WEBSTER FINANCIAL CORP
10-Q, 2000-05-15
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: IBT BANCORP INC, 10-Q, 2000-05-15
Next: PRUCO LIFE VARIABLE CONTRACT REAL PROPERTY ACCOUNT, 10-Q, 2000-05-15





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

                                    FORM 10-Q


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

For the period ending                    MARCH 31, 2000
                      ----------------------------------------------------------
                                       or
[ ]  Transition  Report  Pursuant  to  Section  13 or  15(d)  of the  Securities
     Exchange Act of 1934

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


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

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


Webster  Plaza, Waterbury, Connecticut                                                06702
- -----------------------------------------------------------------------------------------------------------
(Address of principal executive offices)                                            (Zip Code)
</TABLE>



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




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


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

[X]  Yes                                                               [ ]  No

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

<TABLE>
<S>                                                                                              <C>
       Common Stock (par value $ .01)                                                            42,433,987 Shares
- ---------------------------------------------                                    ---------------------------------------------------
                   Class                                                              Issued and Outstanding at April 30, 2000
</TABLE>


<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

- --------------------------------------------------------------------------------

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                                   PAGE NO.
                                                                                                                   --------
<S>                                                                                                                   <C>
PART I - INTERIM FINANCIAL INFORMATION:

   Consolidated Statements of Condition at March 31, 2000 (unaudited) and December 31, 1999 (audited)                  3


   Consolidated Statements of Income (unaudited) for the three months ended March 31, 2000 and 1999                    4


   Consolidated Statements of Comprehensive Income (unaudited) for the three months ended
      March 31, 2000 and 1999                                                                                          5


   Consolidated Statements of Cash Flows (unaudited) for the three months ended March 31, 2000 and 1999                6


   Notes to Consolidated Financial Statements                                                                          8


   Management's Discussion and Analysis of Financial Condition and Results of Operations                              16


   Quantitative and Qualitative Disclosures about Market Risk                                                         17


   Forward Looking Statements                                                                                         23


PART II - OTHER INFORMATION

        Item 1.    Legal Proceedings                                                                                  24

        Item 2.    Changes in Securities and Use of Proceeds                                                          -

        Item 3.    Defaults upon Senior Securities                                                                    -

        Item 4.    Submission of Matters to a Vote of Security Holders                                                -

        Item 5.    Other Information                                                                                  -

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


SIGNATURES                                                                                                            25

EXHIBIT INDEX                                                                                                         26

EXHIBITS                                                                                                              27
</TABLE>


                                       2
<PAGE>
                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CONDITIONS
<TABLE>
<CAPTION>
(In thousands, except share and per share data)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                         (UNAUDITED)            (AUDITED)
                                                                                           MARCH 31,          DECEMBER 31,
                                                                                            2000                  1999
                                                                                         ---------              ---------
<S>                                                                                 <C>                   <C>
ASSETS:
Cash and due from depository institutions                                           $     202,231         $     245,783
Interest-bearing deposits                                                                   2,106                37,838
Securities: (note 3)
   Trading, at fair value                                                                  97,100                50,854
   Available for sale, at fair value                                                    2,762,265             2,700,585
   Held to maturity, (fair value: $289,608 in 2000;
        $300,282 in 1999)                                                                 302,762               315,462
Loans receivable:
   Residential loans                                                                    3,882,362             3,898,943
   Commercial real estate loans                                                           729,729               741,168
   Commercial and industrial loans                                                        939,789               915,035
   Home equity loans                                                                      504,978               492,684
   Other consumer loans                                                                    43,246                47,064
   Allowance for loan losses                                                              (74,561)             (72,658)
                                                                                    --------------        -------------
Loans receivable, net                                                                   6,025,543             6,022,236

Accrued interest receivable                                                                63,262                58,918
Premises and equipment, net                                                               107,095               103,403
Foreclosed properties, net                                                                  4,146                 4,909
Intangible assets                                                                         140,887               138,829
Cash surrender value of life insurance                                                    150,210               148,252
Prepaid expenses and other assets                                                         203,367               104,675
                                                                                    -------------         -------------
   TOTAL ASSETS                                                                     $  10,060,974         $   9,931,744
                                                                                    =============         =============
LIABILITIES AND SHAREHOLDERS' EQUITY:
Deposits:
    Checking and NOW                                                                $   1,380,426         $   1,375,692
    Savings and MMDAs                                                                   1,730,279             1,719,562
    Certificates of deposit                                                             3,085,592             3,095,837
                                                                                    -------------         -------------
Total deposits                                                                          6,196,297             6,191,091

Federal Home Loan Bank advances                                                         1,886,850             1,714,441
Securities sold under agreements to repurchase and other borrowings (note 4)            1,056,783             1,074,004
Advance payments by borrowers for taxes and insurance                                      25,246                41,605
Accrued expenses and other liabilities (note 5)                                            95,740                75,359
                                                                                    -------------         -------------
   TOTAL LIABILITIES                                                                    9,260,916             9,096,500
                                                                                    -------------         -------------
Corporation-obligated mandatorily redeemable capital
  securities of subsidiary trusts holding solely junior subordinated
   debentures of the corporation (note 10)                                                150,000               150,000
Preferred stock of subsidiary corporation                                                  49,577                49,577

SHAREHOLDERS' EQUITY: (note 6)

Common stock, $.01 par value:
   Authorized - 200,000,000 shares
   Issued - 45,620,408 shares at March  31, 2000 and
        45,243,770 shares at December 31, 1999                                                456                   452
Paid-in capital                                                                           307,347               301,336
Retained earnings                                                                         421,036               400,413
Less treasury stock at cost, 2,983,997 shares at March 31, 2000
   and 140,000 shares at December 31, 1999                                                (66,821)               (3,274)
Less Employee Stock Ownership Plan shares purchased with debt                                (641)               (1,127)
Accumulated other comprehensive loss                                                      (60,896)              (62,133)
                                                                                    --------------        -------------
TOTAL SHAREHOLDERS' EQUITY                                                                600,481               635,667
                                                                                    -------------         -------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                          $  10,060,974         $   9,931,744
                                                                                    =============         =============
</TABLE>

See accompanying notes to consolidated financial statements.

                                       3
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

<TABLE>
<CAPTION>
(In thousands, except per share data)
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                  THREE MONTHS ENDED MARCH 31,
                                                                                                  ----------------------------
                                                                                                      2000           1999
                                                                                                      ----           ----
<S>                                                                                            <C>             <C>
INTEREST INCOME:
Loans                                                                                          $     116,481   $    104,292
Securities and interest-bearing deposits                                                              53,162         55,734
                                                                                               -------------   ------------
   Total interest income                                                                             169,643        160,026
                                                                                               -------------   ------------

INTEREST EXPENSE:
Deposits                                                                                              49,982         52,808
Borrowings                                                                                            43,389         34,532
                                                                                               -------------   ------------
   Total interest expense                                                                             93,371         87,340
                                                                                               -------------   ------------

NET INTEREST INCOME                                                                                   76,272         72,686
Provision for loan losses                                                                              2,200          2,165
                                                                                               -------------   ------------
Net interest income after provision for loan losses                                                   74,072         70,521
                                                                                               -------------   ------------

NONINTEREST INCOME:
Fees and service charges                                                                              12,543         10,266
Trust and investment services                                                                          3,868          1,579
Insurance commissions                                                                                  3,722          2,118
Gain on sale of loans and loan servicing, net                                                            607          1,562
Gain on sale of securities, net                                                                        3,050          1,882
Increase in cash surrender value of life insurance                                                     1,959          1,840
Other noninterest income                                                                               1,836          2,329
                                                                                               -------------   ------------
   Total noninterest income                                                                           27,585         21,576
                                                                                               -------------   ------------

NONINTEREST EXPENSES:
Salaries and employee benefits                                                                        28,983         24,830
Occupancy expense of premises                                                                          5,633          5,104
Furniture and equipment expenses                                                                       6,492          5,152
Intangible amortization                                                                                3,875          2,617
Marketing expenses                                                                                     2,198          2,297
Professional services expenses                                                                         1,636          1,926
Capital securities expense (note 10)                                                                   3,616          3,661
Dividends on preferred stock of subsidiary corporation                                                 1,038          1,020
Other operating expenses (note 5)                                                                      8,078          9,039
                                                                                               -------------   ------------
   Total noninterest expenses                                                                         61,549         55,646
                                                                                               -------------   ------------

Income before income taxes                                                                            40,108         36,451
Income taxes (note 8)                                                                                 13,297         12,478
                                                                                               -------------   ------------

NET INCOME                                                                                     $      26,811   $     23,973
                                                                                               =============   ============

NET INCOME PER COMMON SHARE: (note 9)
   Basic                                                                                               $0.61          $0.55
   Diluted                                                                                             $0.61          $0.54

Dividends declared per common share                                                                    $0.14          $0.11
</TABLE>

See accompanying notes to consolidated financial statements.



                                       4
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)


- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                  THREE MONTHS ENDED MARCH 31,
(In thousands)                                                                                         2000            1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                              <C>              <C>
Net Income                                                                                       $   26,811       $  23,973

Other comprehensive income (loss), net of tax:
   Unrealized  net holding gain (loss) on securities  available for sale arising
   during the period (net of income tax effect of $2,255
   and  $(11,305) for 2000 and 1999, respectively)                                                    3,782         (16,591)

Reclassification adjustment for net gains included in
   net income (net of income tax effect of $1,371
   and $474 for 2000 and 1999,  respectively)                                                        (2,545)           (920)
- ------------------------------------------------------------------------------------------------------------------------------------
Other comprehensive income (loss)                                                                     1,237         (17,511)
- ------------------------------------------------------------------------------------------------------------------------------------
COMPREHENSIVE INCOME                                                                             $   28,048       $   6,462
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>






See accompanying notes to consolidated financial statements.


                                       5
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
(In thousands)
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                                 THREE  MONTHS ENDED MARCH 31,
                                                                                                     2000            1999
                                                                                                     ----            ----
<S>                                                                                            <C>             <C>
OPERATING ACTIVITIES:
Net income                                                                                     $    26,811     $     23,973
Adjustments to reconcile net income to net cash provided by operating activities:
     Provision for loan losses                                                                       2,200            2,165
     Provision for depreciation on premises and equipment                                            4,203            3,835
     Amortization of securities and loan premiums, net                                               1,105            1,636
     Amortization of intangible assets                                                               3,875            2,617
     Amortization of hedging costs, net                                                              1,029            1,159
     Amortization of mortgage servicing rights                                                         371              526
     Gains on sale of foreclosed properties, net                                                      (233)            (209)
     Gains on sale of securities and loans, net                                                     (4,524)          (2,830)
     Losses (gains) on trading securities, net                                                         867             (614)
     (Increase) decrease in trading securities                                                     (29,478)          17,756
     Loans originated for sale                                                                     (27,950)         (17,085)
     Proceeds from sale of loans, originated for sale                                               28,079           23,033
     Increase in interest receivable                                                                (4,344)          (2,144)
     Increase in prepaid expenses and other assets, net                                             (1,252)          (2,818)
     Increase (decrease) in interest payable                                                         1,201           (4,188)
     Increase in accrued expenses and other liabilities, net                                         1,571            5,231
     Increase in cash surrender value of life insurance                                             (1,958)          (1,840)
- ------------------------------------------------------------------------------------------------------------------------------------
     Net cash provided by operating activities                                                       1,573           50,203
- ------------------------------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:
   Purchases of securities, available for sale                                                    (787,190)        (290,162)
   Purchases of securities, held to maturity                                                            --             (445)
   Principal collected on investment securities                                                     74,822          243,803
   Maturities of securities                                                                        187,511          131,285
   Proceeds from sale of securities, available for sale                                            432,020          119,062
   Proceeds from sale of securities, held to maturity                                                   --           15,458
   Net decrease (increase) in interest-bearing deposits                                             35,732          (59,953)
   Net increase in loans                                                                            (7,351)         (28,915)
   Proceeds from sale of foreclosed properties                                                       2,799            1,980
   Purchases of premises and equipment, net                                                         (7,895)          (2,458)
   Net cash (paid) received through purchase acquisitions                                           (4,837)             150
- ------------------------------------------------------------------------------------------------------------------------------------
     Net cash (used) provided by investing activities                                              (74,389)         129,805
- ------------------------------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
   Net increase (decrease) in deposits                                                               5,206         (168,130)
   Repayment of FHLB advances                                                                     (967,985)      (1,378,149)
   Proceeds from FHLB advances                                                                   1,090,394        1,108,798
   Repayment of securities sold under agreement to repurchase and other borrowings             (16,288,373)      (9,005,080)
   Proceeds from securities sold under agreement to repurchase and other borrowings             16,271,152        9,308,507
   Cash dividends to common shareholders                                                            (6,188)          (4,850)
   Net increase (decrease) in advance payments for taxes and insurance                             (16,359)         (25,427)
   Exercise of stock options                                                                         6,015            4,337
   Common stock repurchased                                                                        (64,598)         (52,585)
- ------------------------------------------------------------------------------------------------------------------------------------
     Net cash provided (used) by financing activities                                               29,264         (212,579)
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

See accompanying notes to consolidated financial statements.


                                       6
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                                                 THREE  MONTHS ENDED MARCH 31,
                                                                                                     2000            1999
(In thousands)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                               <C>              <C>
Decrease in cash and cash equivalents                                                             (43,552)         (32,571)
Cash and cash equivalents at beginning of period                                                   245,783          213,142
- ------------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                                                     $   202,231     $    180,571
- ------------------------------------------------------------------------------------------------------------------------------------

SUPPLEMENTAL DISCLOSURES:
Income taxes paid                                                                              $         6     $      2,223
Interest paid                                                                                  $    94,571     $     91,951

SUPPLEMENTAL SCHEDULE OF NONCASH OPERATING, INVESTING AND
  FINANCING ACTIVITIES:
Transfer of loans to foreclosed properties                                                     $     1,803     $      2,095

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                                 THREE  MONTHS ENDED MARCH 31,
(In thousands)                                                                                      2000             1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                            <C>             <C>
Fair value of noncash assets acquired in purchase acquisitions                                 $     2,257     $      1,041
Fair value of liabilities assumed in purchase acquisitions                                           2,302              187
Common stock issued in purchase acquisitions                                                         1,051            3,500
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




See accompanying notes to consolidated financial statements.


                                       7
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------



NOTE 1 - BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
         -----------------------------------------------------

BUSINESS

Webster  Financial  Corporation  ("Webster"  or  the  "Company"),   through  its
subsidiaries,  Webster  Bank and Damman  Associates  Inc.  ("Damman"),  delivers
financial  services  to  individuals,   families  and  businesses  primarily  in
Connecticut. Webster emphasizes five business lines - consumer banking, business
banking,   mortgage  lending,  trust  and  investment  services,  and  insurance
services,  and each is supported by centralized  administration  and operations.
Webster  Bank was  founded  in 1935 and  converted  from a  federal  mutual to a
federal stock institution in 1986.

BASIS OF FINANCIAL STATEMENT PRESENTATION

The Consolidated  Financial  Statements  include the accounts of Webster and its
subsidiaries.  The Consolidated  Financial Statements and notes hereto have been
restated  to include  the  accounts  of New  England  Community  Bancorp.,  Inc.
("NECB")  acquired  on December 1, 1999,  as though  this  pooling of  interests
acquisition had occurred at the beginning of the earliest period presented.  The
number of common shares have been restated for stock dividends and stock splits.
The  Consolidated  Financial  Statements  have been prepared in conformity  with
generally  accepted  accounting  principles  and  all  significant  intercompany
transactions  have been eliminated in  consolidation.  The results of operations
for the three month period ended March 31, 2000, are not necessarily  indicative
of the results which may be expected for the year as a whole.

The  preparation of the  Consolidated  Financial  Statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities,  and
disclosure  of  contingent  assets  and  liabilities,  as of  the  date  of  the
consolidated  financial  statements  and the  reported  amounts of revenues  and
expenses for the periods presented. These financial statements should be read in
conjunction  with the financial  statements  and notes  thereto  included in the
Webster 1999 Annual Report to Shareholders.  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 and
the valuation allowance for the deferred tax asset.


                                       8
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

NOTE 2 - ACQUISITIONS
         ------------


PURCHASE TRANSACTIONS

THE LEVINE ACQUISITION

In  February  2000,  through  Damman,  Webster  acquired  the  Levine  companies
("Levine"), a privately owned Waterford and Norwich, Connecticut based insurance
agency. Founded in 1928, the group combines three entities; Louis Levine Agency,
Inc., Levine Financial Services,  Inc. and Retirement Planning Associates,  Inc.
Levine has 50 employees and wrote $41 million in premiums during 1999.

PURCHASE TRANSACTIONS PENDING AT MARCH 31, 2000

THE MECHANICS ACQUISITION

In December  1999,  Webster  announced a  definitive  agreement  to acquire MECH
Financial,  Inc. ("Mechanics"),  the holding company for Mechanics Savings Bank,
in  a  tax-free,   stock-for-stock   exchange.   Mechanics  Savings  Bank  is  a
state-chartered,  Hartford-based savings bank with $1.1 billion in assets and 16
branch  offices  in the  capitol  region.  Based on the terms of the  agreement,
Mechanics shareholders will receive 1.52 shares of Webster common stock for each
share of Mechanics  common stock.  Webster  expects to close the transaction and
complete the conversion during the second quarter of 2000.

THE CHASE BRANCH ACQUISITION

In November  1999,  Webster  announced  a  definitive  agreement  to acquire six
Connecticut   branches  from  The  Chase  Manhattan  Bank.  Webster  closed  the
transaction and completed the acquisition  during April 2000.  Webster  received
the  deposits  from  the  six  branches,   however  acquired  only  five  branch
facilities.  The  branches  are located in  Cheshire,  Middlebury,  North Haven,
Waterbury and Watertown and had  approximately  $135 million in deposit balances
at the time of  closing.  The  transaction  included  the  purchase  of consumer
deposits,  small business deposits and loans, and brokerage and custody accounts
associated with these branches.

THE FLEETBOSTON BRANCH ACQUISITION

In November 1999,  Webster  announced a definitive  agreement  with  FleetBoston
Corporation to purchase four Connecticut branches that are being divested as the
result of the  Fleet-BankBoston  merger.  The branches,  with approximately $163
million in deposit balances, are located in Brookfield,  Guilford,  Meriden, and
Thomaston.  The  transaction  includes  the  purchase of deposits  and loans for
individual and small business customers associated with these branches.  Webster
expects to close the transaction  and complete the acquisition  during the third
quarter of 2000.



                                       9
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

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

Securities  are  classified as available for sale,  held to maturity or trading.
Management  determines the appropriate  classification of securities at the time
of purchase.  Securities are classified as held to maturity when the Company has
the intent and  ability to hold the  securities  to  maturity.  Held to maturity
securities are stated at amortized  cost.  Securities  classified as trading are
carried at fair value, with net unrealized gains and losses recognized currently
in the income  statement.  Securities  not  classified  as held to  maturity  or
trading  are  classified  as  available  for sale and are stated at fair  value.
Unrealized  gains and losses,  net of tax, on available for sale  securities are
included in accumulated other comprehensive  income (loss), a separate component
of shareholders'  equity.  The values at which held to maturity or available for
sale  securities  are  reported are  adjusted  for  amortization  of premiums or
accretion of discounts over the estimated terms of the securities using a method
which  approximates the level yield method.  Such  amortization and accretion is
included in interest income from securities. Unrealized losses on securities are
charged to earnings when the decline in fair value of a security is judged to be
other than temporary.  The specific  identification  method is used to determine
realized gains and losses on sales of securities.

A summary of securities follows:

<TABLE>
<CAPTION>
(In thousands)                                      March 31, 2000                                December 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------------

                                                  Gross Unrealized                                 Gross Unrealized
                                    Amortized    ------------------      Fair        Amortized     ----------------       Fair
                                     Cost         Gains      Losses      Value         Cost        Gains      Losses      Value
                                 -------------   -------     ------     -------       ------       -----      ------     -------
<S>                              <C>            <C>      <C>          <C>          <C>            <C>      <C>         <C>
TRADING SECURITIES:
Mortgage-backed securities (a)   $    97,100(b) $    --  $       --   $   97,100   $    50,854(b) $    --  $      --   $   50,854

AVAILABLE FOR SALE PORTFOLIO:
U.S. Treasury Notes                    5,065         --       (154)        4,911        17,070         18       (233)      16,855
U.S. Government Agency                91,651         --     (4,026)       87,625        92,733         --     (4,338)      88,395
Municipal bonds and notes             27,486          5     (1,150)       26,341        27,591          3     (1,463)      26,131
Corporate bonds and notes             75,044         --     (9,903)       65,141        75,068         --     (9,895)      65,173
Equity securities                    187,471     12,482    (12,222)      187,731       201,352      7,684    (11,060)     197,976
Mortgage-backed securities (a)     2,467,749        853    (86,598)    2,382,004     2,379,491      6,330    (88,848)   2,296,973
Purchased interest-rate contracts      9,272         --       (760)        8,512        10,874         --     (1,792)       9,082
                                   ---------     ------   ---------    ---------     ---------     ------    --------   ---------
                                   2,863,738     13,340   (114,813)    2,762,265     2,804,179     14,035   (117,629)   2,700,585
                                   ---------     ------   ---------    ---------     ---------     ------    --------   ---------

HELD TO MATURITY PORTFOLIO:
U.S. Treasury Notes                    7,904         --       (104)        7,800        10,396         --       (112)      10,284
U.S. Government Agency                 1,506         --         (2)        1,504         1,520         --         (6)       1,514
Municipal bonds and notes             24,843         12       (746)       24,109        24,861         39       (783)      24,117
Corporate bonds and notes            135,451         --     (9,856)      125,595       135,476        405    (12,322)     123,559
Mortgage-backed securities (a)       133,058        404     (2,862)      130,600       143,209        544     (2,945)     140,808
                                    --------       ----    --------      -------      --------   --------    --------     -------
                                     302,762        416    (13,570)      289,608       315,462        988    (16,168)     300,282
                                    --------       ----    --------      -------      --------   --------   ---------     -------

   Total                        $  3,263,600   $ 13,756 $ (128,383)  $ 3,148,973  $  3,170,495   $ 15,023   $(133,797) $3,051,721
                                   =========     ======   =========  ===========    ==========     ======    =========  =========
</TABLE>


(a)  Mortgage-backed  securities,  which are  guaranteed by Fannie Mae,  Federal
     Home Loan Mortgage  Corporation  ("FHLMC") and Government National Mortgage
     Association  ("GNMA"),  represent  participating  interests  in direct pass
     through pools of mortgage  loans  originated and serviced by the issuers of
     the securities.

(b)  Stated at fair value, including the effect of short futures positions.


                                       10
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

NOTE 4 - SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
         ----------------------------------------------

At  March  31,  2000,   short-term  borrowings  through  securities  sold  under
agreements to repurchase totaled $870.4 million.  Short-term  borrowings through
securities  sold under  agreements to  repurchase  averaged  approximately  $1.0
billion during the first quarter and the maximum amount outstanding at month-end
during the first quarter was $1.1 billion.  Securities underlying the repurchase
transactions held as collateral are primarily U.S.  Government agency securities
consisting  of Fannie  Mae,  GNMA and FHLMC  securities.  Securities  sold under
agreement to repurchase related to Webster's funding operations are delivered to
broker-dealers.   Webster  also  enters  into  short-term  repurchase  agreement
transactions  directly  with  commercial  and  municipal  customers  through its
Treasury sales desk.

Information   concerning  short-term  borrowings  under  securities  sold  under
agreement to repurchase as of March 31, 2000 is summarized below:


<TABLE>
<CAPTION>
     (Dollars in thousands)
- ------------------------------------------------------------------------------------------------------------------------------------



                               WEIGHTED                   WEIGHTED                BOOK VALUE              MARKET VALUE
       BALANCE AT               AVERAGE                    AVERAGE                    OF                        OF
          3/31/00           INTEREST RATE               MATURITY DATE              COLLATERAL               COLLATERAL
      --------------       --------------              ---------------           --------------         -----------------
<S>                          <C>                     <C>                          <C>                     <C>
        $870,381                5.92%                 less than 2 months           $929,275                $905,417
</TABLE>


NOTE 5 - ACQUISITION-RELATED EXPENSES
         ----------------------------

The following table presents a summary of remaining  acquisition-related accrued
liabilities  for  acquisitions  that have been completed and accounted for under
the pooling of interests method:

<TABLE>
<CAPTION>
(In thousands)                                                              Derby       People's        Eagle          NECB
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>           <C>           <C>            <C>
 Balance of acquisition-related accrued liabilities at December 31, 1998 $   3,800     $   1,600     $   1,400      $      --
- ------------------------------------------------------------------------------------------------------------------------------------
Additions/provisions                                                            --            --            --          9,500
Payments and charges against the liabilities:
    Compensation (severance and related costs)                                  --            --            --        (3,000)
    Data processing contract termination                                     (700)            --            --          (400)
    Transaction costs (including investment bankers, attorneys and
        accountants)                                                            --            --          (50)        (1,300)
    Writedown of fixed assets and facilities costs                           (100)        (1,100)        (400)          (700)
    Acquisition-related miscellaneous expenses (a)                              --          (100)        (175)          (800)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance of acquisition-related accrued liabilities at December 31, 1999  $   3,000     $     400     $     775      $   3,300
- ------------------------------------------------------------------------------------------------------------------------------------
Payments and charges against the liabilities:
    Compensation (severance and related costs)                                  --            --            --             --
    Data processing contract termination                                     (186)            --            --             --
    Transaction costs (including investment bankers, attorneys and
        accountants)                                                            --            --            --          (165)
    Writedown of fixed assets and facilities costs                           (162)            --           (92)         (233)
    Acquisition-related miscellaneous expenses (a)                              --            --           (22)       (1,052)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance of acquisition-related accrued liabilities at  March  31, 2000   $   2,652     $     400     $     661      $   1,850
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(a)  Includes   customer   retention,   data  conversion,   supplies  and  other
     miscellaneous expenses.


                                       11
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

The remaining total accrued  liability balance of $5.6 million at March 31, 2000
represents,  for  the  most  part,  an  accrual  for  data  processing  contract
termination  costs payable over future periods and the estimated loss on sale of
excess fixed assets due to consolidation of overlapping branch locations.


NOTE 6 - SHAREHOLDERS' EQUITY
         --------------------

During the first quarter of 2000, Webster  repurchased 2.9 million shares of its
common stock. The total cost of the repurchased shares was $64.6 million with an
average  per share  cost of  approximately  $22.36.  The  repurchased  stock  is
specifically  related to the purchase  acquisition  of Levine that closed during
February,  2000 and the pending  acquisition  of Mechanics  that is scheduled to
close during the second quarter of 2000. See Note 2.

Net income for the three month period  ending March 31, 2000 was $26.8  million.
Dividend payments in the amount of $6.2 million were made to common shareholders
during the first quarter period ending March 31, 2000.


NOTE 7 - BUSINESS SEGMENTS
         -----------------


Webster  has four  segments  for  business  segment  reporting  purposes.  These
segments  include  consumer  banking,  business  banking,  mortgage  lending and
treasury.  The organizational  hierarchies that define the business segments are
periodically reviewed and revised. Results may be restated to reflect changes in
organizational   structure.  The  following  table  presents  the  statement  of
operations and total assets for Webster's reportable segments.

Operating income and total assets by business segment are as follows:

<TABLE>
<CAPTION>
Three months ended March 31, 2000
- ------------------------------------------------------------------------------------------------------------------------------------
                                         CONSUMER       BUSINESS        MORTGAGE                                       TOTAL
(IN THOUSANDS)                            BANKING        BANKING         LENDING         TREASURY        OTHER       SEGMENTS
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>              <C>             <C>             <C>          <C>
Net interest income                     $  45,502     $  10,985        $   16,580      $    2,607      $   598      $   76,272
Provision for loan losses                     241         1,467               492              --           --           2,200
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision        45,261         9,518            16,088           2,607          598          74,072
Noninterest income                         10,461         1,046             2,327           6,108        7,643          27,585
Noninterest expense                        37,365         4,543             4,237           1,948        8,802          56,895
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                 18,357         6,021            14,178           6,767        (561)          44,762
Income taxes                                6,086         1,996             4,700           2,243        (185)          14,840
- ------------------------------------------------------------------------------------------------------------------------------------
Net income (loss) after taxes           $  12,271     $   4,025        $    9,478      $    4,524      $ (376)      $   29,922
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets at period end              $1,131,882    $1,295,807       $3,953,882      $3,645,113      $34,290      $10,060,974

<CAPTION>
Three months ended March 31, 1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                         CONSUMER       BUSINESS        MORTGAGE                                       TOTAL
(IN THOUSANDS)                            BANKING        BANKING         LENDING         TREASURY        OTHER       SEGMENTS
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>              <C>             <C>             <C>          <C>
Net interest income                     $  36,817     $   7,821        $   26,503      $    1,522      $    23      $   72,686
Provision for loan losses                     195           947             1,023              --           --           2,165
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision        36,622         6,874            25,480           1,522           23          70,521
Noninterest income                         10,029           432             4,254           4,038        2,823          21,576
Noninterest expense                        35,672         4,463             6,831           1,992        2,007          50,965
- ------------------------------------------------------------------------------------------------------------------------------------
Income (loss) before income taxes          10,979         2,843            22,903           3,568          839          41,132
Income taxes                                3,761           968             7,848           1,217          286          14,080
- ------------------------------------------------------------------------------------------------------------------------------------
Net income (loss) after taxes           $   7,218     $   1,875        $   15,055      $    2,351      $   553      $   27,052
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets at period end              $ 807,962     $ 750,160        $3,969,915      $4,084,543      $21,217      $9,633,797
</TABLE>


                                       12
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

The consumer  banking segment  includes  consumer lending and the Bank's deposit
generation  and direct  banking  activities,  which  include  the  operation  of
automated  teller machines and  telebanking  customer  support,  sales and small
business lending. The business banking segment includes the Bank's investment in
commercial and industrial  loans and commercial real estate loans.  The business
banking  segment also  includes  deposits  and cash  management  activities  for
business banking. The mortgage lending segment includes the Bank's investment in
residential  real estate loan  origination,  servicing and  secondary  marketing
activities.  The treasury segment  includes the Bank's  investment in assets and
liabilities  managed  by  Treasury  and  includes   interest-bearing   deposits,
securities,  Federal Home Loan Bank  advances,  repurchase  agreements and other
borrowings. All other includes the results of Webster's trust and investment and
insurance  subsidiaries,  which offer  products to both  consumer  and  business
customers.

During 1999,  Webster changed its internal funds transfer  pricing  methodology,
which  charges or credits for the source or use of funds.  This change  effected
net  interest  income for all  reported segments.  As a result of this change in
methodology  there was an  increase  in interest  income  allocated  to Consumer
Banking  and an  increase in interest  expense  allocated  to Business  Banking,
Mortgage  Lending  and  Treasury.   The  allocations  are  subject  to  periodic
adjustment as the internal management  accounting system is revised and business
or product lines within the segments change.  Also,  because the development and
application of these  methodologies is a dynamic process,  the financial results
presented may be periodically revised.

Management allocates indirect expenses to its business segments.  These expenses
include administration, finance, operations and other support related functions.
Net income (loss) after taxes for the segments do not include certain income and
expense categories (net of taxes), that aggregate to net expense of $3.1 million
for the three  months  ended March 31, 2000 and 1999  respectively,  that do not
directly relate to segments.  The major  categories not included in the segments
for the three months ended March 31, 2000 and 1999, were (on a before tax basis)
$3.6 million and $3.7 million,  respectively,  of capital securities expense and
$1.0 million of dividend expense on the preferred stock  subsidiary  corporation
for each respective period.


NOTE 8 - INCOME TAXES
         ------------

Total income tax expense for the three month  periods  ended March 2000 and 1999
was $13.3 million and $12.5 million,  respectively.  Tax expense for the current
year three month period is higher than the corresponding period primarily due to
a higher level of income before taxes. During the first quarter of 1999, Webster
formed a Connecticut  Passive Investment  Company ("PIC").  PICs are exempt from
state income  taxation in  Connecticut,  and the dividends  paid from a PIC to a
related  financial  institution  is also exempt from  inclusion  in  Connecticut
taxable  income.  Webster Bank  qualifies as a financial  institution  under the
Connecticut  statute.  The exemption is effective for tax years  beginning on or
after January 1, 1999.


                                       13
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

NOTE 9 - NET INCOME PER COMMON SHARE
         ---------------------------

The following  tables reconcile the components of basic and diluted earnings per
share.

<TABLE>
<CAPTION>
                                                                                             Three months ended March 31,
- ------------------------------------------------------------------------------------------------------------------------------------
(In thousands, except per share data)                                                              2000              1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>                <C>
BASIC EARNINGS PER SHARE:
Net income                                                                                $       26,811     $      23,973
- ------------------------------------------------------------------------------------------------------------------------------------
Weighted-average common shares outstanding                                                        43,606            43,646
- ------------------------------------------------------------------------------------------------------------------------------------
Basic earnings per share                                                                  $          .61     $         .55
- ------------------------------------------------------------------------------------------------------------------------------------
DILUTED EARNINGS PER SHARE:
Net income                                                                                $       26,811     $      23,973
- ------------------------------------------------------------------------------------------------------------------------------------
Weighted-average common shares outstanding                                                        43,606            43,646
Potential dilutive common stock:
   Options                                                                                           545               761
Total weighted-average diluted shares                                                             44,151            44,407
- ------------------------------------------------------------------------------------------------------------------------------------
Diluted earnings per share                                                                $          .61     $         .54
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

At March 31, 2000 and 1999, options to purchase  1,181,391and  663,497 shares of
common stock at exercise prices between $22.10 and $35.38 and $29.20 and $35.38,
respectively, were not considered in the computation of diluted potential common
stock since the options'  exercise  prices were greater than the average  market
price of Webster common stock for the 2000 and 1999 quarter periods.


NOTE 10 - CORPORATION-OBLIGATED  MANDATORILY  REDEEMABLE  CAPITAL  SECURITIES OF
          ----------------------------------------------------------------------
          SUBSIDIARY TRUSTS HOLDING SOLELY JUNIOR SUBORDINATED DEBENTURES OF THE
          ----------------------------------------------------------------------
          CORPORATION
          -----------

During 1997, Webster formed a statutory business trust,  Webster Capital Trust I
("Trust I"), of which Webster owns all of the common  stock.  Trust I exists for
the sole purpose of issuing  trust  securities  and investing the proceeds in an
equivalent amount of subordinated debentures of the Corporation.  On January 31,
1997,  Trust I completed a $100 million  underwritten  public  offering of 9.36%
Corporation-Obligated  Manditorily  Redeemable  Capital  Securities  of  Webster
Capital  Trust I  ("capital  securities").  The  sole  asset  of Trust I is $100
million of Webster's 9.36% junior  subordinated  deferrable  interest debentures
due in 2027  ("subordinated  debt securities"),  purchased by Trust I on January
30,  1997.  On April 1, 1997,  Eagle  Financial  Capital  Trust I,  subsequently
renamed Webster  Capital Trust II ("Trust II"),  completed a $50 million private
placement of 10.00% capital securities. Proceeds from the issue were invested by
Trust II in junior  subordinated  deferrable  debentures  issued by Eagle due in
2027. These  debentures  represent the sole assets of Trust II. The subordinated
debt  securities are unsecured  obligations of Webster and are  subordinate  and
junior in right of payment to all  present  and future  senior  indebtedness  of
Webster.  Webster has entered into  guarantees,  which  together with  Webster's
obligations under the subordinated debt securities and the declarations of trust
governing  Trust  I and  Trust  II,  including  its  obligations  to pay  costs,
expenses,  debts and liabilities (other than trust securities),  provides a full
and unconditional guarantee of amounts on the capital securities. Expense on the
securities including amortization of issuance costs, for the three month periods
ended  March 31, 2000 and March 31,  1999,  was $3.6  million and $3.7  million,
respectively.


                                       14
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

NOTE 11 - ACCOUNTING STANDARDS
          --------------------

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting Standard ("SFAS"),  No. 133, "Accounting for Derivative
Instruments and Hedging Activities".  This statement establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives), and for hedging activities. The accounting for changes in the fair
value of a  derivative  depends on the intended  use of the  derivative  and the
resulting  designation.  Under this  statement,  an entity  that elects to apply
hedge  accounting  is required to  establish  at the  inception of the hedge the
method it will use for assessing the effectiveness of the hedging derivative and
the measurement  approach for  determining the ineffective  aspect of the hedge.
Those methods must be consistent  with the entity's  approach to managing  risk.
SFAS No.  133,  as  amended by SFAS No.  137,  is now  effective  for all fiscal
quarters of fiscal years beginning  after June 15, 2000. Upon adoption,  hedging
relationships must be designated anew and documented  pursuant to the provisions
of this statement. Early adoption is permitted, however, retroactive application
is  prohibited.  Management is in the process of  evaluating  the impact of this
statement on its financial position and results of operations.


NOTE 12 - SUBSEQUENT EVENTS
          -----------------

FOLLIS, WYLIE & LANE

On April 5, 2000,  Webster through its wholly owned insurance  subsidiary Damman
announced  the   acquisition  of  Follis,   Wylie  &  Lane,  a  privately  owned
Hamden-based  insurance agency. Follis, Wylie & Lane, which has seven employees,
wrote $10 million in premiums in 1999 and had revenues of $1 million. The agency
offers a full range of insurance services, including property and casualty, life
and health.  The agency's  operations will be relocated to the Webster Insurance
office in  Wallingford.  The  acquisition  was  accounted  for as a purchase and
completed during April 2000.



                                       15
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

GENERAL
- -------

Webster  Financial  Corporation  ("Webster" or the  "Corporation"),  through its
subsidiaries,  Webster Bank (the "Bank") and Damman Associates, Inc. ("Damman"),
delivers financial services to individuals, families and businesses primarily in
Connecticut. Webster emphasizes five business lines - consumer banking, business
banking,   mortgage  lending,  trust  and  investment  services,  and  insurance
services, each supported by centralized  administration and operations.  Webster
has  grown  significantly  in  recent  years,  primarily  through  a  series  of
acquisitions which have expanded and strengthened its franchise.

Webster on a  consolidated  basis at March 31,  2000 and  December  31, 1999 had
total assets of $10.1 billion and $9.9 billion, total securities of $3.2 billion
and $3.1 billion,  respectively, and net loans receivable of $6.0 billion at the
end of each  respective  period.  Total deposits at each period ending March 31,
2000 and  December  31, 1999 were $6.2  billion.  Shareholders'  equity  totaled
$600.5  million and $635.7  million at March 31,  2000 and  December  31,  1999,
respectively.

At March 31, 2000, the assets of Webster, on an unconsolidated basis,  consisted
primarily of its investments in the Bank and Damman that totaled $706.7 million,
investment   securities  of  $121.7   million  and  $8.0  million  of  cash  and
interest-bearing   deposits.  Primary  sources  of  income  to  Webster,  on  an
unconsolidated  basis, are dividend payments received from the Bank and interest
and dividends from investment  securities.  Primary  expenses of Webster,  on an
unconsolidated  basis,  are interest  expense on borrowings and interest expense
related to the capital securities.

The Bank's  deposits  are  federally  insured by the Federal  Deposit  Insurance
Corporation  ("FDIC").  The  Bank  is  a  Bank  Insurance  Fund  ("BIF")  member
institution and at March 31, 2000, approximately 76% of the Bank's deposits were
subject to BIF  assessment  rates and 24% were  subject  to Savings  Association
Insurance Fund ("SAIF") assessment rates.

Webster,  as a  holding  company,  and the Bank  are  subject  to  comprehensive
regulation, examination and supervision by the Office of Thrift Supervision (the
"OTS"), as the primary federal regulator. Webster is also subject to regulation,
examination  and  supervision  by the  FDIC  as to  certain  matters.  Webster's
executive offices are located at Webster Plaza,  Waterbury,  Connecticut  06702.
Its  telephone  number  is  (203)  753-2921.   Webster's  internet  website  is:
www.websterbank.com.


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

NONACCRUAL ASSETS

Webster devotes significant  attention to maintaining high asset quality through
conservative underwriting standards,  active servicing of loans and aggressively
managing  nonaccrual assets. The aggregate amount of nonaccrual assets decreased
to $40.1  million at March 31, 2000 from $43.3  million at December 31, 1999 and
decreased as a percentage of total assets to .40% at March 31, 2000 from .44% at
December 31,  1999.  Nonaccrual  loans  decreased  $2.5  million and  foreclosed
properties  decreased $763,000 during the current year first quarter period. The
allowance  for loan losses at March 31, 2000 was $74.6  million and  represented
208% of  nonaccrual  loans  and  1.2%  of  total  loans.  Total  allowances  for
nonaccrual assets of $74.8 million  represented 186% of nonaccrual  assets.  The
following table details nonaccrual assets for the periods presented.


                                       16
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                       MARCH 31,     DECEMBER 31,
(In thousands)                                                                                           2000             1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>             <C>
NONACCRUAL ASSETS:

Loans accounted for on a nonaccrual basis:
   Residential                                                                                      $   10,570      $   11,490
   Commercial                                                                                           24,225          25,722
   Consumer                                                                                              1,128           1,182
FORECLOSED PROPERTIES:
   Residential and Consumer                                                                              2,665           2,699
   Commercial                                                                                            1,481           2,210
- ------------------------------------------------------------------------------------------------------------------------------------
      Total                                                                                         $   40,069      $   43,303
- ------------------------------------------------------------------------------------------------------------------------------------


<CAPTION>
A summary of the activity in the allowance for loan losses follows:
                                                                                                    FOR THE THREE MONTHS ENDED
                                                                                                        MARCH 31,     MARCH 31,
(Dollars in thousands)                                                                                    2000           1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                 <C>             <C>
Balance at beginning of period                                                                      $   72,658      $   65,201
CHARGE-OFFS:
   Residential real estate                                                                                (492)           (431)
   Consumer                                                                                               (290)             (2)
   Commercial                                                                                             (163)           (575)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                          (945)         (1,008)
RECOVERIES:
   Residential real estate                                                                                  70             297
   Consumer                                                                                                 91             318
   Commercial                                                                                              487              45
- ------------------------------------------------------------------------------------------------------------------------------------
Net charge-offs                                                                                           (297)           (348)
Provisions charged to operations                                                                         2,200           2,168
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at end of period                                                                            $   74,561      $   67,021
- ------------------------------------------------------------------------------------------------------------------------------------
Ratio of net charge-offs to average loans outstanding                                                    0.005%          0.006%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net charge-offs  decreased for the 2000 quarter period when compared to the same
period in 1999 due primarily to reduced commercial loan net charge-offs  quarter
that were partially  offset by increased net  charge-offs  for  residential  and
consumer loans for the current quarter period. Provision for loan losses expense
for the current year period remained  relatively  unchanged when compared to the
previous  year same period.  Management  believes  that the  allowance  for loan
losses at March 31, 2000 is adequate to cover expected losses in the portfolio.

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

Interest-rate  risk  is  the  sensitivity  of  the  market  value  of  Webster's
interest-sensitive  assets and  liabilities  and the  sensitivity  of  Webster's
earnings  to changes  in  interest  rates over  short-term  and  long-term  time
horizons.  The primary goal of interest-rate  risk management is to control risk
within  limits  approved by  Webster's  Board of  Directors.  Webster's  Asset &
Liability  Management  Committee  manages  interest-rate  risk to  maximize  net
interest  income  and net  market  value  over  time in  changing  interest-rate
environments.  Management measures  interest-rate risk using simulation analyses
with  particular  emphasis  on  measuring  changes in net  market  value and net
interest income in different rate environments.  Market value is measured as the
net present value of future cash flows.

Simulation analysis incorporates assumptions about balance sheet changes such as
asset and liability growth,  loan and deposit pricing and changes due to the mix
of assets and liabilities. Key assumptions relate to the behavior of


                                       17
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

interest rates and spreads,  fluctuations in product balances, prepayment speeds
and decay  rates on  deposits.  From  such  simulations,  interest-rate  risk is
quantified and appropriate strategies are formulated and implemented.

Webster also uses as part of its  asset/liability  management  strategy  various
interest-rate  contracts including futures and options,  interest-rate swaps and
interest-rate caps and floors.  Webster utilizes these financial  instruments to
manage  interest-rate  risk  by  reducing  net  exposures.  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 on the value of the instruments. The
notional amount of interest-rate  financial instruments is the amount upon which
interest and other payments under the contract are based. The notional amount is
not  exchanged  and  therefore,  the notional  amounts  should not be taken as a
measure of credit risk.

Webster  holds  futures and options  positions  and  interest-rate  contracts to
minimize  the price  volatility  of certain  assets held as Trading  Securities.
Changes  in  the  market  value  of  these   positions  are  recognized  in  the
Consolidated Statements of Income in the period for which the change occurred.

The  following  table   summarizes  the  estimated  market  value  of  Webster's
interest-sensitive  assets and interest-sensitive  liabilities at March 31, 2000
and December 31, 1999,  and the  projected  change to market  values if interest
rates instantaneously increase or decrease by 100 basis points.



<TABLE>
<CAPTION>
                                                      Book                 Market              Estimated Market Value Impact
(Dollars in thousands)                                Value                Value               -100 BP              +100 BP
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>              <C>                    <C>                 <C>
 MARCH 31, 2000

 Interest Sensitive Assets:
            Trading                               $    97,100      $      97,100          $      (619)        $       (252)
            Non-trading                             8,928,915          8,835,313              208,802             (232,084)
 Interest Sensitive Liabilities                     9,364,753          9,011,258             (128,839)             125,224

            Net Impact                                                                         79,344             (107,112)
            Net Impact as % of interest
              sensitive assets                                                                    0.9%                (1.2)%

DECEMBER 31, 1999

 Interest Sensitive Assets:
            Trading                              $     50,854      $      50,854          $        181        $       (479)
            Non-trading                             8,780,473          8,695,323               223,137            (256,650)
 Interest Sensitive Liabilities                     9,219,951          8,838,371              (139,222)            129,373

            Net Impact                                                                          84,096            (127,756)
            Net Impact as % of interest
              sensitive assets                                                                     1.0%               (1.5)%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

The tables above exclude  interest-earning assets that are not directly impacted
by changes in interest rates.  These assets include equity  securities of $187.7
million at March 31, 2000 and $201.4 million at December 31, 1999 and nonaccrual
loans of $35.9  million at March 31, 2000 and $38.4 million at December 31, 1999
(see "Asset


                                       18
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

Quality"  within  the MD&A).  Values for  mortgage  servicing  rights  have been
included in the tables above as movements in interest rates affect the valuation
of the servicing rights. Equity securities and nonaccrual assets not included in
the above tables are, however,  subject to fluctuations in market value based on
other  risks.  The equity  securities  at March 31, 2000 and  December  31, 1999
include $103.3 million and $103.9 million,  respectively, of FHLB stock which is
insensitive to market fluctuations.

Interest-sensitive assets, net of interest-sensitive  liabilities, when impacted
by a minus 100 basis  point rate  change,  result in a favorable  $79.3  million
change in net market  values for March 31, 2000  compared  to a favorable  $84.1
million net market value change at December 31, 1999.  These  changes  represent
0.9%   of   interest-sensitive   assets   at   March   31,   2000  and  1.0%  of
interest-sensitive  assets at  December  31,  1999.  A plus 100 basis point rate
change results in an unfavorable $107.1 million or 1.2% change at March 31, 2000
compared to an unfavorable $127.8 million or 1.5% change in December 31, 1999.

Based on Webster's  asset/liability mix at March 31, 2000,  management estimates
that an instantaneous  100 basis point increase in interest rates would decrease
net  interest  income  over the next twelve  months by  approximately  4.6%.  An
instantaneous  100 basis point  decline in interest  rates  would  increase  net
interest income by  approximately  3.6%.  These estimates assume that management
takes no action to mitigate any negative effects from changing interest rates.

The market values and net interest income  estimates are subject to factors that
could  cause  actual  results  to differ.  Management  believes  that  Webster's
interest-rate risk position at March 31, 2000,  represents a reasonable level of
risk.


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

The Bank is required to maintain  minimum  levels of liquid assets as defined by
regulations  adopted by the OTS.  This  requirement,  which may be varied by the
OTS, is based upon a percentage  of net  withdrawable  deposits  and  short-term
borrowings.  The  required  liquidity  ratio is  currently  4.00% and the Bank's
liquidity ratio at December 31, 1999 exceeded the requirement. Webster Bank also
is required by  regulation to maintain  sufficient  liquidity to ensure safe and
sound  operations.  Adequate  liquidity  as  assessed  by the OTS may vary  from
institution  to  institution  depending  on such  factors  as the  institution's
overall asset/liability structure, market conditions, competition and the nature
of the  institution's  deposit and loan  customers.  The OTS  considers  both an
institution's  liquidity  ratio  as well  as  safety  and  soundness  issues  in
assessing whether an institution has sufficient liquidity.

Liquidity  management  allows  Webster to meet cash needs at a  reasonable  cost
under various operating environments. Liquidity is actively managed and reviewed
in order to maintain stable cost effective funding to support the balance sheet.
Liquidity  comes from a variety of sources such as the cash flow from  operating
activities  including  principal and interest payments on loans and investments,
unpledged  securities  which can be sold or  utilized  to secure  funding and by
maintaining the ability to attract new deposits. Webster's goal is to maintain a
strong base of core deposits to support its growing balance sheet.

Management  monitors  current and projected cash needs and adjusts  liquidity as
necessary.  Webster has a detailed liquidity contingency plan, which is designed
to respond to liquidity  concerns in a prompt and  comprehensive  manner.  It is
designed to provide early detection of potential  problems and details  specific
actions required to address liquidity risks.


                                       19
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

Webster  is a member  of the  Federal  Home Loan Bank  ("FHLB")  system  and has
additional  borrowing  capacity from the FHLB of $1.6 billion at March 31, 2000.
At that date, the Bank had FHLB advances outstanding of $1.9 billion compared to
$1.7 billion at December 31, 1999.

Webster's  main sources of liquidity at the holding  company level are dividends
from the Bank,  investment  income and net proceeds  from capital  offerings and
borrowings.  The main uses of liquidity  are  purchases  of  available  for sale
securities,  the payment of dividends  to common  stockholders,  repurchases  of
Webster's  common  stock,  and the payment of  interest to holders of  Webster's
senior notes and capital securities.  The senior notes have a current book value
of $40.0 million and will mature on June 30, 2000. Repayment of the senior notes
will come from general  operating funds.  There are certain  restrictions on the
payment of dividends by the Bank to Webster.  Webster also maintains $90 million
in revolving lines of credit with correspondent banks.

During  the first  quarter of 2000,  Webster  repurchased  a total of  2,888,897
shares of its common stock under previously announced  repurchase programs.  The
total cost of the repurchased shares was $64.6 million with an average per share
cost of approximately  $22.36. The repurchased stock was specifically related to
the purchase  acquisition  of Levine that closed during  February,  2000 and the
pending  acquisition  of Mechanics  that is scheduled to close during the second
quarter of 2000. See Note 2.

Applicable  OTS  regulations  require the Bank,  as a federal  savings  bank, to
satisfy  certain  minimum  capital  requirements,  including a leverage  capital
requirement and risk-based  capital  requirements.  As an OTS regulated  savings
institution, the Bank is also subject to a minimum tangible capital requirement.
At March 31, 2000, the Bank was in full compliance  with all applicable  capital
requirements.


                                       20
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

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

GENERAL

Net income for the three month period ended March 31, 2000, was $26.8 million or
$.61 per diluted  share  compared to $24.0 million or $.54 per diluted share for
the same period ended March 31, 1999. The increase in net income of $2.8 million
for the current  quarter  period is primarily  the result of higher net interest
income  and fees and  service  charges  income  partially  offset  by  increased
operating expenses.

NET INTEREST INCOME

Net interest  income for the three month  periods ended March 31, 2000 and 1999,
amounted  to $76.3  million and $72.7  million,  respectively.  Increased  total
interest income and total interest  expense for the current quarter period are a
result of higher  interest  rates and a higher  volume of  interest-earning  and
interest-bearing  average  funds.  The  higher  interest  rates are due from the
Federal  Reserve's  increases  in the prime  lending  since the end of the first
quarter of 1999. The increase in the volume of average assets and liabilities is
due,  in  part,  to  the   acquisitions  of  Maritime  Bank  and  Trust  Company
("Maritime") and Village Bancorp,  Inc.  ("Village") which were completed during
the second quarter of 1999.  Interest-rate  spread for the 2000 and 1999 quarter
periods were 3.10% and 3.08%, respectively.

INTEREST INCOME

Total interest  income for the three month periods ended March 31, 2000 and 1999
was $169.6 million and $160.0  million,  respectively.  The increase in interest
income for the  current  quarter  period is the result of an  increase of $503.5
million in average  loans as well as an  increased  yield  earned on loans.  The
higher yield on loans reflects a general  increase in base rates.  Additionally,
the  change in the mix of the loan  portfolio  to a higher  level of  commercial
loans,  also contributed to the increase in interest income.  The yield on total
interest-earning  assets for the three  month  periods  ended March 31, 2000 and
1999, was 7.21% and 7.06%, respectively.

INTEREST EXPENSE

Total  interest  expense  for the three month  periods  ended March 31, 2000 and
1999,  was $93.4  million  and $87.3  million,  respectively.  The  increase  in
interest  expense for the current  quarter  period is primarily the result of an
increase of $322.8 million in average  borrowed funds as well as higher realized
costs on the borrowed funds. The total cost of interest-bearing  liabilities was
4.11% and 3.98%, respectively, for the 2000 and 1999 first quarter periods.


                                       21
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

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>
                                                                           THREE MONTHS ENDED MARCH 31,
(Dollars in thousands)                                                2000                                 1999
- ------------------------------------------------------------------------------------------------------------------------------------
                                                          AVERAGE                AVERAGE      AVERAGE                AVERAGE
                                                          BALANCE    INTEREST     YIELD       BALANCE     INTEREST    YIELD
                                                          -------    --------     -----       -------     --------    -----
<S>                                                  <C>           <C>            <C>     <C>           <C>           <C>
ASSETS
INTEREST-EARNING ASSETS:
Loans                                                $   6,078,613 $  116,481     7.68 %  $   5,575,148 $  104,292    7.59 %
Securities                                               3,233,024     53,162     6.35 (a)    3,529,490     55,734    6.34 (a)
                                                         ---------   --------     ----        ---------    -------    -----
     TOTAL INTEREST-EARNING ASSETS                       9,311,637    169,643     7.21        9,104,638    160,026    7.06
                                                                      -------                              -------
Noninterest-earning assets                                 682,901                              635,444
                                                          --------                             --------
     TOTAL ASSETS                                    $   9,994,538                        $   9,740,082
                                                         =========                            =========

LIABILITIES AND SHAREHOLDERS' EQUITY
INTEREST-BEARING LIABILITIES:
Deposits                                             $   6,142,361     49,982     3.27 %  $   6,188,019     52,808    3.46 %
Borrowings                                               2,984,276     43,389     5.85        2,661,440     34,532    5.26
                                                         ---------     ------     ----        ---------    -------    ----
     TOTAL INTEREST-BEARING LIABILITIES                  9,126,637     93,371     4.11        8,849,459     87,340    3.98
                                                                       ------                              -------
Noninterest-bearing liabilities                             64,359                               82,176
                                                      ------------                              -------
     TOTAL LIABILITIES                                   9,190,996                            8,931,635

Capital securities and preferred stock of
  subsidiary corporation                                   199,577                              199,577

SHAREHOLDERS' EQUITY                                       603,965                              608,870
                                                          --------                             --------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $   9,994,538                        $   9,740,082
                                                         =========                            =========

NET INTEREST INCOME                                                $   76,272                            $  72,686
                                                                       ======                              =======
INTEREST-RATE SPREAD                                                              3.10 %                              3.08  %
                                                                                  =====                               =====
NET YIELD ON AVERAGE INTEREST-EARNING ASSETS                                      3.22 %                              3.24 %
                                                                                  ====                                =====
</TABLE>



(a)       For  purposes  of this  computation,  unrealized  gains  (losses)  are
          excluded from the average rate calculations.

- --------------------------------------------------------------------------------


PROVISION FOR LOAN LOSSES
- -------------------------

The  provision for loan losses was $2.2 million for the three month period ended
March 31, 2000,  an increase of $35 thousand  from the same quarter in 1999.  At
March 31, 2000, the allowance for loan losses was $74.6 million and  represented
207.6% of nonaccrual  loans compared to $67.0 million and 202.1%,  respectively,
for the three month period ended March 31, 1999.


                                       22
<PAGE>


                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

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

- --------------------------------------------------------------------------------

NONINTEREST INCOME

Total  noninterest  income increased $6.0 million or 27.9% for the quarter ended
March 31, 2000 as compared to the same  quarter in 1999.  The  increase  for the
current quarter period is primarily  attributable to a $2.3 million  increase in
fees and  service  charges,  a $2.3  million  increase  in trust and  investment
services,  $1.6 million in insurance  commissions and a $1.2 million increase in
the realized net gain on the sale of securities.  These favorable variances were
partially  offset by lower net gains on the sale of loans and loan servicing for
the  current  quarter  period.  The  increase  in fees and  services  charges is
primarily attributable to an increase in volume resulting from acquisitions that
have been  completed over the past year and an increase in the rates charged for
fees and  service  charges.  During  1999,  Webster  formed  its own  investment
services operation,  Webster Investment  Services ("WIS"),  Inc. a broker-dealer
subsidiary  of Webster  Bank.  WIS offers  mutual  funds and fixed and  variable
annuities,  in addition to individual  securities  transactions  as requested by
customers.  Previously,  Webster outsourced the investment services and received
only a portion of the income. The increase in insurance  commissions is a result
of an increase in revenue from  Damman,  which can be  attributed  to the Levine
acquisition.

NONINTEREST EXPENSES

Total noninterest  expenses for the three month periods ended March 31, 2000 and
1999,  were $61.5  million and $55.6  million,  respectively.  The $5.9  million
increase for the current quarter period was primarily the result of higher costs
for salaries and employee  benefits of $4.2 million and  furniture and equipment
expenses of $1.3  million.  The higher  costs for  salaries and benefits and the
corresponding  increase in furniture and equipment  expenses is due primarily to
the formation of WIS, the Maritime, Village and Nowlending, LLC acquisitions and
other  initiatives  at Webster.  The  intangible  amortization  has increased in
conjunction with the purchase acquisitions of Maritime,  Village and Nowlending,
LLC.


INCOME TAXES

Total income tax expense for the three month  periods  ended March 2000 and 1999
was $13.3 million and $12.5 million,  respectively.  Tax expense for the current
year three month period is higher than the corresponding period primarily due to
a higher level of income before taxes. During the first quarter of 1999, Webster
formed a Connecticut  Passive Investment  Company ("PIC").  PICs are exempt from
state income  taxation in  Connecticut,  and the dividends  paid from a PIC to a
related  financial  institution  are also exempt from  inclusion in  Connecticut
taxable  income.  Webster Bank  qualifies as a financial  institution  under the
Connecticut  statute.  The exemption is effective for tax years  beginning on or
after January 1, 1999.

FORWARD LOOKING STATEMENTS
- --------------------------

This  report  contains  forward-looking  statements  within  the  meaning of the
Securities  and Exchange Act of 1934,  as amended.  Actual  results could differ
materially from management expectations, projections and estimates. Factors that
could cause future results to vary from current management expectations include,
but are not limited to, general economic conditions,  legislative and regulatory
changes, monetary and fiscal policies of the federal government,  changes in tax
policies,  rates and  regulations of federal,  state and local tax  authorities,
changes in interest  rates,  deposit flows,  the cost of funds,  demand for loan
products, demand for financial services, competition,  changes in the quality or
composition of Webster's loan and investment  portfolios,  changes in accounting
principles,   policies  or   guidelines,   and  other   economic,   competitive,
governmental and technological factors affecting Webster's operations,  markets,
products services and prices.  Such developments could have an adverse impact on
Webster's financial position and results of operations.


                                       23
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

- --------------------------------------------------------------------------------

                           PART II - OTHER INFORMATION


Item 1.    Legal Proceedings - Not Applicable.

Item 2.    Changes in Securities and Use of Proceeds

          (a)       Not Applicable

          (b)       Not Applicable

          (c)       On February 22, 2000,  in exchange for an aggregate of 1,589
                    shares of Levine  common  stock,  Webster  issued to Messrs.
                    Gerald  U.  Levine,   Daniel  Carter,   David  Pugliese  and
                    Christopher   Brodeur  an  aggregate  of  44,901  shares  of
                    Webster's common stock and paid an aggregate of $5.1 million
                    in cash pursuant to the Stock Purchase  Agreement,  dated as
                    of  February  1,  2000,  by  and  among  Webster   Financial
                    Corporation  and Damman  Associates  and LLIA,  Inc.,  Louis
                    Levine Agency, Inc.,  Retirement Planning Associates,  Inc.,
                    Levine Financial Services, Inc., Religious Benefit Services,
                    Inc., and Levine Surety,  Inc. and Gerald U. Levine,  Daniel
                    Carter,  David Pugliese and Christopher  Brodeur.  The offer
                    and sale of the stock satisfied the  requirements of Section
                    (4)(2)  of the  Securities  Act of  1933,  as  amended  (the
                    "Securities  Act")  (transactions by an issuer not involving
                    any public offering).

Item 3.    Defaults Upon Senior Securities - Not Applicable.

Item 4.    Submission of Matters to a Vote of Security Holders  - Not Applicable

Item 5.    Other Information - Not Applicable

Item 6.    Exhibits and Reports on Form 8-K

           (a)  Exhibits

                Exhibit No.         Description
                -----------         -----------
                    27              Financial Data Tables.

           (b)  Reports on Form 8-K

           Webster  filed  the  following  Current  Report  on Form 8-K with the
           Securities  and Exchange  Commission  (the "SEC")  during the quarter
           ended March 31, 2000:

           Current  Report on Form 8-K filed  with the SEC on  February  9, 2000
           (date of report  February 3, 2000)  (announcing the date of Webster's
           2000 annual meeting of shareholders).


                                       24
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

- --------------------------------------------------------------------------------


                                   SIGNATURES


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


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



Date:   May 15, 2000                 By:    /s/ Peter J. Swiatek
- -------------------------                   --------------------
                                            Peter J. Swiatek
                                            Controller and Acting Principal
                                            Financial Officer and
                                            Acting Principal Accounting Officer




























                                       25
<PAGE>

                 WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES

- --------------------------------------------------------------------------------

                                  EXHIBIT INDEX



         Exhibit No.      Description
         -----------      -----------
             27           Financial Data Tables.












                                       26

<TABLE> <S> <C>


<ARTICLE>                                             9
<MULTIPLIER>                                          1000
<CURRENCY>                                            US

<S>                             <C>                         <C>
<PERIOD-TYPE>                      3-MOS                     3-MOS
<FISCAL-YEAR-END>                             DEC-31-2000               DEC-31-1999
<PERIOD-START>                                JAN-01-2000               JAN-01-1999
<PERIOD-END>                                  MAR-31-2000               MAR-31-1999
<EXCHANGE-RATE>                               1                         1
<CASH>                                            202,231                   180,571
<INT-BEARING-DEPOSITS>                              2,106                    77,771
<FED-FUNDS-SOLD>                                        0                         0
<TRADING-ASSETS>                                   97,100                    73,971
<INVESTMENTS-HELD-FOR-SALE>                     2,762,265                 2,966,614
<INVESTMENTS-CARRYING>                            302,762                   355,325
<INVESTMENTS-MARKET>                              289,608                   354,110
<LOANS>                                         6,100,104                 5,594,267
<ALLOWANCE>                                        74,561                    67,021
<TOTAL-ASSETS>                                 10,060,974                 9,633,797
<DEPOSITS>                                      6,196,297                 6,145,269
<SHORT-TERM>                                    1,721,783                 1,896,405
<LIABILITIES-OTHER>                               120,986                    96,194
<LONG-TERM>                                     1,221,850                   671,919
                                   0                         0
                                             0                         0
<COMMON>                                              456                       458
<OTHER-SE>                                        600,025                   582,613
<TOTAL-LIABILITIES-AND-EQUITY>                 10,060,974                 9,633,797
<INTEREST-LOAN>                                   116,481                   104,292
<INTEREST-INVEST>                                  53,162                    55,734
<INTEREST-OTHER>                                        0                         0
<INTEREST-TOTAL>                                  169,643                   160,026
<INTEREST-DEPOSIT>                                 49,982                    52,808
<INTEREST-EXPENSE>                                 93,371                    87,340
<INTEREST-INCOME-NET>                              76,272                    72,686
<LOAN-LOSSES>                                       2,200                     2,165
<SECURITIES-GAINS>                                  3,050                     1,882
<EXPENSE-OTHER>                                    61,549                    55,646
<INCOME-PRETAX>                                    40,108                    36,451
<INCOME-PRE-EXTRAORDINARY>                         40,108                    36,451
<EXTRAORDINARY>                                         0                         0
<CHANGES>                                               0                         0
<NET-INCOME>                                       26,811                    23,973
<EPS-BASIC>                                           .61                      0.55
<EPS-DILUTED>                                         .61                      0.54
<YIELD-ACTUAL>                                       3.22                      3.24
<LOANS-NON>                                        35,923                    33,163
<LOANS-PAST>                                          639                       836
<LOANS-TROUBLED>                                    5,959                     6,053
<LOANS-PROBLEM>                                     6,986                         0
<ALLOWANCE-OPEN>                                   72,658                    65,201
<CHARGE-OFFS>                                         945                     1,008
<RECOVERIES>                                          648                       663
<ALLOWANCE-CLOSE>                                  74,561                    67,021
<ALLOWANCE-DOMESTIC>                               74,561                    67,021
<ALLOWANCE-FOREIGN>                                     0                         0
<ALLOWANCE-UNALLOCATED>                                 0                         0


</TABLE>


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