUTED>                                   (0.28)
<YIELD-ACTUAL>                                    3.32
<LOANS-NON>                                     40,165
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                43,185
<CHARGE-OFFS>                                    2,734
<RECOVERIES>                                     2,353
<ALLOWANCE-CLOSE>                               50,069
<ALLOWANCE-DOMESTIC>                            50,069
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             APR-01-1997
<PERIOD-END>                               JUN-30-1997
<EXCHANGE-RATE>                                      1
<CASH>                                          95,843
<INT-BEARING-DEPOSITS>                          38,047
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  1,725,300
<INVESTMENTS-CARRYING>                         469,182
<INVESTMENTS-MARKET>                           461,004
<LOANS>                                      3,807,203
<ALLOWANCE>                                     50,265
<TOTAL-ASSETS>                               6,407,041
<DEPOSITS>                                   4,364,384
<SHORT-TERM>                                 1,458,076
<LIABILITIES-OTHER>                            199,783
<LONG-TERM>                                     40,000
                                0
                                          0
<COMMON>                                           136
<OTHER-SE>                                     344,662
<TOTAL-LIABILITIES-AND-EQUITY>               6,407,041
<INTEREST-LOAN>                                 74,994
<INTEREST-INVEST>                               34,805
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                              42,024
<INTEREST-EXPENSE>                              61,068
<INTEREST-INCOME-NET>                           48,731
<LOAN-LOSSES>                                    2,645
<SECURITIES-GAINS>                                 238
<EXPENSE-OTHER>                                 32,824
<INCOME-PRETAX>                                 21,229
<INCOME-PRE-EXTRAORDINARY>                      21,229
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    13,187
<EPS-PRIMARY>                                     0.98
<EPS-DILUTED>                                     0.94
<YIELD-ACTUAL>                                    3.27
<LOANS-NON>                                     39,609
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                50,069
<CHARGE-OFFS>                                    3,273
<RECOVERIES>                                       824
<ALLOWANCE-CLOSE>                               50,265
<ALLOWANCE-DOMESTIC>                            50,265
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               SEP-30-1997
<EXCHANGE-RATE>                                      1
<CASH>                                         125,728
<INT-BEARING-DEPOSITS>                          90,100
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  2,101,410
<INVESTMENTS-CARRYING>                         444,980
<INVESTMENTS-MARKET>                           447,237
<LOANS>                                      3,784,771
<ALLOWANCE>                                     52,273
<TOTAL-ASSETS>                               6,811,014
<DEPOSITS>                                   4,265,011
<SHORT-TERM>                                 1,971,466
<LIABILITIES-OTHER>                            170,953
<LONG-TERM>                                     40,000
                                0
                                          0
<COMMON>                                           136
<OTHER-SE>                                     363,448
<TOTAL-LIABILITIES-AND-EQUITY>               6,811,014
<INTEREST-LOAN>                                 75,798
<INTEREST-INVEST>                               40,290
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                              41,715
<INTEREST-EXPENSE>                              66,482
<INTEREST-INCOME-NET>                           49,606
<LOAN-LOSSES>                                    3,550
<SECURITIES-GAINS>                               1,234
<EXPENSE-OTHER>                                 39,795
<INCOME-PRETAX>                                 15,978
<INCOME-PRE-EXTRAORDINARY>                      15,978
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     9,690
<EPS-PRIMARY>                                     0.72
<EPS-DILUTED>                                     0.70
<YIELD-ACTUAL>                                    3.18
<LOANS-NON>                                     38,266
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                50,265
<CHARGE-OFFS>                                    3,811
<RECOVERIES>                                     2,269
<ALLOWANCE-CLOSE>                               52,273
<ALLOWANCE-DOMESTIC>                            52,273
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               MAR-31-1996
<EXCHANGE-RATE>                                      1
<CASH>                                         126,416
<INT-BEARING-DEPOSITS>                          30,474
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    694,491
<INVESTMENTS-CARRYING>                         641,692
<INVESTMENTS-MARKET>                           638,592
<LOANS>                                      3,674,225
<ALLOWANCE>                                     54,654
<TOTAL-ASSETS>                               5,462,070
<DEPOSITS>                                   4,541,188
<SHORT-TERM>                                   465,969
<LIABILITIES-OTHER>                             80,521
<LONG-TERM>                                     40,000
                                2
                                          0
<COMMON>                                           138
<OTHER-SE>                                     334,252
<TOTAL-LIABILITIES-AND-EQUITY>               5,462,070
<INTEREST-LOAN>                                 67,389
<INTEREST-INVEST>                               23,849
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                              43,037
<INTEREST-EXPENSE>                              53,074
<INTEREST-INCOME-NET>                           38,164
<LOAN-LOSSES>                                    1,714
<SECURITIES-GAINS>                                 562
<EXPENSE-OTHER>                                 29,047
<INCOME-PRETAX>                                 13,703
<INCOME-PRE-EXTRAORDINARY>                      13,703
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     8,576
<EPS-PRIMARY>                                     0.62
<EPS-DILUTED>                                     0.59
<YIELD-ACTUAL>                                    3.11
<LOANS-NON>                                     52,810
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                50,281
<CHARGE-OFFS>                                    2,660
<RECOVERIES>                                       319
<ALLOWANCE-CLOSE>                               54,654
<ALLOWANCE-DOMESTIC>                            54,654
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             APR-01-1996
<PERIOD-END>                               JUN-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                         115,047
<INT-BEARING-DEPOSITS>                          15,906
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    876,595
<INVESTMENTS-CARRYING>                         590,795
<INVESTMENTS-MARKET>                           585,329
<LOANS>                                      3,658,783
<ALLOWANCE>                                     52,277
<TOTAL-ASSETS>                               5,526,212
<DEPOSITS>                                   4,491,161
<SHORT-TERM>                                   592,717
<LIABILITIES-OTHER>                             64,659
<LONG-TERM>                                     40,000
                                2
                                          0
<COMMON>                                           134
<OTHER-SE>                                     337,539
<TOTAL-LIABILITIES-AND-EQUITY>               5,526,212
<INTEREST-LOAN>                                 72,931
<INTEREST-INVEST>                               23,556
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                              44,037
<INTEREST-EXPENSE>                              53,386
<INTEREST-INCOME-NET>                           43,101
<LOAN-LOSSES>                                    2,145
<SECURITIES-GAINS>                                 802
<EXPENSE-OTHER>                                 31,999
<INCOME-PRETAX>                                 17,082
<INCOME-PRE-EXTRAORDINARY>                      17,082
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    11,075
<EPS-PRIMARY>                                     0.81
<EPS-DILUTED>                                     0.76
<YIELD-ACTUAL>                                    3.32
<LOANS-NON>                                     56,325
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                54,654
<CHARGE-OFFS>                                    5,139
<RECOVERIES>                                       617
<ALLOWANCE-CLOSE>                               52,277
<ALLOWANCE-DOMESTIC>                            52,277
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000801337
<NAME>                        Webster Financial Corporation
<MULTIPLIER>                                      1000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                    3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JUL-01-1996
<PERIOD-END>                               SEP-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                          93,022
<INT-BEARING-DEPOSITS>                          67,966
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  1,042,006
<INVESTMENTS-CARRYING>                         561,737
<INVESTMENTS-MARKET>                           552,952
<LOANS>                                      3,625,007
<ALLOWANCE>                                     43,358
<TOTAL-ASSETS>                               5,698,036
<DEPOSITS>                                   4,407,074
<SHORT-TERM>                                   828,045
<LIABILITIES-OTHER>                             80,573
<LONG-TERM>                                     40,000
                                2
                                          0
<COMMON>                                           134
<OTHER-SE>                                     342,210
<TOTAL-LIABILITIES-AND-EQUITY>               5,698,036
<INTEREST-LOAN>                                 72,663
<INTEREST-INVEST>                               26,176
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                     0
<INTEREST-DEPOSIT>                              43,250
<INTEREST-EXPENSE>                              55,079
<INTEREST-INCOME-NET>                           43,760
<LOAN-LOSSES>                                    2,345
<SECURITIES-GAINS>                                 526
<EXPENSE-OTHER>                                 36,824
<INCOME-PRETAX>                                 12,834
<INCOME-PRE-EXTRAORDINARY>                      12,834
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     8,221
<EPS-PRIMARY>                                     0.60
<EPS-DILUTED>                                     0.56
<YIELD-ACTUAL>                                    3.26
<LOANS-NON>                                     39,918
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                52,277
<CHARGE-OFFS>                                   12,800
<RECOVERIES>                                     1,536
<ALLOWANCE-CLOSE>                               43,358
<ALLOWANCE-DOMESTIC>                            43,358
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        


</TABLE>


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