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

                                    FORM 10-Q
(Mark One)

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

     For the quarterly period ended               March 31, 2002
                                    --------------------------------------------

                                       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 0-16668
                                                -------

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

                      Delaware                              22-2866913
- ------------------------------------        ------------------------------------
     (State or other jurisdiction of        (I.R.S. Employer Identification No.)
      incorporation or organization)


  838 Market Street, Wilmington, Delaware                       19899
- -----------------------------------------         ------------------------------
(Address of principal executive offices)                      (Zip Code)


                                  (302)792-6000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

         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.   YES  X    NO
                                                ---      ---

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of May 6, 2002:

Common Stock, par value $.01 per share                       9,094,242
- --------------------------------------                       ---------
       (Title of Class)                               (Shares Outstanding)


                           WSFS FINANCIAL CORPORATION

                                    FORM 10-Q

                                      INDEX

                          PART I. Financial Information
                                                                            Page
                                                                            ----
Item 1.    Financial Statements
           --------------------

           Consolidated Statement of Operations for the Three Months
           Ended March 31, 2002 and 2001 (Unaudited).......................... 3

           Consolidated Statement of Condition as of March 31, 2002
           (Unaudited) and December 31, 2001.................................. 4

           Consolidated Statement of Cash Flows for the Three Months Ended
           March 31, 2002 and 2001 (Unaudited)................................ 5

           Notes to the Consolidated Financial Statements for the Three
           Months Ended March 31, 2002 and 2001 (Unaudited)................... 6

Item 2.  Management's Discussion and Analysis of Financial Condition
         -----------------------------------------------------------
           and Results of Operations..........................................12
           -------------------------

Item 3. Quantitative and Qualitative Disclosures About Market Risk............21
        ----------------------------------------------------------


                           PART II. Other Information

Item 4.    Submission of Matters to a Vote of Security Holders................21
           ---------------------------------------------------

Item 6.    Exhibits and Reports on Form 8-K...................................21
           --------------------------------

Signatures ...................................................................22


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                                              Three months ended
                                                                                   March 31,
                                                                           ------------------------
                                                                                2002        2001
                                                                                ----        ----
                                                                                   (Unaudited)
                                                                       (In Thousands, Except per Share Data)
                                                                                            
Interest income:
     Interest and fees on loans ...........................................   $ 20,622    $ 20,573
     Interest on mortgage-backed securities ...............................      4,106       6,012
     Interest and dividends on investment securities ......................        242         455
     Interest on investments in reverse mortgages .........................      6,994       1,784
     Other interest income ................................................        413         794
                                                                              --------    --------
                                                                                32,377      29,618
                                                                              --------    --------
Interest expense:
     Interest on deposits .................................................      4,625      10,688
     Interest on Federal Home Loan Bank advances ..........................      4,528       3,206
     Interest on federal funds purchased and securities
       sold under agreements to repurchase ................................        536         809
     Interest on Trust Preferred borrowings ...............................        636         964
     Interest on other borrowings .........................................        100         127
                                                                              --------    --------
                                                                                10,425      15,794
                                                                              --------    --------

Net interest income .......................................................     21,952      13,824
Provision for loan losses .................................................        755         393
                                                                              --------    --------
Net interest income after provision for loan losses .......................     21,197      13,431
                                                                              --------    --------

Other income:
     Loan servicing fee income ............................................        811         647
     Deposit service charges ..............................................      2,082       1,966
     Credit/debit card and ATM income .....................................      1,855       1,550
     Gain on sales of loans ...............................................     11,844       2,917
     Other income .........................................................      1,116         970
                                                                              --------    --------
                                                                                17,708       8,050
                                                                              --------    --------
Other expenses:
     Salaries, benefits and other compensation ............................     13,300       8,605
     Equipment expense ....................................................      1,377       1,016
     Data processing  and operation expense ...............................      1,282       1,097
     Occupancy expense ....................................................      1,246       1,309
     Marketing expense ....................................................        656         755
     Professional fees ....................................................      1,143         582
     ATM fraud (recovery) loss ............................................       (198)        421
     Other operating expenses .............................................      3,793       3,022
                                                                              --------    --------
                                                                                22,599      16,807
                                                                              --------    --------

Income before minority interest, taxes and cumulative effect of change
  in accounting principle .................................................     16,306       4,674
Less minority interest ....................................................      2,405        (747)
                                                                              --------    --------
Income before taxes and cumulative effect of change in accounting principle     13,901       5,421
Income tax provision ......................................................      5,178       1,701
                                                                              --------    --------
Income before cumulative effect of change in accounting principle .........      8,723       3,720
Cumulative effect of change in accounting principle, net of $469,000 in tax        703           -
                                                                              --------    --------

Net income ................................................................   $  9,426    $  3,720
                                                                              ========    ========

Basic earnings per share:
Income before cumulative effect of change in accounting principle .........   $   0.95    $   0.37
 Cumulative effective of a change in accounting principle, net of tax .....       0.08           -
                                                                              --------    --------

Net income ................................................................   $   1.03    $   0.37
                                                                              ========    ========

Diluted earnings per share:
Income before cumulative effect of change in accounting principle .........   $   0.93        0.37
 Cumulative effective of change in accounting principle ...................       0.08           -
                                                                              --------    --------

Net income ................................................................   $   1.01    $   0.37
                                                                              ========    ========


   The accompanying notes are an integral part of these financial statements

                                      -3-


                           WSFS FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENT OF CONDITION


                                                                                     March 31,   December 31,
                                                                                      2002           2001
                                                                                  ------------   ------------
                                                                                   (Unaudited)
                                                                                         (In Thousands)
                                                                                         
Assets

Cash and due from banks .......................................................   $    96,975    $   104,813
Federal funds sold and securities purchased under agreements to resell ........         8,100         65,779
Interest-bearing deposits in other banks ......................................        15,097         28,360
Investment securities held-to-maturity ........................................        11,634         12,396
Investment securities available-for-sale ......................................         1,774          1,798
Mortgage-backed securities held-to-maturity ...................................        59,327         70,285
Mortgage-backed securities available-for-sale .................................       347,300        291,439
Investment in reverse mortgages, net ..........................................        35,570         33,939
Loans held-for-sale ...........................................................        67,086         84,741
Loans, net of allowance for loan losses of $20,995 at March 31, 2002
  and $21,597 at December 31, 2001 ............................................     1,052,394      1,030,631
Stock in Federal Home Loan Bank of Pittsburgh, at cost ........................        23,500         28,750
Assets acquired through foreclosure ...........................................           325            432
Premises and equipment ........................................................        15,938         16,438
Accrued interest and other assets .............................................        36,292         28,824
Loans, operating leases and other assets of discontinued operations ...........        96,753        115,295
                                                                                  -----------    -----------

Total assets ..................................................................   $ 1,868,065    $ 1,913,920
                                                                                  ===========    ===========

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
    Noninterest-bearing demand ................................................   $   179,551    $   171,801
    Money market and interest-bearing demand ..................................       322,033        327,635
    Savings ...................................................................       317,687        313,246
    Time ......................................................................       304,769        303,059
    Jumbo certificates of deposit - retail ....................................        12,615          9,695
                                                                                  -----------    -----------
      Total retail deposits ...................................................     1,136,655      1,125,436
    Jumbo certificates of deposit - other .....................................        15,113         12,334
    Brokered certificates of deposit ..........................................             -          8,347
                                                                                  -----------    -----------
      Total deposits ..........................................................     1,151,768      1,146,117

Federal funds purchased and securities sold under agreements to repurchase ....        45,000         45,000
Federal Home Loan Bank advances ...............................................       455,000        520,000
Trust Preferred borrowings ....................................................        50,000         50,000
Other borrowed funds ..........................................................        30,725         30,480
Accrued expenses and other liabilities ........................................        22,270         16,519
                                                                                  -----------    -----------
Total liabilities .............................................................     1,754,763      1,808,116
                                                                                  -----------    -----------

Minority Interest .............................................................         5,010          5,801

Stockholders' Equity:
Serial preferred stock $.01 par value, 7,500,000 shares authorized; none
    issued and outstanding ....................................................             -              -
Common stock $.01 par value, 20,000,000 shares authorized; issued
    14,826,011 at March 31, 2002 and 14,823,651 at December 31, 2001 ..........           148            148
Capital in excess of par value ................................................        59,136         59,079
Accumulated other comprehensive income ........................................         2,893          3,146
Retained earnings .............................................................       117,014        107,950
Treasury stock at cost, 5,709,469 shares at March 31, 2002 and 5,677,169 shares
    at December 31, 2001 ......................................................       (70,899)       (70,320)
                                                                                  -----------    -----------
Total stockholders' equity ....................................................       108,292        100,003
                                                                                  -----------    -----------
Total liabilities minority interest and stockholders' equity ..................   $ 1,868,065    $ 1,913,920
                                                                                  ===========    ===========

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

                                      -4-


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS


                                                                                            Three Months Ended March 31,
                                                                                                 2002          2001
                                                                                               ---------     ---------
                                                                                                    (Unaudited)

                                                                                                   (In Thousands)
                                                                                                    
Operating activities:
    Net income .............................................................................   $   9,426    $   3,720
    Adjustments to reconcile net income to cash provided by (used for) operating activities:
      Provision for loan losses ............................................................         755          393
      Depreciation, accretion and amortization .............................................       1,136          729
      Increase in accrued interest receivable and other assets .............................      (7,412)      (5,066)
      Origination of loans held-for-sale ...................................................    (300,952)     (88,000)
      Proceeds from sales of loans held-for-sale ...........................................     317,659       70,892
      Increase in accrued interest payable and other liabilities ...........................       5,650        2,415
      Increase in reverse mortgage capitalized interest, net ...............................      (8,165)      (1,742)
      Minority interest in net income ......................................................       2,405         (747)
      Other, net ...........................................................................          33        2,983
                                                                                               ---------    ---------
      Net cash provided by (used for) operating activities .................................      20,535      (14,423)
                                                                                               ---------    ---------

Investing activities:
    Net decrease (increase)  in interest-bearing deposits in other banks ...................      13,263      (14,320)
    Maturities of investment securities ....................................................         807        8,045
    Sales of investment securities available-for-sale ......................................           -          500
    Repayments of mortgage-backed securities held-to-maturity ..............................      10,885        4,529
    Repayments of mortgage-backed securities available-for-sale ............................      71,466       33,202
    Purchases of mortgage-backed securities available-for-sale .............................    (128,875)     (76,364)
    Repayments on reverse mortgages ........................................................       9,386        4,021
    Disbursements for reverse mortgages ....................................................      (1,681)      (1,855)
    Sales of loans .........................................................................       5,986            -
    Purchase of loans ......................................................................     (13,664)      (1,497)
    Net (increase) decrease in loans .......................................................     (13,795)      13,186
    Net decrease in stock of Federal Home Loan Bank of Pittsburgh ..........................       5,250       11,950
    Receipts from investment in real estate ................................................           -          270
    Sales of assets acquired through foreclosure, net ......................................         166          229
    Premises and equipment, net ............................................................        (603)        (802)
                                                                                               ---------    ---------
   Net cash used for investing activities ..................................................     (41,409)     (18,906)
                                                                                               ---------    ---------

Financing activities:
    Net increase in demand and savings deposits ............................................       6,869       60,152
    Net  (decrease) increase in time deposits ..............................................        (938)      11,949
    Receipts from FHLB borrowings ..........................................................     170,000       45,000
    Repayments of FHLB borrowings ..........................................................    (235,000)     (65,000)
    Net decrease in obligations under capital lease ........................................         (36)         (30)
    Dividends paid on common stock .........................................................        (362)        (405)
    Issuance of common stock ...............................................................          57            6
    Purchase of treasury stock, net of reissuance ..........................................        (579)      (1,938)
    Minority Interest ......................................................................      (3,196)         (28)
                                                                                               ---------    ---------
  Net cash (used for) provided by financing activities .....................................     (63,185)      49,706
                                                                                               ---------    ---------
  (Decrease) increase in cash and cash equivalents .........................................     (84,059)      16,377
  Change in net assets from discontinued operations ........................................      18,542       18,014
  Cash and cash equivalents at beginning of period .........................................     170,592       91,349
                                                                                               ---------    ---------
  Cash and cash equivalents at end of period ...............................................   $ 105,075    $ 125,740
                                                                                               =========    =========

Supplemental Disclosure of Cash Flow Information:
  Cash paid for interest during the quarter ................................................   $  10,106    $  13,805
  Cash paid for income taxes, net ..........................................................       3,528        2,098

  Loans and transferred to assets acquired through foreclosure .............................          40          324
  Net change in other comprehensive income .................................................        (253)       1,660


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

                                      -5-


                           WSFS FINANCIAL CORPORATION
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
               FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001
                                   (UNAUDITED)

1.       BASIS OF PRESENTATION

     The consolidated  financial  statements  include the accounts of the parent
company,  WSFS  Capital  Trust I, WSFS and its  wholly-owned  subsidiaries,  838
Investment Group, Inc. and Star States Development Company (SSDC) as well as not
wholly-owned, but majority controlled subsidiaries, Wilmington National Finance,
Inc.  (WNF) and  CustomerOne  Financial  Network,  Inc.  (C1FN),  see Note 4 for
further discussion of non-wholly owned subsidiaries.

     As discussed  in Note 3 of the  financial  statements,  the results of WSFS
Credit Corporation (WCC), the Corporation's wholly owned indirect auto financing
and leasing subsidiary, are presented as discontinued operations,  retroactively
restated for all periods presented.

     The consolidated statement of condition at March 31, 2002, the consolidated
statement of  operations  for the three months ended March 31, 2002 and 2001 and
the  consolidated  statement  of cash flows for the three months ended March 31,
2002 and 2001 are  unaudited,  and  include all  adjustments  solely of a normal
recurring   nature  which   management   believes  are   necessary  for  a  fair
presentation.  Certain  reclassifications  have been  made to the  prior  year's
financial  statements for conformity with the current year's  presentation.  All
significant  intercompany  transactions  are  eliminated in  consolidation.  The
results of  operations  for the  three-month  period ended March 31, 2002 is not
necessarily indicative of the expected results for the full year ending December
31, 2002.  Such  statements  have been  prepared in accordance  with  accounting
principles  generally accepted in the United States of America and applicable to
the banking industry.  The accompanying unaudited financial statements should be
read in  conjunction  with the audited  financial  statements  and notes thereto
included in the Corporation's 2001 Annual Report.

2.   EARNINGS PER SHARE

     The  following  table  sets  forth the  computation  of basic  and  diluted
earnings per share:



                                                                               For the three months ended
                                                                                       March 31,
                                                                                  -------------------
                                                                                    2002       2001
                                                                                  --------   --------
                                                                               (In Thousands, Except per
                                                                                       Share Data)
                                                                                     
Numerator:
- ----------
Income before cumulative effect of a change in accounting principle ...........   $  8,723   $  3,720
Cumulative effect of a change in accounting principle, net of $469,000 in tax .        703          -
                                                                                  --------   --------
Net income ....................................................................   $  9,426   $  3,720
                                                                                  ========   ========

Denominator:
- ------------
  Denominator for basic earnings per share - weighted average shares ..........      9,133     10,117
  Employee stock options ......................................................        183         54
                                                                                  --------   --------
  Denominator for diluted earnings per share - adjusted weighted average shares
    and assumed exercise ......................................................      9,316     10,171
                                                                                  ========   ========

Earnings per share:
- -------------------
Basic:
Income before cumulative effect of a change in accounting principle ...........   $   0.95   $   0.37
Cumulative effect of a change in accounting principle, net of $469,000 in tax .       0.08          -
                                                                                  --------   --------
Net income ....................................................................   $   1.03   $   0.37
                                                                                  ========   ========

Diluted:
Income before cumulative effect of a change in accounting principle ...........   $   0.93   $   0.37
Cumulative effect of a change in accounting principle, net of $469,000 in tax .       0.08          -
                                                                                  --------   --------
Net income ....................................................................   $   1.01   $   0.37
                                                                                  ========   ========

Outstanding common stock equivalents having no dilutive effect ................     53,720    530,048


                                      -6-

3.   Discontinued Operations of a Business Segment

     The operations of WSFS Credit  Corporation (WCC) were discontinued in 2000.
Accordingly,  the  results of WCC's  operations,  are  treated  as  Discontinued
Operations of a Business Segment,  and shown separate from the Company's results
of continuing operations in reported results of the Corporation.  WCC, which had
4,012 lease  contracts  and 1,585 loan  contracts at March 31,  2002,  no longer
accepts new  applications  but  continues to service  existing  loans and leases
until their maturity. Management estimates that substantially all loan and lease
contracts will mature by the end of December 2003.

     In December 2000, the Corporation established a $6.2 million pretax reserve
to absorb  expected  future losses of WCC. As used vehicle  values  continued to
deteriorate,  $3.1  million was added to this  reserve in 2001 for the  expected
losses in the business during its wind-down.

     Due to the uncertainty of a number of factors,  including  residual values,
interest  rate  volatility  and credit  quality,  this  reserve  is  reevaluated
quarterly with adjustments, if necessary, recorded as income/losses on wind-down
of discontinued  operations.  The balance of reserves residual losses represents
management's best estimate of losses inherent to the remaining portfolio.

     The following chart depicts the loans, operating leases and other assets of
discontinued operations at March 31, 2002 and December 31, 2001:



                                                                     At March 31,   At December 31,
                                                                         2002             2001
                                                                     --------           --------
                                                                            (In Thousands)
                                                                               
Vehicles under operating leases, net .............................   $ 86,261          $102,288
Net loans ........................................................     13,392            16,131
Other noncash ....................................................      3,424             3,241
assets
Less:
    Reserve for losses of
     discontinued operations......................................      6,324             6,365
                                                                     --------          --------
Loans, operating leases and other assets of
  discontinued operations ........................................   $ 96,753          $115,295
                                                                     ========          ========


The following table depicts the net income from discontinued  operations for the
three months ended March 31, 2002 and 2001:

                                      For the three months Ended March 31,
                                      ------------------------------------
                                                2002            2001
                                              -------         -------
                                                   (In thousands)
Interest income ......................        $   302         $   559
Allocated interest expense (1) .......            755           2,992
                                              -------         -------
Net interest expense .................           (453)         (2,433)
Loan and lease servicing fee income ..            132             149
Rental income on operating leases, net            610           2,678
Other income .........................              4               4
                                              -------         -------
                                                  746           2,831
  Other operating expenses ...........            334             526
                                              -------         -------
(Loss) income before taxes ...........            (41)           (128)
Reserve for discontinued operations ..             41             128
                                              -------         -------

Income from discontinued operations ..        $     -         $     -
                                              =======         =======

(1)  Allocated  interest  expense for the three  months ended March 31, 2001 was
     based on the  Company's  average  wholesale  borrowing  rate of 6.22% which
     approximated  a  marginal  funding  cost of  this  business.  Beginning  in
     December  2001,  the  allocated  interest  expense  is  based  on a  direct
     matched-maturity  funding  of  the  net  non-cash  assets  of  discontinued
     operations.  The average  borrowing  rate for the first quarter of 2002 was
     2.88%

                                      -7-


4.   INVESTMENTS IN NONWHOLLY-OWNED SUBSIDIARIES

     The Corporation consolidates two non-wholly owned subsidiaries, CustomerOne
Financial Network, Inc. (C1FN) and Wilmington National Finance, Inc. (WNF).

     C1FN  provides   direct-to-customer   marketing,   servicing  and  Internet
development and technology  management for branchless financial services.  Since
the  fourth  quarter of 1999 WSFS and C1FN have been  engaged in a joint  effort
through a division of WSFS,  Everbank,  to provide branchless financial services
on a national  level.  WSFS originally  invested $5.5 million,  which had a book
value of $2.3 million at March 31, 2002  including  approximately  $1 million in
goodwill.  WSFS  currently  has a 28% interest in C1FN,  and warrants to acquire
additional ownership under certain circumstances, but exercises majority control
through a voting trust. Therefore,  the results of C1FN are and will continue to
be  consolidated  into WSFS.  C1FN paid a management fee to WSFS of $120,000 for
both the quarters ended March 31, 2002 and 2001 and are partially  eliminated in
consolidation.

     Under the terms of its agreement  with WSFS,  C1FN had the right to acquire
the  deposits  and  business  of Everbank if C1FN  obtained  its own  depository
institution  charter.  C1FN  has  recently  concluded  that  it is  likely  that
sufficient  capital  cannot  be  raised on a timely  basis.  As a  result,  C1FN
withdrew  their  application  to the  Office of Thrift  Supervision  (OTS) for a
separate  thrift  charter in April  2002.  WSFS and C1FN are  considering  their
remaining  options  which  include  the sale of the  division.  Preservation  or
enhancement  of WSFS'  investment  in this case would  depend on the sale price.
Other  possibilities  include a write-off of WSFS'  investment  in C1FN. In this
case,  other  costs,  which are not  expected to be  material,  may result.  The
ultimate strategy and degree of success cannot be determined at this time.

     C1FN/Everbank   is  currently  a  relatively   low  margin   business.   If
C1FN/Everbank  is  sold  or  otherwise  exited,  the  Corporation  would  likely
experience an improvement in  performance  ratios such as the efficiency  ratio,
net  interest  margin and the return on average  assets and  equity,  as well as
capital ratios.

     WNF is a 51% owned  subsidiary  and began  operations in December  1999. In
addition, WSFS holds warrants to purchase an additional 14% ownership.  WNF is a
nonconforming  mortgage banker generally dealing in higher grade subprime loans.
WNF solicits and originates its loans primarily as a result of referrals through
independent mortgage brokers, although direct-to-consumer originations accounted
for 6% and 14% of total  originations  for the three months ended March 31, 2002
and 2001,  respectively.  WNF originates all loans and sells its originations to
investors, typically well known regional banks or national finance companies, on
a  whole   loan,   servicing-released   basis   for  cash   premiums   only  (no
securitizations).  Mortgage loans are sold with very limited recourse beyond the
standard representations and warranties.

     WNF has a  centralized  secondary  marketing  function  which  analyzes the
product  offerings of the various end  investors,  consolidates  the  investors'
underwriting  guidelines  into the  product  parameters  that WNF  offers to its
brokers and ultimately  sells WNF's  originations to the end investors.  Between
the time loans are  originated  and sold,  they are  warehoused on WNF's balance
sheet. WSFS provides temporary  financing for the loans through a warehouse line
of credit with an adjustable  rate based on the one-month FHLB Advance rate plus
90 basis points. This line is limited to $135 million but could increase to $150
million on a temporary  basis. At March 31, 2002,  $57.7 million was outstanding
on this line. For the quarters ended March 31, 2002 and 2001,  loans remained in
the warehouse for an average of 27 and 33 days,  respectively before being sold.
The  percentage of loans in the warehouse  that were 45 days old or greater were
2.15% at March 31, 2002 and 3.82% at March 31, 2001. WNF's total assets at March
31, 2002 and 2001 were $71.8 million and $33.6  million,  respectively.  For the
three months  ended March 31, 2002,  WNF added $1.7 million to the net income of
the Corporation compared to $190,000 for the year ended March 31, 2000. At March
31, 2001, WSFS also held $3.0 million in preferred stock of WNF.

5.  ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING

     The  Corporation  has an  interest-rate  cap with a notional  amount of $50
million, which limits 3-month LIBOR to 6% for ten years ending December 1, 2008.
The cap is being used to hedge the cash flows of $50 million in

                                      -8-


trust preferred floating rate debt. The cap was recorded at the date of purchase
in other assets, at a cost of $2.4 million.  The fair market value (FMV),  which
at inception is equal to the cost, has two  components:  the intrinsic value and
the time  value  of the  option.  The cap is  marked-to-market  quarterly,  with
changes in the  intrinsic  value of the cap, net of tax,  included in a separate
component  of other  comprehensive  income and  changes in the time value of the
option  included  directly  in interest  expense as required  under SFAS 133. In
addition,  the ineffective  portion,  if any, is expensed in the period in which
ineffectiveness  is determined.  It has been determined that the hedge is highly
effective and can  reasonably be expected to remain so.  Management is not aware
of any events that would result in the  reclassification  into earnings of gains
and losses that are currently reported in accumulated other comprehensive income
except for the change in the FMV of the interest rate cap, which pertains to the
time  value of the  hedging  instrument.  The fair  value is  estimated  using a
standard sophisticated option model and quoted prices for similar instruments.

     Everbank  enters into  short-term  forward  foreign  exchange  contracts to
provide  an  effective  fair value  hedge on the  foreign  currency  denominated
deposits from fluctuations  that may occur in world currency  markets.  At March
31, 2002 and 2001,  the Everbank had entered into such contracts with a notional
amount of $66.2 million and $48.2 million, respectively. During the three months
ended  March 31,  2002 and 2001,  the  expense  associated  with  these  hedging
contracts was almost  entirely  offset by changes in the fair value of the world
currency denominated deposits. There was no material impact on other income.

     The  following  depicts  the change in fair market  value of the  Company's
derivatives:



                                            2002                                       2001
                              ----------------------------------        -----------------------------------
                                  At                       At               At                      At
                              January 1,   Change      March 31,        January 1,    Change      March 31,
                              ----------   ------      ---------        ----------    ------      ---------
                                                     (In Thousands)
                                                                                 
Interest Rate Cap:
- ------------------

Intrinsic value (1)            $   589    $   269       $   858(1)        $   193     $   (67)      $   126(1)
Time value (2)                   1,945        (58)(2)     1,887             1,804          70(2)      1,874
                               -------   ---------      -------          --------     -------       -------

Total                          $ 2,534    $   211       $ 2,745           $ 1,997     $     3       $ 2,000
                               =======    =======       =======           =======     =======       =======

Foreign Exchange Contracts
- --------------------------

Time Value                     $  (395)   $ 1,396       $ 1,001           $ 1,385     $(3,504)      $(2,119)
                               =======    =======       =======           =======     =======       =======


(1)  Included in other comprehensive income, net of taxes.
(2)  Included  in  interest   expense  on  the  hedged  item  (trust   preferred
     borrowings).

6.       COMPREHENSIVE INCOME

     The following  schedule  depicts other  comprehensive  income in accordance
SFAS No. 130:



                                                                         Three Months Ended March 31,
                                                                         ----------------------------
                                                                             2002             2001
                                                                           --------          -------
                                                                                (In Thousands)
                                                                                     
Net income ........................................................         $ 9,426          $ 3,720
Other comprehensive income:
    Net unrealized holding (losses) gains on securities
    available-for-sale arising during the period ..................            (427)           1,704
    Net unrealized holding (losses) gains arising during the period
       on derivatives used for cash flow hedge ....................             175              (44)
    Reclassification adjustment for gains included in net income ..              (1)               -
                                                                            -------          -------

Total comprehensive income ........................................         $ 9,173          $ 5,380
                                                                            =======          =======

                                      -9-


7.       TAXES ON INCOME

     The Corporation  accounts for income taxes in accordance with SFAS No. 109,
which  requires the recording of deferred  income taxes that reflect the net tax
effects of  temporary  differences  between the  carrying  amounts of assets and
liabilities for financial reporting purposes and the amounts used for income tax
purposes. Management has assessed allowances on the deferred income taxes due to
limitations  imposed by the Internal Revenue Code and  uncertainties,  including
the timing of settlement and realization of these differences.

     The Internal  Revenue  Service (IRS) is examining the Company's U.S. income
tax returns for the periods ended December  31,1995 through 1999. As part of the
examination  the IRS  issued a Notice  of  Proposed  Adjustment  related  to the
utilization of certain net operating loss carryovers.  At the end of March 2002,
the  Corporation  settled an appeal of this Notice of Proposed  Adjustment.  The
settlement  did not have a material  impact on the  financial  statements of the
Corporation.  Management does not expect the outcome of the ongoing  examination
to have a material impact on the financial statements of the Corporation.

8.   SEGMENT INFORMATION

     Under the  definition  of SFAS No. 131,  Disclosures  About  Segments of an
Enterprise and Related Information, the Corporation had three operating segments
during the three months ended March 31, 2002 and 2001:  WSFS, C1FN and WNF. C1FN
and WNF are not  wholly-owned,  but are  majority-controlled  subsidiaries  that
began operating in 1999. As majority controlled subsidiaries,  they are included
in consolidated financial statements, including segment reporting.

     The WSFS segment  provides  financial  products to consumer and  commercial
customers within its geographical footprint through its branch network. WSFS has
a 28% interest in C1FN, but,  retains  majority control of C1FN through a voting
trust.  C1FN  provides  direct-to-customer  marketing,  servicing  and  Internet
development and technology management for "branchless" financial services.  WSFS
and C1FN are engaged in joint effort  through a division of WSFS,  Everbank,  to
provide Internet banking on a national level.  WNF, a 51% owned  subsidiary,  is
engaged in sub-prime home equity mortgage  banking.  WNF conducts  activities on
national level and aggregates loans primarily  through brokers and sells them to
investors.

     Reportable  segments are business  units that offer  different  services to
distinct customers.  The reportable segments are managed separately because they
operate under different  regulations and provide services to distinct customers.
The  Corporation  evaluates  performance  based on pretax  ordinary  income  and
allocates  resources based on these results.  Segment  information for the three
months ended March 31, 2002 and 2001 follow:

                                      -10-



                                                       At or For the Three Months Ended March 31,
                                   --------------------------------------------------------------------------------
                                                   2002                                       2001
                                   --------------------------------------   ---------------------------------------
                                                                     (In Thousands)
                                     WSFS      C1FN       WNF      Total     WSFS        C1FN      WNF      Total
                                     ----      ----       ---      -----     ----        ----      ---      -----
                                                                                 
External customer revenues:
     Interest income               $27,733   $ 2,893    $ 1,751   $32,377   $25,517   $ 3,515    $   586   $29,618
     Other income                    5,053     1,011     11,644    17,708     4,626       633      2,791     8,050
                                   -------   -------    -------   -------   -------   -------    -------   -------
Total external customer revenues    32,786     3,904     13,395    50,085    30,143     4,148      3,377    37,668
                                   -------   -------    -------   -------   -------   -------    -------   -------
Intersegment revenues:
     Interest income                   600         -          6       606       417         -         14       431
     Other income                       66         -         54       120       120         -          -       120
                                   -------   -------    -------   -------   -------   -------    -------   -------
Total intersegment revenues            666         -         60       726       537         -         14       551
                                   -------   -------    -------   -------   -------   -------    -------   -------
Total revenue                       33,452     3,904     13,455    50,811    30,680     4,148      3,391    38,219

External customer expenses:
     Interest expense                9,078     1,345          2    10,425    13,201     2,591          2    15,794
     Other expenses                 12,300     2,696      7,237    22,233    11,282     2,399      2,587    16,268
     Other depreciation and
       amortization                    854       133        134     1,121       774        90         68       932
                                   -------   -------    -------   -------   -------   -------    -------   -------
Total external customer expenses    22,232     4,174      7,373    33,779    25,257     5,080      2,657    32,994
                                   -------   -------    -------   -------   -------   -------    -------   -------
Intersegment expenses:
     Interest expense                    6         -        600       606        14         -        417       431
     Other expenses                      -       120          -       120         -       120          -       120
                                   -------   -------    -------   -------   -------   -------    -------   -------
Total intersegment expenses              6       120        600       726        14       120        417       551
                                   -------   -------    -------   -------   -------   -------    -------   -------
Total expenses                      22,238     4,294      7,973    34,505    25,271     5,200      3,074    33,545

Income before minority interest,
taxes and cumulative effect of
change in accounting principle     $11,214   $  (390)   $ 5,482   $16,306   $ 5,409   $(1,052)   $   317   $ 4,674
                                   -------   -------    -------   -------   -------   -------    -------   -------

Minority interest                                                   2,405                                     (747)
Provision for income taxes                                          5,178                                    1,701
Cumulative effect of a change in
   accounting principle                                               703                                        -
                                                                  -------                                  -------
Consolidated net income                                           $ 9,426                                  $ 3,720
                                                                  =======                                  =======




====================================================================================================================================
                                                                                               
Mortgage backed securities    $  158,280   $  248,347   $        -   $  406,627   $  175,054   $  205,579   $        -   $  380,633

Total segment assets          $1,560,960   $  301,840   $   71,843   $1,934,643   $1,557,009   $  245,854       33,608    1,836,471

Elimination of intersegment
  receivables                                                           (66,578)                                            (39,747)
                                                                     ----------                                          ----------
Total consolidated assets                                            $1,868,065                                          $1,796,724
                                                                     ==========                                          ==========

Deposits                      $1,019,244   $  293,589   $        -   $1,312,833   $1,034,842   $  236,254   $        -   $1,271,096

Elimination of intersegment
  deposits                                                             (161,065)                                            (78,900)
                                                                     ----------                                          ----------
Total Consolidated deposits                                          $1,151,768                                          $1,192,196
                                                                     ==========                                          ==========

Segment liabilities           $1,454,255   $ 295,265    $   65,016   $1,814,536   $1,455,631      237,307   $   32,952    1,725,890

Elimination of intersegment
  liabilities                                                           (59,773)                                            (34,488)
                                                                     ----------                                          ----------
Consolidated liabilities                                             $1,754,763                                          $1,691,402
                                                                     ==========                                          ==========

Capital expenditures          $      194   $      28    $      392   $      614        $   618      $  173  $       42   $      833
====================================================================================================================================


                                      -11-




ITEM 2. WSFS  FINANCIAL  CORPORATION  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF
- ------  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

     WSFS Financial  Corporation  (Company or  Corporation)  is a thrift holding
company  headquartered  in  Wilmington,   Delaware.  Substantially  all  of  the
Corporation's  assets  are  held  by its  subsidiary,  Wilmington  Savings  Fund
Society,  FSB  (WSFS).  Founded  in 1832,  WSFS is one of the  oldest  financial
institutions  in the  country.  As a federal  savings  bank  which was  formerly
chartered as a state mutual savings bank, WSFS enjoys broader  investment powers
than most other financial institutions.  These grandfathered powers have allowed
WSFS to  diversify  its revenue  sources to a greater  extent than most  savings
banks.  WSFS has served the residents of the Delaware Valley for 170 years. WSFS
is the largest thrift institution  headquartered in Delaware and among the three
or four  largest  financial  institutions  in the  state  on the  basis of total
deposits traditionally garnered in-market. The Corporation's primary market area
is the  mid-Atlantic  region of the United  States which is  characterized  by a
diversified  manufacturing  and  service  economy.  The  long-term  goal  of the
Corporation is to maintain its high-performing financial services company status
by  focusing  on  its  core  banking  business  while  occasionally   developing
profitable niches in highly-synergistic businesses that have a strategic fit.

     WSFS  provides  residential  and  commercial  real estate,  commercial  and
consumer  lending  services,  as  well  as  cash  management  services.  Lending
activities are funded primarily with retail deposit services and borrowings.  At
March 31, 2001 there were 22 retail banking offices located in northern Delaware
and southeastern  Pennsylvania in which WSFS conducted  banking  operations.  In
January 2002 for  strategic  reasons,  WSFS  transferred  five  in-store  branch
offices  that  were  outside  of  its  core   footprint  to  another   financial
institution.  Deposits are insured to their legal maximum by the Federal Deposit
Insurance Corporation (FDIC).

     The Corporation has two  consolidated  subsidiaries,  WSFS and WSFS Capital
Trust I, and no  unconsolidated  subsidiaries  or  off-balance  sheet  entities.
Fully-owned   and   consolidated   subsidiaries  of  WSFS  include  WSFS  Credit
Corporation (WCC), which is engaged primarily in indirect motor vehicle leasing;
and 838 Investment  Group,  Inc.,  which markets  various third party  insurance
products and securities  through WSFS' branch system. An additional  subsidiary,
Star States Development  Company (SSDC), is currently  inactive.  In addition to
the wholly owned subsidiaries, the Corporation consolidates two non-wholly owned
subsidiaries, CustomerOne Financial Network, Inc. (C1FN) and Wilmington National
Finance,  Inc. (WNF).  See footnote 4 of the financial  statements for a further
discussion.



FINANCIAL CONDITION, CAPITAL RESOURCES AND LIQUIDITY

     Financial Condition

     Total assets  decreased $45.9 million during the first three months of 2002
to $1.9 billion at March 31, 2002. This decrease occurred  predominantly in cash
and liquid investments,  which declined $78.8 million during the quarter.  These
funds were redirected to pay down borrowings, fund the $44.9 million increase in
mortgage  backed  securities,  and the  $21.8  million  in net loan  growth.  In
addition,  loans,  operating leases and other assets of discontinued  operations
decreased $18.5 million during the quarter,  predominantly due to run-off in the
loan and lease  portfolios.  Loans held for sale also  decreased  $17.7  million
during the quarter.

     Total liabilities decreased $53.4 million during the first quarter of 2002,
to $1.8  billion.  Total  borrowings  decreased as $65.0 million in Federal Home
Loan Bank advances  matured during the quarter.  This decline was offset in part
by retail deposit growth of $11.2 million during the quarter.

      Capital Resources

     Stockholders'  equity  increased $8.3 million between December 31, 2001 and
March 31, 2002. This increase  reflects net income of $9.4 million for the first
quarter of 2002,  partially  offset by the purchase of 37,300 shares of treasury
stock  for  $641,000  ($17.18  per  share  average).  At  March  31,  2002,  the
Corporation  held 5,709,469 shares

                                      -12-


of its common stock in its treasury at a cost of $70.9 million. In addition, the
Corporation declared a cash dividend of $362,000.

     Below  is a table  presenting  the  Bank's  consolidated  capital  position
relative to the minimum regulatory requirements as of March 31, 2002 (dollars in
thousands):



                                                                                                      To be Well-Capitalized
                                                   Consolidated              For Capital             Under Prompt Corrective
                                                   Bank Capital           Adequacy Purposes              Action Provisions
                                            --------------------------  ------------------------     ------------------------
                                                               % of                      % of                      % of
                                              Amount          Assets       Amount       Assets        Amount      Assets
                                              ------         --------      ------     ----------      ------     ---------
                                                                                               
Total Capital
  (to Risk-Weighted Assets) ........         $160,145          12.82%     $99,931         8.00%      $124,914      10.00%
Core Capital (to Adjusted
  Tangible Assets)..................          150,194           8.03       74,803         4.00         93,504       5.00
Tangible Capital (to Tangible
  Assets) ..........................          150,194           8.03       28,051         1.50            N/A        N/A
Tier 1 Capital (to Risk-Weighted
  Assets)...........................          150,194          12.02          N/A          N/A         74,948       6.00


     Under  Office of Thrift  Supervision  (OTS)  capital  regulations,  savings
institutions such as the Bank must maintain  "tangible" capital equal to 1.5% of
adjusted  total assets,  "core"  capital equal to 4.0% of adjusted total assets,
"Tier  1"  capital  equal  to  4.0% of  risk  weighted  assets  and  "total"  or
"risk-based"  capital (a combination of core and "supplementary"  capital) equal
to 8.0% of risk-weighted  assets.  Failure to meet minimum capital  requirements
can initiate certain mandatory - and possibly additional discretionary - actions
by regulators  that, if undertaken,  could have a direct  material effect on the
Bank's financial  statements.  At March 31, 2002 the Bank was in compliance with
regulatory capital requirements and was deemed a "well-capitalized" institution.

    Liquidity

    In accordance with Thrift Bulletin 77, the OTS requires institutions such as
WSFS to maintain adequate liquidity to assure safe and sound operation. At March
31, 2002, WSFS' liquidity ratio of cash and qualified assets to net withdrawable
deposits  and  borrowings  due  within  one year was 5.6%  compared  to 10.8% at
December 31, 2001.  Management  monitors  liquidity daily and maintains  funding
sources to meet  unforeseen  changes  in cash  requirements.  The  Corporation's
primary  financing  sources are  deposits,  repayments  of loans and  investment
securities,  sales of loans  and  borrowings.  In  addition,  the  Corporation's
liquidity  requirements  can be  accomplished  through the use of its  borrowing
capacity from the FHLB of  Pittsburgh,  the sale of certain  securities  and the
pledging of certain loans for other lines of credit.  Management  believes these
sources are sufficient to maintain the required and prudent levels of liquidity.

INVESTMENT IN REVERSE MORTGAGES

         Reverse  mortgage  loans are contracts  that require the lender to make
monthly advances throughout the borrower's life or until the borrower relocates,
prepays or the home is sold,  at which time the loan  becomes  due and  payable.
Since reverse  mortgages are  nonrecourse  obligations,  the loan repayments are
generally  limited to the sale  proceeds of the  borrower's  residence,  and the
mortgage balance consists of cash advanced, interest compounded over the life of
the loan and a premium which represents a portion of the shared  appreciation in
the home's value, if any, or a percentage of the value of the residence.

     At March 31, 2002, the  Corporation's  net investment in reverse  mortgages
totaled $35.6  million.  The yield for the three months ended March 31, 2002 was
84.09 % compared to 20.86% for the first quarter of 2001. This increase in yield
reflects very strong actual cash flows from the portfolio. These cash flows have
been driven by the continued  strong housing market and a higher repayment rate,
which is  consistent  with the seasoning of the  portfolio.  The yields can vary
significantly  from  period to period  depending  on actual and  estimated  cash
flows. Management currently expects the long-term yield to be approximately 26%.
Since  funding  and

                                      -13-


operating  costs  associated  with reverse  mortgages are  relatively  small and
stable,  any change in reverse mortgage revenue can have a significant effect on
the Corporation's pre-tax income.


NONPERFORMING ASSETS

    The  following  table sets  forth the  Corporation's  nonperforming  assets,
restructured loans and past due loans at the dates indicated. Past due loans are
loans  contractually  past  due 90  days or more  as to  principal  or  interest
payments but which remain on accrual  status  because they are  considered  well
secured and in the process of collection.

                                                         March 31,  December 31,
                                                           2002        2001
                                                           ----        ----
                                                             (In thousands)
Nonaccruing loans:
     Commercial .......................................   $2,127       $1,330
     Consumer .........................................      446          306
     Commercial mortgages .............................    2,214        1,928
     Residential mortgages ............................    3,126        3,618
     Construction .....................................      331          351
                                                          ------       ------

Total nonaccruing loans ...............................    8,244        7,533
Assets acquired through foreclosure ...................      325          432
                                                          ------       ------

Total nonperforming assets ............................   $8,569       $7,965
                                                          ======       ======

Past due loans and leases:
     Residential mortgages ............................   $  282       $   88
     Commercial and commercial mortgages ..............      113          767
     Consumer .........................................      230          244
                                                          ------       ------

Total past due loans ..................................   $  625       $1,099
                                                          ======       ======

Ratios:
     Nonperforming loans to total loans (1) ...........     0.77%        0.72%
     Allowance for loan losses to total gross loans (1)     1.95%        2.05%
     Nonperforming assets to total assets .............     0.46%        0.42%
     Loan loss allowance to nonaccruing loans (2) .....   251.44%      277.77%
     Loan and foreclosed asset allowance to total
       nonperforming assets (2) .......................   244.49%      265.48%

(1)   Total loans exclude loans held for sale.
(2)   The applicable allowance represents general valuation allowances only.

     Nonperforming assets increased $604,000 between March 31, 2002 and December
31,  2001.  This  increase  resulted  primarily  from  a  $797,000  increase  in
nonaccruing  commercial  loans  offset by a decrease of $492,000 in  nonaccruing
residential  mortgages.   The  decrease  in  nonaccruing  residential  mortgages
resulted from a sale of a pool of identified problem residential  mortgages.  An
analysis of the change in the balance of  nonperforming  assets is  presented on
the following page.



                                              Three Months Ended     Year Ended
                                                March  31, 2002   December 31, 2001
                                                ---------------   ------------------
                                                       (In Thousands)
                                                              
Beginning balance ..............................     $ 7,965           $ 8,965
     Additions .................................       3,212             7,386
     Collections/sales .........................      (1,641)           (5,596)
     Transfers to accrual/restructured status...        (401)           (1,542)
Charge-offs / write-downs ......................        (566)           (1,248)
                                                     -------           -------

Ending balance .................................     $ 8,569           $ 7,965
                                                     =======           =======


                                      -14-


     The  timely  identification  of  problem  loans  is a key  element  in  the
Corporation's  strategy  to manage its loan  portfolios.  Timely  identification
enables the Corporation to take appropriate  action and,  accordingly,  minimize
losses.  An asset review system  established to monitor the asset quality of the
Corporation's  loans and investments in real estate  portfolios  facilitates the
identification  of problem assets. In general,  this system utilizes  guidelines
established by federal regulation;  however,  there can be no assurance that the
levels or the categories of problem loans and assets established by the Bank are
the same as those which would result from a regulatory examination.

INTEREST RATE SENSITIVITY

     The matching of maturities or repricing periods of interest  rate-sensitive
assets and  liabilities to ensure a favorable  interest rate spread and mitigate
exposure to  fluctuations in interest rates is the  Corporation's  primary focus
for achieving its asset/liability  management  strategies.  Management regularly
reviews  interest-rate  sensitivity of the Corporation  and adjusts  sensitivity
within  acceptable   tolerance  ranges   established  by  management.   Interest
rate-sensitive  assets of the Corporation  excluded cash flows from discontinued
operations  as well as the interest  rate-sensitive  funding for these assets of
$100  million  in FHLB  Advances.  At March 31,  2002,  interest-earning  assets
exceeded   interest-bearing    liabilities   that   mature   within   one   year
(interest-sensitive gap) by $66.3 million. The Corporation's  interest-sensitive
assets  as  a  percentage  of  interest-sensitive  liabilities  within  one-year
decreased to 108.27% at March 31, 2002 compared to 114.42% at December 31, 2001.
Likewise,  the one-year  interest-sensitive  gap as a percentage of total assets
decreased to 3.55% from 6.09% at December 31, 2001.  The change is the result of
the Corporation's continuing effort to effectively manage interest rate risk.

     Market risk is the risk of loss from adverse  changes in market  prices and
rates.  The  Company's  market risk arises  primarily  from  interest  rate risk
inherent  in its  lending,  investing  and  funding  activities.  To  that  end,
management  actively  monitors and manages its interest rate risk exposure.  One
measure,  required to be performed  by  OTS-regulated  institutions  is the test
specified by OTS Thrift  Bulletin  No. 13A  "Management  of Interest  Rate Risk,
Investment Securities and Derivatives Activities." This test measures the impact
on the net portfolio value of an immediate change in interest rates in 100 basis
point increments. Net portfolio value is defined as the net present value of the
estimated  cash  flows  from  assets  and  liabilities.  The table  below is the
estimated  impact of immediate  changes in interest  rates on the  Company's net
interest  margin and net portfolio  value at the  specified  levels at March 31,
2002 and 2001, calculated in compliance with Thrift Bulletin No. 13A:



                                                       At March 31,
                         -----------------------------------------------------------------------
                                     2002                                    2001
                         ----------------------------------    ---------------------------------
          Changes in       % change in                           % change in
         Interest Rate    Net Interest     Net Portfolio        Net Interest     Net Portfolio
        (Basis Points)      Margin(1)     Value Ratio (2)         Margin(1)     Value Ratio (2)
        ---------------- ---------------- ----------------- -- ---------------- ----------------
                                                                   
                  +300          6%              9.16%                 6%            6.20%
                  +200          4               9.26                  4              6.24
                  +100          2               9.32                  2              6.28
                     0          -               9.38                  -              6.50
                  -100         -3               9.17                 -1              6.88
                  -200(3)      -8               8.96                 -3              7.42
                  -300(3)      -16              8.92                 -4              8.07


(1) The percentage  difference  between net interest margin in a stable interest
    rate environment and net interest margin as projected under the various rate
    environment changes.

(2) The net portfolio value of the Company in a stable interest rate environment
    and the net portfolio value as projected under the various rate  environment
    changes.

(3) Sensitivity  indicated  by a decrease of 200 and 300 basis points may not be
    particularly  meaningful  at March  31,  2002  given  the  historically  low
    absolute level of interest rates at that time.

                                      -15-


     The  Company's  primary  objective  in  managing  interest  rate risk is to
minimize the adverse  impact of changes in interest  rates on the  Company's net
interest  income and capital,  while  maximizing  the  yield/cost  spread on the
Company's  asset/liability  structure.  The  Company  relies  primarily  on  its
asset/liability structure to control interest rate risk.

COMPARISON FOR THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001

     Results of Operations

     The Corporation  reported net income of $9.4 million,  or $1.01 per diluted
share, for the three months ended March 31, 2002 compared $3.7 million, or $0.37
per  diluted  share,  for the first  quarter of 2001.  The  results in the first
quarter of 2002  include an  after-tax  increase in income of $3.0  million,  or
$0.32  per  share,   resulting  from  an  unusually  high   performance  of  the
Corporation's   reverse  mortgage  portfolio.   In  addition,   the  Corporation
recognized $703,000,  net of taxes, or $0.08 per share, in income related to the
adoption of Statement of Financial Accounting Standards (SFAS) No. 142.

     In  addition  to the above  mentioned  significant  items,  net  income was
favorably  affected by an $8.9  million  increase in gains on the sales of loans
reflecting the growth in the Corporation's mortgage banking subsidiary, WNF. Net
interest income,  excluding the additional  reverse  mortgage income,  grew $3.1
million,  the result of a favorable mix of earning assets and funding,  combined
with the favorable interest rate environment.

                                      -16-


     Net Interest Income

     The table below provides  information  concerning the balances,  yields and
rates on  interest-earning  assets and  interest-bearing  liabilities during the
periods indicated.



                                                                    For the three months ended March 31
                                            -------------------------------------------------------------------------------
                                                           2002                                         2001
                                           --------------------------------------------------------------------------------
                                            Average                      Yield/         Average                    Yield/
                                            Balance       Interest       Rate(1)        Balance       Interest     Rate (1)
                                           ---------     ----------    ---------      -----------    ----------  ----------
                                                                              (In Thousands)
                                                                                               
Assets
Interest-earning assets:
Loans (2) (3):
     Real estate loans (4)............     $  671,464    $  11,759       7.00%        $   632,889      $12,775      8.07%
     Commercial loans ................        196,160        2,904       6.49             147,719        2,949      8.75
     Consumer loans...................        197,100        4,047       8.33             174,862        4,209      9.76
                                           ----------    ---------                    -----------      -------
       Total loans....................      1,064,724       18,710       7.13             955,470       19,933      8.46
Mortgage-backed securities (5)........        355,768        4,106       4.62             365,877        6,012      6.57
Loans held-for-sale (3)...............         72,169        1,912      10.60              25,182          640     10.17
Investment securities (5).............         13,912          242       6.96              24,603          455      7.40
Investment in reverse mortgages.......         33,269        6,994      84.09              34,209        1,784     20.86
Other interest-earning assets ........         55,511          413       3.01              56,450          794      5.70
                                           ----------    ---------                     ----------      -------
     Total interest-earning assets....      1,595,353       32,377       8.19           1,461,791       29,618      8.18
                                                         ---------                                     -------
Allowance for loan losses.............        (21,481)                                    (21,587)
Cash and due from banks...............         93,746                                      63,902
Net loans and leases of discontinued
  operations .........................        104,695                                     190,389
Other noninterest-earning assets......         63,335                                      46,148
                                           ----------                                  ----------
     Total assets.....................     $1,835,648                                  $1,740,643
                                           ==========                                  ==========

Liabilities and Stockholders' Equity
Interest-bearing liabilities:
Interest-bearing deposits:
     Money market and interest-
       bearing demand.................     $  310,282          974       1.27          $  257,171        2,432      3.84
     Savings..........................        313,479          826       1.07             300,057        2,588      3.50
     Retail time deposits ............        301,245        2,642       3.56             297,546        3,876      5.28
     Jumbo certificates of deposits ..         21,305          173       3.29              21,975          319      5.89
     Brokered certificates of deposit.            556           10       7.29            130,464         2,173      6.75
                                           ----------      -------                     ---------       -------
       Total interest-bearing deposits        946,867        4,625       1.98           1,007,213       11,388      4.59
FHLB of Pittsburgh advances...........        465,222        5,281       4.60             335,333        4,997      6.04
Trust preferred borrowings............         50,000          636       5.16              50,000          964      7.71
Other borrowed funds..................         79,902          636       3.19              94,397        1,437      6.09
Cost of funding discontinued operations                       (753)                                     (2,992)
                                           ----------      -------                     ----------      -------
     Total interest-bearing liabilities     1,541,991       10,425       2.70           1,486,943       15,794      4.25
                                                           -------                                     -------
Noninterest-bearing demand deposits...        163,603                                     129,809
Other noninterest-bearing liabilities.         18,369                                      18,176
Minority interest ....................          6,247                                       5,373
Stockholders' equity..................        105,438                                     100,342
                                           ----------                                  ----------
     Total liabilities and stockholders'
        equity........................     $1,835,648                                  $1,740,643
                                           ==========                                  ==========

Excess/(deficit) of interest-earning assets
     over interest-bearing liabilities     $   53,362                                  $  (25,152)
                                           ==========                                  ==========

Net interest and dividend income......                      $21,952                                    $13,824
                                                            =======                                    =======
Interest rate spread..................                                   5.49%                                      3.93%
Net interest margin...................                                   5.57%                                      3.86%


(1)      Weighted average yields have been computed on a tax-equivalent basis.
(2)      Nonperforming loans are included in average balance computations.
(3)      Balances are reflected net of unearned income.
(4)      Includes commercial mortgage loans.
(5)      Includes securities available-for-sale.

                                      -17-


     Net interest  income  increased  $8.1 million during the three months ended
March 31, 2002 compared to the first quarter of 2001. The increase reflects $5.2
million in income growth on reverse  mortgages  resulting  from very strong cash
flows driven by a continued strong housing market and higher  prepayment  rates,
consistent  with a seasoning of the portfolio.  The net interest  margin for the
three  months  ended  March 31,  2002 was 5.49%  compared  to 3.93% in the first
quarter  of 2001.  Total  interest  income,  excluding  the  additional  reverse
mortgage  income,  increased  $3.1  million  between  comparable  quarters.  The
increase is  attributed to growth in interest  earning  assets and a change to a
more favorable mix of earning assets and funding.

     The yields from reverse  mortgages  can vary  significantly  from period to
period  depending  on actual and  estimated  cash  flows.  Management  currently
expects the future  long-term yield to be  approximately  26%. Since funding and
operating  costs  associated  with reverse  mortgages are  relatively  small and
stable,  any change in reverse mortgage revenue can have a significant effect on
the Corporation's pre-tax income.

     Allowance for Loan Losses:

     The Corporation  maintains  allowances for credit losses and charges losses
to these  allowances  when such losses are realized.  The  determination  of the
allowance for loan losses requires  significant  management judgement reflecting
management's  best  estimate of probable  loan  losses  related to  specifically
identified  loans  as  well  as  probable  loan  losses  in the  remaining  loan
portfolio.  Management's  evaluation is based upon a continuing  review of these
portfolios.  Consideration is also given to examinations performed by regulatory
authorities.

     Management  establishes the loan loss allowance in accordance with guidance
provided in the Securities and Exchange  Commission's Staff Accounting  Bulletin
102  (SAB  102).  Its  methodology  for  assessing  the  appropriateness  of the
allowance consists of several key elements,  which include:  specific allowances
for identified  problem loans;  formula allowances for commercial and commercial
real estate loans; and allowances for pooled homogenous loans.

     Specific  reserves  are  established  for  certain  loans,  in cases  where
management has identified  significant  conditions or circumstances related to a
specific credit that management  believes  indicate the probability  that a loss
has been incurred.

     The formula  allowances for commercial and commercial real estate loans are
calculated by applying loss factors to  outstanding  loans in each case based on
the internal risk grade of loans.  Changes in risk grades of both performing and
nonperforming loans affect the amount of the formula allowance.  Loss factors by
risk grade have a basis in WSFS'  historical  loss experience for such loans and
may be adjusted for significant factors that, in management's  judgment,  affect
the  collectability  of the portfolio as of the evaluation date. (See discussion
of historical loss adjustment factors below.)

     Pooled  loans are loans that are usually  smaller,  not-individually-graded
and homogenous in nature,  such as consumer  installment  loans and  residential
mortgages.  Pooled loan loss  allowances are based on historical net charge-offs
for six years which management believes  approximates an average business cycle.
The  average  loss  allowance  per  homogenous  pool is based on the  product of
average annual  historical loss rate and the average  estimated  duration of the
pool  multiplied  by the pool  balances.  These  separate  risk  pools  are then
assigned a reserve for losses based upon this  historical loss  information,  as
adjusted for historical  loss  adjustment  factors.  Historical  loss adjustment
factors are based upon  management's  evaluation of various current  conditions.
The  evaluation  of the  inherent  loss  with  respect  to  these  more  current
conditions  is subject to a higher  degree of  uncertainty  because they are not
identified  with specific  credits.  The more current  conditions,  evaluated in
connection with the adjustment factors, include an evaluation of the following:

o    General economic and business conditions affecting WSFS' key lending areas,
o    Credit quality trends (including trends in nonperforming  loans expected to
     result from existing conditions),
o    Recent loss experience in particular segments of the portfolio,
o    Collateral values and loan-to-value ratios,

                                      -18-


o    Loan volumes and concentrations, including changes in mix,
o    Seasoning of the loan portfolio,
o    Specific industry conditions within portfolio segments,
o    Bank regulatory examination results, and
o    Other  factors,  including  changes  in  quality  of the loan  origination,
     servicing and risk management processes.

WSFS' loan  officers and risk  managers meet monthly to discuss and review these
conditions,  and  also  risks  associated  with  individual  problem  loans.  By
assessing  the probable  estimated  losses  inherent in the loan  portfolio on a
monthly basis, management is able to adjust specific and inherent loss estimates
based upon the availability of more recent information.

      The following  table  represents a summary of the changes in the allowance
for loan losses during the periods indicated.




                                                            Three Months Ended   Three Months Ended
                                                             March 31, 2002        March 31, 2001
                                                            ------------------     --------------
                                                                      (In Thousands)

                                                                              
Beginning balance ..................................             $21,597              $21,423
Provision for loan losses ..........................                 755                  393

Charge-offs:
     Residential real estate .......................                 598                   18
     Commercial real estate (1) ....................                 284                    -
     Commercial ....................................                 145                  168
     Consumer ......................................                 430                  245
                                                                 -------              -------
        Total charge-offs ..........................               1,457                  431
                                                                 -------              -------
Recoveries:
     Residential real estate .......................                   -                    -
Commercial real estate (1) .........................                  21                   26
     Commercial ....................................                  10                   74
     Consumer ......................................                  69                   33
                                                                 -------              -------
        Total recoveries ...........................                 100                  133
                                                                 -------              -------
Net charge-offs ....................................               1,357                  298
                                                                 -------              -------
Ending balance .....................................             $20,995              $21,518
                                                                 =======              =======

Net charge-offs to average gross loans
   outstanding, net of unearned income (2) .........                0.51%                0.12%
                                                                 =======              =======


(1) Includes commercial mortgages and construction loans.
(2) Ratios for the three months ended March 31, 2002 and 2001 are annualized.

     Chargeoffs increased $1.0 million during the first quarter of 2002 compared
to the same quarter in 2001. Of this increase,  $597,000 resulted from a pool of
troubled  residential  mortgages that have been subsequently  sold. In addition,
$284,000 in chargeoffs resulted from a nonperforming commercial mortgage.

     Other Income

     Other income for the three  months  ended March 31, 2002 was $17.7  million
compared to $8.1 million for the first quarter of 2001. This increase was mainly
due to an increase of $8.9 million in the gains on the sales of loans during the
first  quarter of 2002  compared  to the first  quarter of 2001.  This  increase
reflects the expansion of WNF's market share within existing  regions and growth
due to geographical expansion into new regions enhanced by the current refinance
market. Other fee income increased $731,000 for the three months ended March 31,
2002 and reflected  higher credit and debit card usage, the expansion of the ATM
network, and growth in loans and deposits.

                                      -19-



     Other Expenses

     Other  expenses for the quarter  ended March 31, 2002 were $22.6 million or
$5.8 million  above the first  quarter of 2001.  The  majority of this  increase
resulted  from  a  $4.7  million  increase  in  salaries,   benefits  and  other
compensation  expenses of which $4.0 million related to the expansion of WNF and
$404,000 resulted from the Corporation's Technology,  Organizational and Process
Simplification  (TOPS)  process  reengineering   program.  In  addition,   other
operating  expenses  increased  $771,000  in the first  quarter of 2002 over the
first quarter of 2001 almost entirely due to the growth of the Corporation's two
newer subsidiaries,  WNF and C1FN. Professional fees also increased $561,000 and
included  $463,000  in  TOPS  related  consulting  fees.  These  increases  were
partially  offset by the recovery of $198,000 in ATM fraud  losses.  This amount
represented a partial recovery of previously reported fraud losses related to an
armored car carrier that was incurred in the first quarter of 2001.

     Income Taxes

     The Corporation and its subsidiaries file a consolidated federal income tax
return and separate state income tax returns.  Income taxes are accounted for in
accordance  with SFAS No. 109, which  requires the recording of deferred  income
taxes for tax consequences of "temporary differences".  The Corporation recorded
a provision  for income taxes during the first  quarter of 2002 of $ 5.6 million
compared to $1.7 million for the same period in 2001.  The  effective  tax rates
for the first quarter of 2002 and 2001 were 37% and 31%, respectively.

     The effective  rates reflect the recognition of certain tax benefits in the
financial   statements   including  those  benefits  from  the  acquisition  and
subsequent  merger of a reverse  mortgage lender into the Corporation and from a
fifty-percent  interest income  exclusion on an ESOP loan.  While the income has
increased for the  comparable  periods,  a lower  proportion has a favorable tax
effect resulting in an increased effective tax rate.

     The  Corporation  analyzes its  projections of taxable income on an ongoing
basis and makes adjustments to its provision for income taxes accordingly.

     Commitments and Contingencies

     In  April  2002  the  Company   entered  into  a  contract  with  Metavante
Corporation to provide data processing and other related services. The projected
amount of future minimum payments  contractually  due for the nest five years is
as follows


                  2002................................          $  145,000
                  2003................................           1,775,000
                  2004................................           1,805,000
                  2005................................           1,835,000
                  2006................................           1,865,000
                  Thereafter..........................           8,601,000


     Cumulative Effect of a Change in Accounting Principle

     On  January  1,  2002  the  Corporation  adopted  Statement  of  Accounting
Standards  (SFAS) 142,  Goodwill  and Other  Intangible  Assets.  Statement  142
addresses  financial  accounting  and reporting for acquired  goodwill and other
intangible assets and supersedes APB Opinion 17, Intangible Assets. It addresses
how intangible  assets that are acquired  individually  or with a group of other
assets (but not those  acquired in a business  combination)  should be accounted
for in financial statements upon their acquisition. Statement 142 also addresses
how goodwill and other intangible assets should be accounted for after they have
been  initially  recognized  in the  financial  statements.  Under this standard
goodwill  can no longer be amortized  but instead must be tested for  impairment
and its value adjusted  accordingly.  Negative  goodwill is required to be taken
into earnings immediately.

     The Corporation had $1.2 million in negative  goodwill  associated with the
purchase of Providential  Home Income Plan,  Inc., a former  subsidiary that has
subsequently  been merged into the Bank. As a result of adopting

                                      -20-


this standard,  the  Corporation  recognized  $703,000 in income as a cumulative
effect of a change in accounting principle, net of $469,000 in income tax. Prior
to  adoption,  the  Corporation  had been  accreting  $36,000 per  quarter  into
interest income.

     In  addition,  the  Corporation  has  $958,000 in  goodwill  related to its
investment  in C1FN,  which,  consistent  with SFAS 142,  will be evaluated  for
impairment in the second  quarter of 2002.  Amortization  of this goodwill ended
January 1, 2002 and totaled $19,000 for the first quarter of 2001.

RECENT ACCOUNTING PRONOUNCEMENTS

     In  June  2001,  the  FASB  issued  Statement  143,  Accounting  for  Asset
Retirement  Obligations.   Statement  143  addresses  financial  accounting  and
reporting for obligations  associated with the retirement of tangible long-lived
assets and the associated asset retirement  costs.  Statement 143 applies to all
entities.  It applies to legal  obligations  associated  with the  retirement of
long-lived  assets that result from the acquisition,  construction,  development
and  (or) the  normal  operation  of a  long-lived  asset,  except  for  certain
obligations  of lessees.  Statement 143 is effective for fiscal years  beginning
after June 15, 2002.  Management has not yet  determined the impact,  if any, to
earnings, financial condition or equity upon adoption of this statement.

FORWARD LOOKING STATEMENTS

     Within  this  report and  financial  statements,  management  has  included
certain "forward  looking  statements"  concerning the future  operations of the
Corporation.  It is  management's  desire to take advantage of the "safe harbor"
provisions  of the  Private  Securities  Litigation  Reform  Act of  1995.  This
statement  is for  the  express  purpose  of  availing  the  Corporation  of the
protections of such safe harbor with respect to all "forward looking statements"
contained in its financial  statements..  Management  has used "forward  looking
statements" to describe the future plans and strategies  including  expectations
of the Corporation's  future financial results.  Management's ability to predict
results or the effect of future  plans and  strategy  is  inherently  uncertain.
Factors that could affect results include interest rate trends, competition, the
general economic climate in Delaware, the mid-Atlantic region and the country as
a whole, loan delinquency rates, uncertainty of estimates and changes in federal
and state regulation, among other factors. These factors should be considered in
evaluating the "forward  looking  statements",  and undue reliance should not be
placed on such statements.

Item 3. Quantitative and Qualitative Disclosures About Market Risk
        ----------------------------------------------------------

            Incorporated  herein by  reference  from  Item 2, of this  quarterly
report on Form 10-Q.

Part II.   OTHER INFORMATION

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

               At the Corporation's Annual  Stockholder's  Meeting (the Meeting)
held on April  25,  2002,  all of the  nominees  for  director  proposed  by the
Corporation were elected. The votes cast for each nominee were as follows:

                                                     For           Withheld
                                                     ---           --------
           Charles G. Cheleden...............      7,505,124         48,677
           Joseph R. Julian..................      7,522,120         31,681
           Dale E. Wolf......................      7,502,975         50,826


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

(a)      None.

                                      -21-



                                   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.



                              WSFS FINANCIAL CORPORATION





Date:  May 10, 2002        /s/MARVIN N.  SCHOENHALS
                              --------------------------------------------------
                              Marvin N. Schoenhals
                              Chairman, President and Chief Executive Officer






Date:  May 10, 2002       /s/MARK A. TURNER
                             ---------------------------------------------------
                             Mark A. Turner
                             Chief Operating Officer and Chief Financial Officer



                                      -22-