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                 June 30, 2004
                               -------------------------------------------------

                                       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                   19801
- ------------------------------------------         -----------------------------
   (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 by check mark whether the registrant is an  accelerated  filer
(as defined in Exchange Act Rule 12b-2).  YES  X   NO
                                              ---     ---

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of August 2, 2004:

Common Stock, par value $.01 per share                  7,015,955
- --------------------------------------              --------------------
                      (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 and Six Months
           Ended June 30, 2004 and 2003 (Unaudited)...........................................                 3

           Consolidated Statement of Condition as of June 30, 2004
           (Unaudited) and December 31, 2003..................................................                 5

           Consolidated Statement of Cash Flows for the Six Months Ended
           June 30, 2004 and 2003 (Unaudited).................................................                 6

           Notes to the Consolidated Financial Statements for the Three and Six
           Months Ended June 30, 2004 and 2003 (Unaudited)....................................                 8

Item 2.    Management's Discussion and Analysis of Financial Condition
           -----------------------------------------------------------
           and Results of Operations..........................................................                17
           -------------------------

Item 3.    Quantitative and Qualitative Disclosures About Market Risk...........................              28
           ----------------------------------------------------------

Item 4.    Controls and Procedures ...........................................................                28
           ------------------------


                           PART II. Other Information


Item 1.  Legal Proceedings....................................................................                28
         -----------------

Item 2.  Changes in Securities, Uses of Proceed and Issuer Purchases of Equity Securities.....                28
         --------------------------------------------------------------------------------

Item 3.  Defaults upon Senior Securities......................................................                29
         -------------------------------

Item 4.  Submission of Matters to a Vote of Security Holders..................................                29
         ---------------------------------------------------

Item 5.  Other Information ...................................................................                29
         -----------------

Item 6.  Exhibits and Reports on Form 8-K.....................................................                29
         --------------------------------

Signatures ....................................................................................               30

Exhibit 31 Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 ...........               31

Exhibit 32 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 ...........                33



                                       2


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                            Three months ended    Six months ended
                                                                  June 30,            June 30,
                                                             -----------------   -----------------
                                                               2004      2003      2004      2003
                                                             -------   -------   -------   -------
                                                                           (Unaudited)
                                                                          (In Thousands)
                                                                             
Interest income:
     Interest and fees on loans ..........................   $18,222   $17,915   $36,322   $35,777
     Interest on mortgage-backed securities ..............     4,689     4,065     9,416     7,547
     Interest and dividends on investment securities .....     1,219       255     2,348       429
     Other interest income ...............................       152       235       358       624
                                                             -------   -------   -------   -------
                                                              24,282    22,470    48,444    44,377
                                                             -------   -------   -------   -------
Interest expense:
     Interest on deposits ................................     1,832     2,112     3,625     4,591
     Interest on Federal Home Loan Bank advances .........     5,886     4,945    11,441     9,426
     Interest on federal funds purchased and securities
       sold under agreements to repurchase ...............       413       225       813       365
     Interest on trust preferred borrowings ..............       503       493       999       989
     Interest on other borrowings ........................        40        92        78       188
                                                             -------   -------   -------   -------
                                                               8,674     7,867    16,956    15,559
                                                             -------   -------   -------   -------
Net interest income ......................................    15,608    14,603    31,488    28,818
Provision for loan losses ................................       687       725     1,374     1,500
                                                             -------   -------   -------   -------
Net interest income after provision for loan losses ......    14,921    13,878    30,114    27,318
                                                             -------   -------   -------   -------

Noninterest income:
     Loan servicing fee income ...........................       627       757     1,158     1,429
     Deposit service charges .............................     2,366     2,369     4,701     4,274
     Credit/debit card and ATM income ....................     2,976     2,529     5,640     4,702
     Securities gains ....................................         2       189       224       189
     Gains on sales of loans .............................       294       757       367     1,161
     Bank owned life insurance income ....................       626         -     1,105         -
     Investment advisory income ..........................       549         -     1,087         -
     Other income ........................................       780       699     1,496     1,355
                                                             -------   -------   -------   -------
                                                               8,220     7,300    15,778    13,110
                                                             -------   -------   -------   -------
Noninterest expenses:
     Salaries, benefits and other compensation ...........     7,406     6,767    15,049    13,586
     Equipment expense ...................................       925       923     1,790     1,856
     Data processing and operations expenses .............       837       690     1,599     1,367
     Occupancy expense ...................................     1,122       984     2,271     1,972
     Marketing expense ...................................       541       414     1,061       821
     Professional fees ...................................       309       864       831     1,365
     Other operating expense .............................     2,049     1,717     3,826     4,362
                                                             -------   -------   -------   -------
                                                              13,189    12,359    26,427    25,329
                                                             -------   -------   -------   -------
Income from continuing operations before minority interest
   and taxes .............................................     9,952     8,819    19,465    15,099
Less minority interest ...................................        47         -        92         -
                                                             -------   -------   -------   -------
Income from continuing operations before taxes ...........     9,905     8,819    19,373    15,099
Income tax provision .....................................     3,638     3,183     6,924     5,382
                                                             -------   -------   -------   -------
Income from continuing operations ........................     6,267     5,636    12,449     9,717
Gain on sale of businesses held-for-sale, net of taxes ...         -       208         -    41,389
                                                             -------   -------   -------   -------
Net income ...............................................   $ 6,267   $ 5,844   $12,449   $51,106
                                                             =======   =======   =======   =======

                                       3

                                                        (Continued on next page)



                           WSFS FINANCIAL CORPORATION
                CONSOLIDATED STATEMENT OF OPERATIONS (Continued)



                                                                Three months ended     Six months ended
                                                                     June 30,               June 30,
                                                                -------------------    ------------------
                                                                  2004       2003       2004       2003
                                                                --------   --------    -------   --------
                                                                               (Unaudited)
                                                                                   
Earnings per share:
  Basic:
     Income from continuing operations .......................       $   0.87   $   0.73    $  1.71   $   1.21
     Gain on sale of businesses held-for-sale, net of taxes...              -       0.02          -       5.13
                                                                     --------   --------    -------   --------
     Net income ..............................................       $   0.87   $   0.75    $  1.71   $   6.34
                                                                     ========   ========    =======   ========

  Diluted:
     Income from continuing operations .......................       $   0.82   $   0.69   $   1.62   $   1.14
     Gain on sale of businesses held-for-sale, net of taxes...              -       0.02          -       4.87
                                                                     --------   --------    -------   --------

     Net income ..............................................       $   0.82   $   0.71   $   1.62   $   6.01
                                                                     ========   ========   ========   ========


The accompanying notes are an integral part of these Financial Statements.

                                       4



                           WSFS FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENT OF CONDITION



                                                                                   June 30,     December 31,
                                                                                     2004           2003
                                                                                 -----------    -----------
                                                                                        (Unaudited)
                                                                                      (In Thousands)
                                                                                        
Assets
Cash and due from banks ......................................................   $    55,979    $    46,709
Cash in non-owned ATMs .......................................................       123,777        113,711
Federal funds sold ...........................................................        15,000              -
Interest-bearing deposits in other banks .....................................           761          1,095
Investment securities held-to-maturity .......................................         7,759         10,410
Investment securities available-for-sale .....................................       114,305        106,078
Mortgage-backed securities held-to-maturity ..................................            14          1,814
Mortgage-backed securities available-for-sale ................................       515,529        517,211
Mortgage-backed securities trading ...........................................        11,769         11,527
Loans held-for-sale ..........................................................         1,064          1,458
Loans, net of allowance for loan losses of $23,139 at June 30, 2004
  and $22,386 at December 31, 2003 ...........................................     1,403,224      1,303,419
Bank owned life insurance ....................................................        51,105              -
Stock in Federal Home Loan Bank of Pittsburgh, at cost .......................        46,958         43,676
Assets acquired through foreclosure ..........................................           175            301
Premises and equipment .......................................................        14,527         13,345
Accrued interest receivable and other assets .................................        34,363         26,849
Loans, operating leases and other assets of discontinued operations ..........         3,645          9,474
                                                                                 -----------    -----------

Total assets .................................................................   $ 2,399,954    $ 2,207,077
                                                                                 ===========    ===========

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
    Noninterest-bearing demand ...............................................   $   229,842    $   215,819
    Money market and interest-bearing demand .................................       136,042        118,151
    Savings ..................................................................       323,128        316,976
    Time .....................................................................       176,697        192,037
    Jumbo certificates of deposit - retail ...................................        48,852         40,076
                                                                                 -----------    -----------
      Total retail deposits ..................................................       914,561        883,059
    Jumbo certificates of deposit - non-retail ...............................        45,300         40,274
    Brokered certificates of deposit .........................................        74,974              -
                                                                                 -----------    -----------
        Total deposits .......................................................     1,034,835        923,333

Federal funds purchased and securities sold under agreements to repurchase ...       156,640        148,381
Federal Home Loan Bank advances ..............................................       930,181        843,296
Trust preferred borrowings ...................................................        51,547         50,000
Other borrowed funds .........................................................        33,417         39,381
Accrued expenses and other liabilities .......................................        15,373         14,648
                                                                                 -----------    -----------
Total liabilities ............................................................     2,221,993      2,019,039
                                                                                 -----------    -----------

Minority Interest ............................................................           237             46

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
    15,143,409 at June 30, 2004 and 15,080,162 at December 31, 2003 ..........           151            151
Capital in excess of par value ...............................................        66,379         64,738
Accumulated other comprehensive loss .........................................        (7,401)        (1,748)
Retained earnings ............................................................       280,450        268,797
Treasury stock at cost, 8,127,769 shares at June 30, 2004 and 7,758,869
    shares at December 31, 2003 ..............................................      (161,855)      (143,946)
                                                                                 -----------    -----------
Total stockholders' equity ...................................................       177,724        187,992
                                                                                 -----------    -----------
Total liabilities, minority interest and stockholders' equity ................   $ 2,399,954    $ 2,207,077
                                                                                 ===========    ===========


The accompanying notes are an integral part of these Financial Statements.

                                       5


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                Six months ended June 30,
                                                                                -------------------------
                                                                                  2004           2003
                                                                               -----------    -----------
                                                                                        (Unaudited)
                                                                                       (In Thousands)
                                                                                      
Operating activities:
Net income .................................................................   $    12,449    $    51,106
Adjustments to reconcile net income to net cash provided by (used for)
operating activities:
    Provision for loan losses ..............................................         1,374          1,500
    Depreciation, accretion and amortization ...............................         3,448          5,430
    Increase in accrued interest receivable and other assets ...............        (1,593)       (12,153)
    Origination of loans held-for-sale .....................................       (18,922)       (32,665)
    Proceeds from sales of loans held-for-sale .............................        18,070         31,145
    Gain on sale of loans held-for-sale ....................................          (106)          (752)
    Gain on sale of loans ..................................................          (261)          (414)
    Gain on sale of investments ............................................          (224)             -
    Minority interest in net income ........................................            92              -
    Increase (decrease) in accrued interest payable and other liabilities ..           725         (7,177)
    Gain on businesses held-for-sale .......................................             -        (65,073)
    Gain on assets acquired through foreclosure ............................           (39)             -
    Increase in capitalized interest, net ..................................        (2,053)          (138)
                                                                                ----------    -----------
Net cash provided by (used for) operating activities .......................        12,960        (29,191)
                                                                                ----------    -----------

Investing activities:
Net decrease in interest-bearing deposits in other banks ...................           334          6,796
Maturities of investment securities ........................................         2,585            105
Sale of investment securities available-for-sale ...........................             -         10,957
Purchase of investments available for sale .................................        (9,930)        (2,031)
Sales of mortgage-backed securities available-for-sale .....................        31,346         12,929
Repayments of mortgage-backed securities held-to-maturity ..................         1,804         16,972
Repayments of mortgage-backed securities available-for-sale ................        99,481        140,309
Purchases of mortgage-backed securities available-for-sale .................      (138,097)      (558,211)
Repayments of reverse mortgages ............................................         1,238          1,099
Disbursements for reverse mortgages ........................................          (257)          (461)
Purchase of Cypress Capital Management LLC .................................        (1,122)             -
Sale of loans ..............................................................        12,250         15,867
Purchase of loans ..........................................................        (7,449)        (6,678)
Purchase of bank owned life insurance ......................................       (50,000)             -
Sale of businesses held-for-sale ...........................................             -        128,667
Net increase in loans ......................................................      (104,654)      (132,181)
Net increase in stock of Federal Home Loan Bank of Pittsburgh ..............        (3,282)       (17,784)
Sales of assets acquired through foreclosure, net ..........................           406            356
Premises and equipment, net ................................................        (2,688)          (682)
                                                                                ----------    -----------
Net cash used for investing activities .....................................      (168,035)      (383,971)
                                                                                ----------    -----------

Financing activities:
Net increase in demand and savings deposits ................................        32,102         47,019
Net increase (decrease) in time deposits ...................................        73,309        (38,325)
Receipts from FHLB borrowings ..............................................     2,942,600      1,607,503
Repayments of FHLB borrowings ..............................................    (2,855,715)    (1,267,594)
Receipts from reverse repurchase agreements ................................     1,459,938        339,444
Repayments of reverse repurchase agreements ................................    (1,451,679)      (365,369)
Net increase in federal funds purchased ....................................             -         50,000
Dividends paid on common stock .............................................          (804)          (825)
Issuance of common stock and exercise of employee stock options ............         1,641            612
Purchase of treasury stock, net of reissuance ..............................       (17,909)       (36,609)
Minority interest ..........................................................            99        (12,845)
                                                                                ----------    -----------
Net cash provided by financing activities ..................................       183,582        323,011
                                                                                ----------    -----------

Increase (decrease) in cash and cash equivalents from continuing operations         28,507        (90,151)
Change in net assets from discontinued operations ..........................         5,829         23,830
Cash and cash equivalents at beginning of period ...........................       160,420        226,303
                                                                                ----------    -----------
Cash and cash equivalents at end of period .................................    $  194,756    $   159,982
                                                                                ==========    ===========

                                                        (Continued on next page)

                                       6


                           WSFS FINANCIAL CORPORATION
                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)




                                                                                         Six months ended June 30,
                                                                                         -------------------------
                                                                                            2004          2003
                                                                                          --------       --------
                                                                                               (Unaudited)
                                                                                              (In Thousands)
                                                                                                 
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest .....................................................              $ 15,410       $ 14,125
Cash paid for income taxes, net.............................................                 5,053         47,622
Loans transferred to assets acquired through foreclosure ...................                   240            350
Net change in other comprehensive income....................................                 5,653           (981)
Transfer of loans held-for-sale to loans....................................                 1,352            397
Deconsolidation of WSFS Capital Trust I ....................................                 1,547              -


The accompanying notes are an integral part of these Financial Statements.

                                       7


                           WSFS FINANCIAL CORPORATION
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                                   (UNAUDITED)


1.  BASIS OF PRESENTATION

         The  consolidated  Financial  Statements  include  the  accounts of the
parent company (WSFS Financial  Corporation),  Wilmington  Savings Fund Society,
FSB (Bank or WSFS) and Montchanin Capital Management,  Inc.  (Montchanin).  WSFS
Financial  Corporation  (Company  or  Corporation)  also has one  unconsolidated
affiliate, WSFS Capital Trust I (the Trust). WSFS was founded in 1832 and is one
of the oldest financial  institutions in the country.  WSFS provides residential
and commercial real estate, commercial and consumer lending services, as well as
retail  deposit and cash  management  services.  Lending  activities  are funded
primarily  with retail  deposits and  borrowings.  Deposits are insured to their
legal maximum by the Federal Deposit Insurance  Corporation  (FDIC). WSFS serves
customers primarily from its main office and 23 retail banking offices,  located
in Delaware and southeastern Pennsylvania. Montchanin was formed in late 2003 to
provide asset management services in the Corporation's  primary market area. The
Trust was formed in 1998 to sell Trust Preferred Securities.  The Trust invested
all of the proceeds  from the sale of the Trust  Preferred  Securities in Junior
Subordinated Debentures of the Corporation.

         Fully-owned and  consolidated  subsidiaries of WSFS include WSFS Credit
Corporation  (WCC), WSFS Investment Group, Inc. and WSFS Reit, Inc. As discussed
in Note 3 of the  Financial  Statements,  the results of WCC, the  Corporation's
wholly owned  indirect auto financing and leasing  subsidiary,  are presented as
discontinued  operations.  WSFS Investment  Group, Inc. was formed in 1989. This
subsidiary markets various third-party  investment and insurance products,  such
as  single-premium  annuities,  whole life  policies  and  securities  primarily
through WSFS' retail banking system. WSFS Reit, Inc. is a real estate investment
trust formed in 2002 to hold  qualifying  real estate  assets and may be used to
raise capital in the future.

         In addition to the wholly owned subsidiaries, WSFS had consolidated one
non-wholly owned subsidiary, Wilmington Finance, Inc. (WF). WF, a majority owned
subsidiary engaged in sub-prime  residential  banking, was sold in January 2003.
This  subsidiary  is therefore  classified as  businesses  held-for-sale  in the
Financial  Statements.  See  Note  4 of the  Financial  Statements  for  further
discussion of Businesses Held-for-Sale.

         Certain  reclassifications have been made to the prior years' Financial
Statements to conform them to the current year's  presentation.  All significant
intercompany  transactions  are eliminated in  consolidation.  The  accompanying
unaudited  financial  statements  should be read in conjunction with the audited
financial statements and notes thereto included in the Corporation's 2003 Annual
Report.

Valuation of Stock Option Grants

         At  June  30,  2004,  the  Corporation  had  two  stock-based  employee
compensation  plans.  The  Corporation   accounts  for  these  plans  under  the
recognition  and  measurement  principles of Accounting  Principles  Board (APB)
Opinion  No.  25,  Accounting  for  Stock  Issued  to  Employees,   and  Related
Interpretations.  No stock-based employee  compensation cost is reflected in net
income,  as all options granted under these plans had an exercise price at least
equal to the market value of the  underlying  common stock on the date of grant.
The following table  illustrates the effect on net income and earnings per share
had the Company applied the fair value recognition provision of the Statement of
Financial  Accounting  Standards  (SFAS) No.  123,  Accounting  for  Stock-Based
Compensation, to stock-based employee compensation.

                                       8




                                                                              For the three months       For the six months
                                                                                 ended June 30,           ended  June 30,
                                                                              ---------------------    ---------------------
                                                                                 2004       2003          2004        2003
                                                                              ---------   ---------   ----------   ---------
                                                                                   (In Thousands, Except Per Share Data)
                                                                                                     
Income from continuing operations, as reported ............................   $   6,267   $   5,636   $   12,449   $   9,717
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related
          tax effects .....................................................         146         169          307         353
                                                                              ---------   ---------   ----------   ---------
   Pro forma income from continuing operations ............................   $   6,121   $   5,467   $   12,142   $   9,364

Earnings per share:
Basic:
- ------
Income from continuing operations, as reported ............................   $    0.87   $    0.73   $     1.71   $    1.21
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................        0.02        0.03         0.04        0.05
                                                                              ---------   ---------   ----------   ---------
Pro forma income from continuing operations ...............................   $    0.85   $    0.70   $     1.67   $    1.16
                                                                              =========   =========   ==========   =========
Diluted:
- --------
Income from continuing operations, as reported ............................   $    0.82   $    0.69   $     1.62        1.14
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards,
          net of related tax effects ......................................        0.02        0.02         0.04        0.04
                                                                              ---------   ---------   ----------   ---------
Pro forma income from continuing operations ...............................   $    0.80   $    0.67   $     1.58   $    1.10
                                                                              =========   =========   ==========   =========

2.  EARNINGS PER SHARE

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



                                                                         For the three months     For the six months
                                                                            ended June 30,           ended June 30,
                                                                          ------------------     ---------------------
                                                                           2004        2003        2004         2003
                                                                          ------      ------     -------      --------
                                                                              (In Thousands, Except Per Share Data)
                                                                                                 
Numerator:
- ----------
Income from continuing operations.................................        $6,267      $5,636     $12,449       $ 9,717
Gain on sale of businesses held-for-sale, net of taxes............             -         208           -        41,389
                                                                          ------      ------     -------      --------
Net income .......................................................        $6,267      $5,844     $12,449       $51,106
                                                                          ======      ======     =======       =======
Denominator:
- ------------
Denominator for basic earnings per share - weighted
  average shares................                                           7,185       7,756       7,273         8,061
Effect of dilutive employee stock options ........................           420         453         431           444
                                                                          ------      ------     -------      --------
Denominator for diluted earnings per share - adjusted
  weighted average shares and assumed exercise ...................         7,605       8,209       7,704         8,505
                                                                          ======      ======     =======       =======
Earnings per share:
- -------------------

Basic:
Income from continuing operations.................................        $ 0.87      $ 0.73     $  1.71       $  1.21
Gain on sale of businesses held-for-sale, net of taxes............             -        0.02           -          5.13
                                                                          ------      ------     -------       -------
Net income .......................................................        $ 0.87      $ 0.75     $  1.71       $  6.34
                                                                          ======      ======     =======       =======
Diluted:
Income from continuing operations.................................        $ 0.82      $ 0.69     $  1.62       $  1.14
Gain on sale of businesses held-for-sale, net of taxes............             -        0.02           -          4.87
                                                                          ------      ------     -------       -------

Net income .......................................................        $ 0.82      $ 0.71     $  1.62       $  6.01
                                                                          ======      ======     =======       =======

Outstanding common stock equivalents having no dilutive effect....             3           -           2             -

                                       9


Discontinued Operations of a Business Segment

         WSFS Financial Corporation  discontinued the operations of WCC in 2000.
WCC,  which had 173 lease  contracts and 379 loan contracts at June 30, 2004, no
longer  accepts new  applications  but continues to service  existing  loans and
leases until their maturities.  Management estimates that substantially all loan
and lease contracts will mature by the end of 2004.

         In    accordance    with   APB   30,    Reporting    the   Results   of
Operations-Reporting  the Effects of  Disposal  of a Segment of a Business,  and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions,  and
Related  Interpretations,  which  was  the  authoritative  literature  in  2000,
accounting  for  discontinued  operations  of a  business  segment  at that time
required that the Company forecast  operating  results over the wind-down period
and accrue any expected net losses.  The historic  results of WCC's  operations,
the accrual of expected losses to be incurred over the wind-down period, and the
future  reported  results of WCC are  required  to be  treated  as  Discontinued
Operations of a Business  Segment,  and shown in a summary form  separately from
the  Company's  results of  continuing  operations  in  reported  results of the
Corporation.

         As a result,  the  Corporation  has  established  a  reserve  to absorb
expected  future  net  losses  of WCC.  Due to the  uncertainty  of a number  of
factors, including residual values, interest rates, credit quality and operating
costs, this reserve is re-evaluated  quarterly with  adjustments,  if necessary,
recorded as income/losses on wind-down of discontinued  operations.  At June 30,
2004, there were approximately  $2.2 million of contract  residuals  outstanding
for which  management  has estimated  approximately  $371,000 in future  losses.
Management  has  inherently  provided for these losses  through a combination of
expected  operating  results of WCC (excluding  residual  losses),  reserves for
residual losses and reserves for discontinued operations.

         The  following  table  presents the operating  leases,  loans and other
non-cash  assets of  discontinued  operations  at June 30, 2004 and December 31,
2003:

                                                    At June 30,  At December 31,
                                                        2004             2003
                                                       -----------------------
                                                         (In Thousands)

Vehicles under operating leases, net of reserves ...   $1,891          $6,542
Loans ..............................................    1,239           2,359
Other non-cash assets ..............................      624             573
Less:
    Reserve for losses of discontinued operations...      109               -
                                                       ------          ------
Loans, operating leases and other non-cash assets of
  discontinued operations ..........................   $3,645          $9,474
                                                       ======          ======



         The  following   table  presents  the  net  income  from   discontinued
operations for the three and six months ended June 30, 2004 and 2003:



                                            For the three months           For the six months
                                                ended June 30,                 ended June 30,
                                           --------------------           ----------------------
                                            2004          2003               2004          2003
                                            ----          ----               ----         -----
                                                             (In Thousands)
                                                                            
Interest income ........................   $  39         $ 116              $  93         $ 260
Allocated interest expense (1) .........      47           295                123           695
                                           -----         -----              -----         -----
Net interest expense ...................      (8)         (179)               (30)         (435)
Loan and lease servicing fee income ....     148            74                185           185
Rental income on operating leases, net .     122          (191)               316           (50)
Other income ...........................       -             1                  -             2
                                           -----         -----              -----         -----
  Net revenues .........................     262          (295)               471          (298)
  Noninterest expenses .................      97           185                208           365
                                           -----         -----              -----         -----
Income (loss) before taxes .............     165          (480)               263          (663)
(Credit) charge to reserve for losses on
   discontinued operations .............    (165)          480               (263)          663
Income tax provision ...................       -             -                  -             -
                                           -----         -----              -----         -----
Income from discontinued operations ....   $   -         $   -              $   -         $   -
                                           =====         =====              =====         =====



(1)  Allocated  interest expense for the six months ended June 30, 2004 and 2003
     was based on a direct  matched-maturity  funding of the non-cash  assets of
     discontinued operations.  The average borrowing rates for the three and six
     months ended June 30, 2004 were 3.79% and 3.85% compared to 3.44% and 3.39%
     for the respective periods in 2003.

                                       10


4.   BUSINESSES HELD FOR SALE

         In November  2002,  the  Corporation  completed the sale of CustomerOne
Financial  Network,  Inc. (C1FN) and related interests in its Everbank Division.
In  connection  with  that  transaction,  during  the  first  half of 2003  WSFS
recognized an after tax-gain of $117,000 or $0.02 per diluted share.

         In January 2003, WSFS sold its  majority-owned  subsidiary,  Wilmington
Finance, Inc. (WF) and recognized an after tax-gain on the sale of $41.3 million
or $4.85  per  diluted  share  during  the first  six  months of 2003.  The sale
included  $148.2 million in assets,  of which $117.6 were  residential  mortgage
loans held-for-sale.

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 the ten years ending  December 1,
2008.  The cap is being  used to hedge the cash  flows on $50  million  in trust
preferred  floating  rate debt.  The cap was recorded at the date of purchase in
other assets, at a cost of $2.4 million.  On July 1, 2002, the inception date of
the  redesignated  hedging  relationship,  using  guidance  from  the  Financial
Accounting   Standards  Board  (FASB)  for   implementation  of  Statement  133,
Accounting for Derivative and Hedging Activities, the fair value of the interest
rate cap was $1.6 million.  This amount was allocated to the respective multiple
"caplets"  on a fair  value  basis.  The  change  in  each  caplet's  respective
allocated fair value amount is reclassified  out of other  comprehensive  income
and into interest expense when each of the quarterly  interest  payments is made
on the Trust  Preferred debt. The  redesignation  of the cash flow hedge has the
effect of providing a more systematic  method for amortizing the cost of the cap
against earnings. The fair value of the cap is estimated using a standard option
model. The fair value of the interest rate cap at June 30, 2004 was $892,000.

         While not  meeting  the  definition  of a  derivative  under  SFAS 133,
related to its sale of reverse mortgages, in November 2002, the Corporation also
received  as  consideration  a series of options to acquire up to 49.9% of Class
"O" certificates issued in connection with  mortgage-backed  security SASCO RM-1
2002.  The  aggregate  exercise  price of the series of options is $1.0 million.
Because  the net present  value of the  estimated  cash flows  coming from WSFS'
option on the highly illiquid Class "O" certificates is significantly  less than
the $1.0 million  exercise  price,  WSFS has valued the option at $0 at June 30,
2004.  The option will be evaluated  quarterly  for any changes in the estimated
valuation.

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



                                      2004                                 2003
                      -----------------------------------    ----------------------------------
                          At                        At          At                        At
                      January 1,     Change      June 30,    January 1,    Change      June 30,
                      ----------     ------      --------    ----------    ------      --------
                                                     (In Thousands)
                                                                     
Interest Rate Cap.....$ 1,072(1)     $ (180)    $  892(1)    $ 1,012(1)    $ (126)      $  886(1)



(1)  Included in other comprehensive income, net of taxes.

                                       11



6.   COMPREHENSIVE INCOME

         The following  schedule  reconciles  net income to total  comprehensive
income as required by SFAS No. 130, Reporting Comprehensive Income:



                                                              For the three months                 For the six months
                                                                 ended June 30,                       ended June 30,
                                                                 --------------                       --------------
                                                              2004              2003              2004               2003
                                                              ----              ----              ----               ----
                                                                                  (In Thousands)
                                                                                                    
Net income ..........................................     $  6,267            $ 5,844           $ 12,449          $ 51,106

Other Comprehensive Income:

Net unrealized holding (losses) gains on securities
    available-for-sale arising during the period,
    net of taxes.....................................      (10,072)               673             (5,423)             (779)

Net unrealized  holding gains (losses) arising
    during the period on derivatives used for
    cash flow hedge,  net of taxes...................          189                (58)               (86)              (85)

Reclassification adjustment for gains included
    in net income, net of taxes......................           (1)              (117)              (144)             (117)
                                                          ---------           $------           --------          --------

Total comprehensive (loss) income....................     $ (3,617)           $ 6,342           $  6,796          $ 50,125
                                                          =========           =======           ========          ========


7.   TAXES ON INCOME

         The  Corporation  accounts for income taxes in accordance with SFAS No.
109,  Accounting  for Income  Taxes,  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 valuation
allowances on the deferred income taxes due to, among other things,  limitations
imposed by Internal  Revenue  Code and  uncertainties,  including  the timing of
settlement and realization of these differences.


8.   SEGMENT INFORMATION

         Under the definition of SFAS No. 131,  Disclosures About Segments of an
Enterprise and Related  Information,  the Corporation has two operating segments
at June 30, 2004: WSFS and CashConnect, the ATM division of WSFS.

         The WSFS segment provides financial products through its retail banking
offices to commercial and retail  customers.  The CashConnect  segment  provides
turnkey ATM services through strategic  partnerships with several of the largest
networks,  manufacturers, and service providers in the ATM industry. The balance
sheet  category  "Cash in non-owned  ATMs"  includes cash in which fee income is
earned through  bailment  arrangements  with customers of CashConnect.  Bailment
arrangements are typically renewed annually.

         Reportable  segments are business units that are managed separately and
offer different  services to distinct customer bases. The Corporation  evaluates
performance  based on pre-tax  ordinary  income  relative to resources used, and
allocates  resources  based on these results.  Segment  information  for the six
months ended June 30, 2004 and 2003 follows:

                                       12




                                                              For the Three Months Ended June 30,
                                            ---------------------------------------------------------------------------
                                                            2004                                  2003
                                            ------------------------------------  -------------------------------------
                                                                           (In Thousands)

                                                  Bank   CashConnect       Total       Bank    CashConnect        Total
                                                  ----   -----------       -----       ----    -----------        -----
                                                                                              
External customer revenues:
     Interest income                        $   24,282   $        -   $   24,282   $   22,470   $        -   $   22,470
     Non-interest income                         5,792        2,428        8,220        5,372        1,928        7,300
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total external customer revenues                30,074        2,428       32,502       27,842        1,928       29,770
                                            ----------   ----------   ----------   ----------   ----------   ----------

Intersegment revenues:
     Interest income                               321            -          321          288            -          288
     Non-interest income                           166          189          355          169          193          362
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total Intersegment revenues                        487          189          676          457          193          650
                                            ----------   ----------   ----------   ----------   ----------   ----------

Total revenue                                   30,561        2,617       33,178       28,299        2,121       30,420

External customer expenses:
     Interest expense                            8,674            -        8,674        7,867            -        7,867
     Non-interest expenses                      12,181          948       13,129       11,403          864       12,267
     Other depreciation and amortization           670           77          747          737           80          817
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total external customer expenses                21,525        1,025       22,550       20,007          944       20,951
                                            ----------   ----------   ----------   ----------   ----------   ----------

Intersegment expenses:
     Interest expense                                -          321          321            -          288          288
     Non-interest expenses                         189          166          355          193          169          362
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total Intersegment expenses                        189          487          676          193          457          650
                                            ----------   ----------   ----------   ----------   ----------   ----------

Total expenses                                  21,714        1,512       23,226       20,200        1,401       21,601
                                            ----------   ----------   ----------   ----------   ----------   ----------

Income before taxes and minority interest   $    8,847   $    1,105        9,952   $    8,099   $      720        8,819

Provision for income taxes                                                 3,638                                  3,183
Minority Interest                                                             47                                      -
Gain on sale of business held-for-sale                                         -                                    208
                                                                      ----------                             ----------
Consolidated net income                                               $    6,267                             $    5,844
                                                                      ==========                             ==========

Segment assets                              $2,271,157   $  128,797   $2,399,954   $1,919,398   $   93,779   $2,013,177

Capital expenditures                        $    2,170   $        2   $    2,172   $      265   $       18   $      283



                                       13





                                                              For the Six Months Ended June 30,
                                          --------------------------------------------------------------------------------
                                                           2004                                   2003
                                          --------------------------------------  ----------------------------------------
                                                                         (In Thousands)

                                                  Bank  CashConnect      Total           Bank  CashConnect      Total
                                                  ----  -----------      -----           ----  -----------      -----
                                                                                         
External customer revenues:
     Interest income                        $   48,444   $        -   $   48,444   $   44,377   $        -   $   44,377
     Non-interest income                        11,159        4,619       15,778        9,460        3,650       13,110
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total external customer revenues                59,603        4,619       64,222       53,837        3,650       57,487
                                            ----------   ----------   ----------   ----------   ----------   ----------

Intersegment revenues:
     Interest income                               612            -          612          570            -          570
     Non-interest income                           338          366          704          334          375          709
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total Intersegment revenues                        950          366        1,316          904          375        1,279
                                            ----------   ----------   ----------   ----------   ----------   ----------

Total revenue                                   60,553        4,985       65,538       54,741        4,025       58,766

External customer expenses:
     Interest expense                           16,956            -       16,956       15,559            -       15,559
     Non-interest expenses                      24,738        1,564       26,302       23,642        1,521       25,163
     Other depreciation and amortization         1,345          154        1,499        1,503          163        1,666
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total external customer expenses                43,039        1,718       44,757       40,704        1,684       42,388
                                            ----------   ----------   ----------   ----------   ----------   ----------

Intersegment expenses:
     Interest expense                                -          612          612            -          570          570
     Non-interest expenses                         366          338          704          375          334          709
                                            ----------   ----------   ----------   ----------   ----------   ----------
Total Intersegment expenses                        366          950        1,316          375          904        1,279
                                            ----------   ----------   ----------   ----------   ----------   ----------

Total expenses                                  43,405        2,668       46,073       41,079        2,588       43,667
                                            ----------   ----------   ----------   ----------   ----------   ----------

Income before taxes and minority interest   $   17,148   $    2,317       19,465   $   13,662   $    1,437   $   15,099

Provision for income taxes                                                 6,924                                  5,382
Minority Interest                                                             92                                      -
Gain on sale of business held-for-sale                                         -                                 41,389
                                                                      ----------                             ----------
Consolidated net income                                               $   12,449                             $   51,106
                                                                      ==========                             ==========

Segment assets                              $2,271,157   $  128,797   $2,399,954   $1,919,398   $   93,779   $2,013,177

Capital expenditures                        $    2,557   $      149   $    2,706   $      627   $       43   $      670



                                       14



9.   INDEMNIFICATIONS

         Secondary Market Loan Sales. In the normal course of business, WSFS and
its  subsidiaries  sell loans in the secondary  market.  As is customary in such
sales, WSFS provides indemnifications to the buyers under certain circumstances.
These  indemnifications  may include the  repurchase  of loans by WSFS.  In most
cases  repurchases  and losses are rare,  and no provision is made for losses at
the time of sale.

         Sale of C1FN/Everbank  Segment.  On November 5, 2002, the C1FN/Everbank
segment of WSFS was sold by WSFS and other  shareholders  of C1FN. In connection
with the sale,  WSFS provided an  indemnification  to the buyer for damages,  if
any, that may result from C1FN shareholders bringing claims against the buyer as
a result of the Services Agreement and amendments between WSFS and C1FN over the
life of those arrangements.  This indemnification extends for two years from the
sale date and is capped at approximately $8.2 million.  WSFS is not aware of any
claims  under  this  indemnification,   and  management  of  WSFS  believes  the
likelihood  of any payments  under this  indemnification  is very  remote.  As a
result,  no provision  for loss has been made in WSFS'  financial  statements at
June 30, 2004.

         Sale of Wilmington Finance, Inc. On January 2, 2003, WSFS completed the
sale of its  majority-owned  subsidiary,  Wilmington  Finance,  Inc. (WF). As is
customary in the sale of a  privately-held  business,  certain  indemnifications
were provided by WSFS and the other shareholders of WF to the buyer.

         Remaining  indemnifications  provided by the  sellers,  fall into three
separate categories.  These include: (1) indemnification for sellers' ownership,
which  indemnification  extends  indefinitely  and is  uncapped  in amount;  (2)
indemnification for tax, environmental,  and benefit plan related issues, all of
which  indemnifications  extend for their respective  statute of limitations and
are  uncapped  in  amount;  and (3)  protection  to the  buyer  in the  event of
successful  third-party  claims that result from the  operation  of the business
prior to the sale  date  (third-party  claims  indemnification).  The  remaining
third-party claims  indemnification  includes a dollar limit of $32 million from
months 19 through 30 from the sale date. Buyer must exhaust any related reserves
provided in the closing  balance sheet and incur $2 million of damages before an
initial dollar claim may be made against the sellers for any third-party  claims
indemnification.  Dollar  liability  is uncapped for the  indemnifying  party if
damages are due to willful misconduct, fraud, or bad faith.

         Generally  speaking,  WSFS is proportionately  liable for its ownership
share of WF (which was 65%,  after the  exercise  of its  warrant  just prior to
sale) of the related successful claims under indemnification provisions,  except
that,  in order to facilitate  the sale,  WSFS agreed to assume a portion of the
management shareholders' indemnification obligations.

         WSFS is not aware of any claims to date, or any potential future claims
made under the WF indemnification  provisions that could result in payment. As a
result,  no provision  for loss has been made in WSFS'  financial  statements at
June 30, 2004.

         There  can  be  no  assurances   that  payments,   if  any,  under  all
indemnifications  provided by the Corporation will not be material or exceed any
reserves that the Company may have established for such contingencies.

10.  ASSOCIATE (EMPLOYEE) BENEFIT PLANS

Postretirement Benefits

         The  Corporation  shares  certain  costs of  providing  health and life
insurance  benefits  to  retired  Associates  (and their  eligible  dependents).
Substantially  all  Associates  may become  eligible for these  benefits if they
reach normal retirement age while working for the Corporation.

         The Corporation  accounts for its  obligations  under the provisions of
SFAS No. 106,  Employers'  Accounting  for  Postretirement  Benefits  Other Than
Pensions.  SFAS 106 requires that the costs of these benefits be recognized over
an Associate's  active working  career.  Disclosures are in accordance with SFAS
No. 132 (Revised), Employer's Disclosure About Pensions and Other Postretirement
Benefits, that standardized the applicable disclosure requirements.

         On  December  8, 2003,  President  Bush  signed  into law the  Medicare
Prescription  Drug,  Improvement and Modernization Act of 2003 (the "Act").  The
Act expanded Medicare to include,  for the first time, coverage for prescription
drugs. The Corporation  sponsors a retiree medical program and expects that this
legislation may eventually reduce its costs for this program.

                                       15


         At this point, the Corporation's investigation into its response to the
legislation  is  preliminary,   as  management   awaits  guidance  from  various
governmental and regulatory  agencies  concerning the requirements  that must be
met to obtain these cost  reductions as well as the manner in which such savings
should be  measured.  Based on this  preliminary  analysis,  it appears that the
Corporation's  retiree  medical plan will need to be changed in order to qualify
for beneficial treatment under the Act.

         Because of the uncertainties  related to the Corporation's  response to
this legislation and the appropriate  accounting methodology for this event, the
Corporation has elected to defer financial recognition of this legislation until
the FASB issues final  accounting  guidance.  When issued,  that guidance  could
require the Corporation to change previously reported information. This deferral
election is permitted under FASB Staff Position FAS 106-1.

         The following disclosures are in accordance with SFAS 132 (Revised) and
were measured at January 1, 2004:

Components of net periodic benefit cost:



                                                       Three months ended June 30,          Six months ended June 30,
                                                       ---------------------------          -------------------------
                                                           2004           2003               2004              2003
                                                           ----           ----               ----              ----
                                                                                                  
   Service cost .....................................     $    24         $    19            $   48           $    38
   Interest cost.....................................          31              30                62                60
   Amortization of transition obligation ............          15              15                30                30
   Net loss recognition..............................           5               3                10                 6
                                                          --------        -------            ------           -------
                    Net periodic benefit cost .......     $    75         $    67            $  150           $   134
                                                          ========        =======            ======           =======


                                       16



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  (Bank  or  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.  WSFS has served the
residents  of the  Delaware  Valley for 172 years.  WSFS is the  largest  thrift
institution   headquartered  in  Delaware  and  the  fourth  largest   financial
institution 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  strategy of the  Corporation is to improve its
status as a high-performing  financial  services company by focusing on its core
community banking business.

         WSFS provides  residential and commercial  real estate,  commercial and
consumer  lending  services,  as well as  retail  deposit  and  cash  management
services.  Lending  activities  are funded  primarily  with retail  deposits and
borrowings. The Federal Deposit Insurance Corporation (FDIC) insures deposits to
their legal maximum.  At June 30, 2004 WSFS  conducted  operations  from,  among
other locations,  its main office,  two operations centers and 23 retail banking
offices located in Delaware and southeastern Pennsylvania.

         The Corporation has two consolidated subsidiaries,  WSFS and Montchanin
Capital Management,  Inc. The Corporation also has one unconsolidated affiliate,
WSFS Capital Trust I. Fully-owned and consolidated  subsidiaries of WSFS include
WSFS Credit  Corporation  (WCC),  which is engaged  primarily in indirect  motor
vehicle leasing;  WSFS Investment Group, Inc. which markets various  third-party
insurance  products and securities  through WSFS' branch system;  and WSFS Reit,
Inc., which holds qualifying real estate assets and may be used to raise capital
in the future.

         WCC, which discontinued operations in 2000, had 173 lease contracts and
379 loan contracts at June 30, 2004. WCC no longer accepts new  applications but
continues  to  service  existing  loans  and  leases  until  their   maturities.
Management estimates that substantially all loan and lease contracts will mature
by the end of 2004.  For a  detailed  discussion,  see  Note 3 to the  Financial
Statements.

         In addition to the wholly owned  subsidiaries,  WSFS had consolidated a
non-wholly owned subsidiary, Wilmington Finance, Inc. (WF). WF, a majority owned
subsidiary,  engaged in sub-prime  residential  mortgage banking and was sold in
January   2003.   This   subsidiary   is  therefore   classified  as  businesses
held-for-sale in the Financial Statements.  For a further discussion, see Note 4
to the Financial Statements.

         CRITICAL ACCOUNTING POLICIES

         The discussion  and analysis of the financial  condition and results of
operations  are  based  on the  Consolidated  Financial  Statements,  which  are
prepared in conformity with U.S. generally accepted accounting  principles.  The
preparation of these financial  statements requires management to make estimates
and assumptions effecting the reported amounts of assets,  liabilities,  revenue
and expenses. Management evaluates these estimates and assumptions on an ongoing
basis,  including those related to the allowance for loan losses,  investment in
reverse  mortgages  and reverse  mortgage  bonds,  the reserve for  discontinued
operations,  contingencies  (including  indemnifications),  and deferred  taxes.
Management  bases its  estimates  on  historical  experience  and various  other
factors  and  assumptions   that  are  believed  to  be  reasonable   under  the
circumstances.  These form the bases for making  judgments on the carrying value
of assets and  liabilities  that are not readily  apparent  from other  sources.
Actual results may differ from these estimates  under  different  assumptions or
conditions.

         The  following  are  critical  accounting  policies  that  involve more
significant judgments and estimates:

         Allowance for Loan Losses

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

                                       17


         Investment in Reverse Mortgages and Reverse Mortgage Bonds

         The  Corporation  accounts for its  investment in reverse  mortgages in
accordance  with the  instructions  provided by the staff of the  Securities and
Exchange  Commission  entitled  "Accounting  for Pools of Uninsured  Residential
Reverse  Mortgage  Contracts"  which requires  grouping the  individual  reverse
mortgages into "pools" and recognizing  income based on the estimated  effective
yield of the pool.  In computing  the  effective  yield,  the  Corporation  must
project  the  cash  inflows  and  outflows  of  the  pool  including   actuarial
projections of the life expectancy of the individual contract holder and changes
in the  collateral  values  of the  residence.  At each  reporting  date,  a new
economic  forecast  is made of the cash  inflows  and  outflows  of each pool of
revere mortgages; the effective yield of each pool is recomputed,  and income is
adjusted  retroactively and prospectively to reflect the revised rate of return.
Accordingly,  because of this quasi-market-value based accounting,  the recorded
value of reverse  mortgage  assets  include  significant  risk  associated  with
estimations and income  recognition can vary significantly from reporting period
to reporting period.

         The  Corporation  owns $11.8  million  of SASCO  RM-1 2002  securities,
including accrued  interest,  classified as "trading." These floating rate notes
represent the BBB traunche of the reverse mortgage  securitization  underwritten
by Lehman  Brothers  and carry a coupon rate of  one-month  LIBOR plus 300 basis
points.  At  the  time  of the  acquisition  of  these  securities,  it was  the
Corporation's intent to sell these securities in the near term. Therefore, based
on rules  promulgated under Statement of Financial  Accounting  Standards (SFAS)
115,  Accounting  for Certain  Investments  in Debt and Equity  Securities,  the
securities were  classified as "trading." An active market for these  securities
has not developed  since the issuance,  but it continues to be the intent of the
Corporation  to sell these  securities  if and when an active  market  develops.
Since there is no active market for these  securities,  the Corporation has used
the guidance under SFAS 115 to provide a reasonable  estimate of fair value. The
Corporation  utilized  matrix  pricing and a fundamental  analysis of the actual
cash flows of the  underlying  reverse  mortgages to estimate a reasonable  fair
value as of June 30, 2004. The  Corporation  also obtained a fair value estimate
from an independent securities dealer.

         Reserve for Discontinued Operations

         The  Corporation  discontinued  the  operations  of  WCC  in  2000.  In
accordance with Accounting  Principles  Board (APB) 30, Reporting the Results of
Operations-Reporting  the Effects of  Disposal  of a Segment of a Business,  and
Extraordinary,  Unusual and Infrequently Occurring Events and Transactions,  and
Related  Interpretations,  which  was  the  authoritative  literature  in  2000,
accounting for  discontinued  operations of a business segment required that the
Company  forecast  operating  results over the  wind-down  period and accrue any
expected net losses.  As a result,  the Corporation has established a reserve to
absorb  expected future net losses of WCC. Due to the uncertainty of a number of
factors, including residual values, interest rates, credit quality and operating
costs, this reserve is re-evaluated  quarterly with  adjustments,  if necessary,
recorded as income/losses on wind-down of discontinued operations.

         Contingencies (Including Indemnifications)

         In  the  ordinary   course  of  business,   the   Corporation  and  its
subsidiaries  are subject to legal  actions  which  involve  claims for monetary
relief.  Based upon information  presently  available to the Corporation and its
counsel,  it  is  the  Corporation's   opinion  that  any  legal  and  financial
responsibility  arising from such claims will not have a material adverse effect
on the Corporation's results of operations.

         The Bank, as successor to  originators  of reverse  mortgages,  is from
time to time  involved in  arbitration  or litigation  with the various  parties
including  borrowers or with the heirs of borrowers.  Because reverse  mortgages
are a relatively new and uncommon product,  there can be no assurances regarding
how the  courts  or  arbitrators  may apply  existing  legal  principles  to the
interpretation and enforcement of the terms and conditions of the Bank's reverse
mortgage obligations.

         Deferred Taxes

         The  Corporation  accounts for income taxes in accordance with SFAS No.
109,  Accounting  for Income  Taxes,  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  the
Company's  valuation  allowances on deferred income taxes resulting from,  among
other things,  limitations  imposed by Internal Revenue Code and  uncertainties,
including the timing of settlement and realization of these differences.

         FINANCIAL CONDITION, CAPITAL RESOURCES AND LIQUIDITY

         Financial Condition

Total assets  increased  $192.9  million  during the first six months of 2004 to
$2.4  billion at June 30,  2004.  During the first six months of 2004 loans grew
$99.8  million  to $1.4  billion  reflecting  the  continued  strong  growth  in
commercial  and commercial  real estate loans,  which amounted to $92.5 million.
Consumer  loans grew by $21.6 million  during the same period.  These  increases
were partially

                                       18


offset by a decrease of $13.5 million in residential  real estate loans.  During
the first  quarter of 2004,  the company  purchased  $50.0 million in Bank-Owned
Life Insurance (BOLI).  This purchase enabled the Company to insure the lives of
certain senior  managers.  In addition to providing  economic  protection in the
event  of the  loss  of key  managers,  the  BOLI  investment  provides  for the
possibility of better long-term investment yields, enhanced by tax-free build up
of value and tax free  returns upon  ultimate  distribution  of  proceeds,  both
provided for in the Internal  Revenue Code. The initial premium of $50.0 million
was funded through the liquidation of  mortgage-backed  securities  (MBS).  MBS,
inclusive  of the $50.0  million  liquidation,  only  decreased  by $3.2 million
during the first six months of 2004.  Also,  federal funds sold and  investments
increased by $20.2 million.  Finally,  cash in non-owned  ATMs  increased  $10.1
million due to increased  volume in the CashConnect  segment.  Loans,  operating
leases and other assets of discontinued  operations  decreased $5.8 million, due
to a continued run-off in the WCC loan and lease portfolios.

         Total  liabilities  increased  $203.0 million between December 31, 2003
and June 30,  2004,  to $2.2  billion.  This  increase was due to a need to fund
asset  growth,  and was led by a  $111.5  million  increase  in  deposits.  This
included a $75.0 million increase in brokered  certificates of deposit,  a $31.5
million  increase in retail  deposits and a $5.0 million  increase in non-retail
deposits.  In addition,  there was a $86.9 million increase in Federal Home Loan
Bank  (FHLB)  advances,  primarily  used  to  fund  loan  growth.  Finally,  the
Corporation  deconsolidated its trust preferred  borrowings in the first quarter
of 2004 as a result of the  implementation  of SFAS  Interpretation  No.  46(R),
Consolidation of Variable  Interest  Entities,  which resulted in an increase to
trust preferred borrowings of $1.5 million.

         Capital Resources

         Stockholders'  equity decreased $10.3 million between December 31, 2003
and June 30,  2004.  This  decrease  was mainly due to the  purchase  of 373,900
shares of treasury stock for $18.0 million ($48.15 per share  average).  At June
30,  2004,  the  Corporation  held  8,127,769  shares of its common stock in its
treasury at a cost of $161.9 million. In addition,  other  comprehensive  income
decreased  $5.7  million  during the first six months of 2004 due in part,  to a
decline  in the fair  value of  mortgage-backed  securities  available-for-sale.
Also, the Corporation  declared cash dividends' totaling $802,000 during the six
months ended June 30, 2004.  These decreases were partially offset by net income
of $12.4  million  and an increase of $1.6  million  from the  exercise of stock
options and recognition of the related tax benefit.

         Below is a table comparing the Bank's consolidated  capital position to
the minimum regulatory requirements as of June 30, 2004 (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) ........         $241,355          15.80%    $122,189         8.00%      $152,736      10.00%
Core Capital (to Adjusted
  Total Assets).....................          228,127           9.49       96,184         4.00        120,230       5.00
Tangible Capital (to Tangible
  Assets) ..........................          228,127           9.49       36,069         1.50            N/A        N/A
Tier 1 Capital (to Risk-Weighted
  Assets)...........................          228,127          14.94       61,094         4.00         91,641       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  actions and possibly  additional  discretionary
actions by regulators  that, if undertaken,  could have a direct material effect
on the Bank's financial statements.  At June 30, 2004 the Bank was in compliance
with  regulatory  capital  requirements  and is considered 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.
WSFS' liquidity ratio of cash and qualified assets to net withdrawable  deposits
and borrowings  due within one year was 7.8% at June 30, 2004,  compared to 6.1%
at December 31, 2003.  Management monitors liquidity daily and maintains funding
sources to meet  unforeseen  changes  in cash  requirements.  The  Corporation's
primary funding sources are operating  earnings,  deposits,  repayments of loans
and  investment  securities,  sales of loans and  borrowings.  In addition,  the
Corporation's  liquidity  requirements  can be satisfied  through the use of its
borrowing  capacity from the FHLB of Pittsburgh and other  sources,  the sale of
certain  securities and the

                                       19


pledging of certain loans for other lines of credit.  Management  believes these
sources are sufficient to maintain the required and prudent levels of liquidity.

NONPERFORMING ASSETS

         The following table sets forth the Corporation's  nonperforming  assets
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.

                                                       June 30,     December 31,
                                                        2004            2003
                                                       ------          ------
                                                           (In Thousands)

Nonaccruing loans:
     Commercial ....................................   $1,299           $1,549
     Consumer ......................................      292              240
     Commercial mortgage ...........................      994              941
     Residential mortgage ..........................    2,587            2,513
     Construction ..................................        -                -
                                                       ------           ------

Total nonaccruing loans ............................    5,172            5,243
Assets acquired through foreclosure ................      175              301
                                                       ------           ------

Total nonperforming assets .........................   $5,347           $5,544
                                                       ======           ======

Past due loans:
     Residential mortgages .........................   $  273           $  915
     Commercial and commercial mortgages ...........        -              129
     Consumer ......................................       28              148
                                                       ------           ------

Total past due loans ...............................   $  301           $1,192
                                                       ======           ======

Ratios:
     Nonaccruing loans to total loans (1) ..........     0.36%            0.40%
     Allowance for loan losses to gross loans (1)...     1.62%            1.69%
     Nonperforming assets to total assets ..........     0.22%            0.25%
     Loan loss allowance to nonaccruing loans (2)...      425%             422%
     Loan and foreclosed asset allowance to total...
       nonperforming assets (2) ....................      411%             399%

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

                                       20


         Nonperforming  assets decreased  $197,000 between December 31, 2003 and
June 30,  2004.  The decrease  resulted  primarily  from a $250,000  decrease in
nonaccruing  commercial loans and a $126,000 decrease in assets acquired through
foreclosure, partially offset by increases in consumer, commercial mortgage, and
residential mortgages. An analysis of the change in the balance of nonperforming
assets is presented below:



                                                    For the Six
                                                     Months Ended      For the Year Ended
                                                   June 30, 2004       December 31, 2003
                                                   -------------       ------------------
                                                            (In Thousands)
                                                                    
Beginning balance................................      $    5,544           $   7,433
     Additions ..................................           3,243               7,299
     Collections.................................          (2,486)             (6,992)
     Transfers to accrual/restructured status....            (600)               (945)
     Charge-offs / write-downs, net..............            (354)             (1,251)
                                                       ----------           ---------

Ending balance...................................      $    5,347           $   5,544
                                                       ==========           =========


         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 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 tool for achieving its asset/liability management strategies. Management
regularly reviews the  interest-rate  sensitivity of the Corporation and adjusts
the sensitivity within acceptable tolerance ranges established by management. At
June 30, 2004,  interest-bearing  liabilities exceeded  interest-earning  assets
that mature  within one year  (interest-sensitive  gap) by $118.1  million.  The
Corporation's  interest-sensitive  assets as a percentage of  interest-sensitive
liabilities  within  the  one-year  window  increased  to 89% at June  30,  2004
compared to 83% at December 31, 2003. Likewise, the one-year  interest-sensitive
gap as a  percentage  of total  assets  changed to -4.92% at June 30,  2004 from
- -7.95% at December 31, 2003. The change in  sensitivity  since December 31, 2003
is the result of the current  interest rate  environment  and the  Corporation's
continuing   effort  to  effectively   manage   interest  rate  risk.   Interest
rate-sensitive  assets of the Corporation  excluded cash flows from discontinued
operations as well as the interest rate-sensitive funding for these assets.

         Market  risk is the risk of loss from  adverse  changes  in the  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 Derivative  Activities." This test measures the impact
on the net portfolio value ratio of an immediate change in interest rates in 100
basis  point  increments.  The net  portfolio  value ratio is defined as the net
present  value of the  estimated  cash flows from  assets and  liabilities  as a
percentage  of net  present  value of cash flows  from total  assets (or the net
present value of equity).  The table below is the estimated  impact of immediate
changes in interest rates on the Company's net interest margin and net portfolio
value ratio at the  specified  levels at June 30, 2004 and 2003,  calculated  in
compliance with Thrift Bulletin No. 13a:

                                       21





                                              At June 30,
                 -------------------------------------------------------------------
                             2004                                2003
                 ---------------------------------   -------------------------------
    Change 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               -5%             7.98%              -5%            10.03%
     +200               -3%             8.26%              -3%            10.25%
     +100               -1%             8.42%              -1%            10.43%
        0                0%             8.50%               0%            10.50%
     -100               -2%             8.39%              -2%            10.10%
     -200 (3)          -11%             8.29%              -7%            10.09%
     -300 (3)          -20%             8.44%             -18%            11.03%


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

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

(3)  Sensitivity  indicated  by a decrease  of 200 and 300 basis  points are not
     deemed  meaningful  at June 30,  2004 and 2003 given the  historically  low
     absolute level of interest rates at those times.


COMPARISON FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2004 AND 2003

Results of Operations

         The  Corporation  recorded  net  income  of $6.3  million  or $0.82 per
diluted share for the second  quarter of 2004.  This compares to $5.8 million or
$0.71 per diluted share for the same quarter last year.  Income from  continuing
operations  was $6.3 million,  or $0.82 per diluted share for the second quarter
of 2004.  This  compares to $5.6 million or $0.69 per diluted share for the same
quarter last year.

         Net income for the six months ended June 30, 2004 was $12.4  million or
$1.62 per diluted  share.  This  compares to $51.1  million or $6.01 per diluted
share for the comparable  period last year. The results for the six months ended
June 30, 2003  include a $41.3  million or $4.85 per  diluted  share gain on the
sale  of the  Corporation's  sub-prime  mortgage  banking  subsidiary,  WF and a
$117,000  or $0.02  per  diluted  share  gain on the  sale of the  Corporation's
subsidiary  engaged in Internet and branchless  banking,  CustomerOne  Financial
Network,  Inc and  related  interests  in its  Everbank  Division.  Income  from
continuing  operations  was $12.4 million or $1.62 per diluted share for the six
months ended June 30, 2004.  Excluding  gains on the sale of businesses,  income
from  continuing  operations  for the six months  ended  June 30,  2003 was $9.7
million or $1.14 per diluted share.

                                       22



 Net Interest Income

         The  following  tables  provide  information  concerning  the balances,
yields and rates on  interest-earning  assets and  interest-bearing  liabilities
during the periods indicated.



                                                                      Three Months Ended June 30,
                                              -----------------------------------------------------------------------------
                                                             2004                                       2003
                                              ----------------------------------          ---------------------------------
                                              Average                    Yield/           Average                  Yield/
                                              Balance      Interest     Rate (1)          Balance     Interest     Rate (1)
                                              -------      --------     --------          -------     --------     --------
                                                                        (Dollars in Thousands)
                                                                                                
Assets:
Interest-earning assets:
Loans (2) (3):
     Commercial real estate loans.....     $  406,101    $   5,424       5.34%         $  308,689     $  4,524      5.86%
     Residential real estate loans....        446,039        5,864       5.26             454,115        6,806      5.99
     Commercial loans ................        337,152        3,740       4.72             242,476        3,115      5.54
     Consumer loans...................        201,013        3,163       6.33             185,462        3,394      7.34
                                           ----------    ---------                     ----------     --------
       Total loans....................      1,390,305       18,191       5.31           1,190,742       17,839      6.09
Mortgage-backed securities (4)........        511,379        4,689       3.67             531,584        4,065      3.06
Loans held-for-sale (3)...............          2,423           31       5.12               3,683           76      8.25
Investment securities (4).............        121,179        1,219       4.02              15,165          255      6.73
Other interest-earning assets ........         45,601          152       1.33              41,672          235      2.26
                                           ----------    ---------                     ----------     --------
     Total interest-earning assets....      2,070,887       24,282       4.74           1,782,846       22,470      5.10
                                                         ---------                                    --------
Allowance for loan losses.............        (22,899)                                    (22,096)
Cash and due from banks...............         49,512                                      46,941
Cash in non-owned ATMs................        112,559                                      84,836
Loans, operating leases and other assets of
  discontinued operations.............          5,663                                      29,529
Bank owned life insurance.............         50,691                                           -
Other noninterest-earning assets......         43,027                                      29,050
                                           ----------                                  ----------
     Total assets.....................     $2,309,440                                  $1,951,106
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Money market and interest-
       bearing demand.................     $  119,732    $      84       0.28%         $  104,959     $     83      0.32%
     Savings..........................        322,682          326       0.41             311,521          448      0.58
     Retail time deposits ............        222,589        1,024       1.85             255,919        1,469      2.30
     Jumbo certificates of deposits ..         45,942          168       1.47              28,688          112      1.57
     Brokered certificates of deposit.         59,841          230       1.55                   -            -         -
                                           ----------    ---------                     ----------     --------
       Total interest-bearing
         deposits.....................        770,786        1,832       0.96             701,087        2,112      1.21
FHLB of Pittsburgh advances...........        869,267        5,933       2.70             677,074        5,240      3.06
Trust preferred borrowings............         51,547          503       3.86              50,000          493      3.90
Other borrowed funds..................        193,678          453       0.94             109,107          317      1.16
Cost of funding discontinued
  operations..........................                         (47)                                       (295)
                                           ----------    ---------                     ----------     --------
     Total interest-bearing
       liabilities....................      1,885,278        8,674       1.84           1,537,268        7,867      2.05
                                                         ---------                                    --------
Noninterest-bearing demand deposits...        221,141                                     185,123
Other noninterest-bearing liabilities.         13,767                                      29,713
Minority interest ....................            213                                          50
Stockholders' equity..................        189,041                                     198,952
                                           ----------                                  ----------
Total liabilities and stockholders'
  equity..............................     $2,309,440                                  $1,951,106
                                           ==========                                  ==========
Excess of interest-earning assets
     over interest-bearing
     liabilities......................     $  185,609                                  $   245,578
                                           ==========                                  ==========
Net interest and dividend income......                   $  15,608                                   $  14,603
                                                         =========                                   =========

Interest rate spread..................                                   2.90%                                      3.05%
                                                                         =====                                      =====

Net interest margin...................                                   3.07%                                      3.34%
                                                                         =====                                      =====


(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 securities available-for-sale.

                                       23




                                                                      Six Months Ended June 30,
                                              -----------------------------------------------------------------------------
                                                             2004                                       2003
                                              Average                    Yield/           Average                  Yield/
                                              Balance      Interest     Rate (1)          Balance     Interest     Rate (1)
                                              -------      --------     --------          -------     --------     --------
                                                                        (Dollars in Thousands)
                                                                                                

Assets:
Interest-earning assets:
Loans (2) (3):
     Commercial real estate loans ......   $  396,506      $10,636       5.31%         $  299,569      $ 8,874      5.89%
     Residential real estate loans......      449,462       11,988       5.37             445,124       13,774      6.19
     Commercial loans ..................      320,689        7,245       4.82             228,199        6,098      5.80
     Consumer loans.....................      197,591        6,389       6.50             185,265        6,873      7.48
                                           ----------    ---------                     ----------      -------
       Total loans......................    1,364,248       36,258       5.40           1,158,157       35,619      6.25
Mortgage-backed securities (4)..........      504,039        9,416       3.74             435,347        7,547      3.47
Loans held-for-sale (3).................        1,799           64       7.12               4,566          158      6.92
Investment securities (4)...............      117,826        2,348       3.99              19,021        429        4.51
Other interest-earning assets ..........       46,121          358       1.56              60,769          624      2.07
                                           ----------   ----------                     ----------      -------
     Total interest-earning assets......    2,034,033       48,444       4.82           1,677,860       44,377      5.36
                                                          --------                                    --------
Allowance for loan losses...............      (22,766)                                    (21,846)
Cash and due from banks.................       48,238                                      48,014
Cash in non-owned ATMs..................      107,989                                      82,882
Loans, operating leases and other assets of
  discontinued operations...............        7,141                                      35,686
Bank-owned life insurance...............       45,188                                           -
Other noninterest-earning assets........       40,815                                      31,233
                                           ----------                                  ----------
     Total assets.......................   $2,260,638                                  $1,853,829
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Money market and interest-
       bearing demand...................   $  116,392      $   152       0.26%         $  103,736      $   187      0.36%
     Savings............................      320,039          655       0.41             305,661          928      0.61
     Retail time deposits ..............      224,309        2,090       1.87             266,090        3,259      2.47
     Jumbo certificates of deposits ....       44,360          319       1.45              25,460          217      1.72
     Brokered certificates of deposit...       5l,330          409       1.60                   -            -         -
                                           ----------      -------                     ----------      -------
       Total interest-bearing deposits..      756,430        3,625       0.96             700,947        4,591      1.32
FHLB of Pittsburgh advances.............      844,490       11,564       2.71             580,280       10,121      3.47
Trust preferred borrowings..............       50,774          999       3.89              50,000          989      3.93
Other borrowed funds....................      190,229          891       0.94              95,268          553      1.16
Cost of funding discontinued operations.                      (123)                             -         (695)
                                           ----------      -------                     ----------      -------
     Total interest-bearing liabilities.    1,841,923       16,956       1.84           1,426,495       15,559      2.18
                                                           -------                                     -------
Noninterest-bearing demand deposits.....      213,472                                     177,736
Other noninterest-bearing liabilities...       13,358                                      38,624
Minority interest ......................          139                                          33
Stockholders' equity....................      191,746                                     210,941
                                           ----------                                  ----------
Total liabilities and stockholders'
  equity................................   $2,260,638                                  $1,853,829
                                           ==========                                  ==========
Excess of interest-earning assets
     over interest-bearing liabilities..   $  192,110                                  $  251,365
                                           ==========                                  ==========
Net interest and dividend income........                   $31,488                                     $28,818
                                                           =======                                     =======

Interest rate spread....................                                 2.98%                                      3.18%
                                                                         =====                                      =====

Net interest margin.....................                                 3.15%                                      3.50%
                                                                         =====                                      =====


(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 securities available-for-sale.

                                       24



         Net interest  income for the second  quarter of 2004 was $15.6 million.
This  compares to $14.6  million for the same quarter of 2003.  This increase in
net interest  income was due to the growth in  commercial  and  commercial  real
estate loans, as well as a higher yield on the corporation's MBS portfolio.  The
net interest  margin of 3.07% for the second quarter of 2004 declined from 3.34%
for the second  quarter of 2003.  During  the  second  quarter of 2004,  the net
interest margin was negatively impacted by, among other things,  generally lower
rates on loans, as overall portfolio yields continued to trend down,  especially
with the Bank's robust growth in the current low interest rate environment.

         Net  interest  income for the six months  ended June 30, 2004 was $31.5
million.  This  compares  to $28.8  million for the same  quarter of 2003.  This
increase in net interest income was mainly due to the above-mentioned  growth in
commercial and commercial  real estate loans.  The net interest  margin of 3.15%
for the first six months of 2004 declined from 3.50%  reported for the first six
months of 2003.  The net  interest  margin  for the first six months of 2004 was
negatively  impacted by the overall loan yields trending down,  especially given
the recent growth in the portfolio noted above.

     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  judgment
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,   with  consideration  given  to  examinations  performed  by
regulatory authorities.

         Management  establishes the loan loss allowance in accordance with U.S.
generally  accepted  accounting  principles  and the  guidance  provided  in the
Securities and Exchange  Commission's  Staff Accounting  Bulletin 102 (SAB 102).
It's 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,
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  quarterly to discuss and
review these conditions and risks  associated with individual  problem loans. By
assessing  the  probable   estimated  losses  inherent  in  the  loan  portfolio
management is able to adjust specific and inherent loss estimates based upon the
availability  of  more  recent  information.  In  addition,  various  regulatory
agencies, as an integral part of their examination process,  periodically review
the   Corporation's   allowance   for  such  losses.   The  Company  also  gives
consideration  to the  results  of these  regulatory  agency  examinations.  The
provision for loan losses from continuing operations decreased from $1.5 million
for the first six  months of 2003 to $1.4  million  for the first six  months of
2004,  primarily  a result of an overall  improvement  in credit  quality of the
Corporation's loan portfolio.

                                       25


         The  Corporation  maintains  allowances  for credit  losses and charges
losses to these  allowances  when such losses are realized.  The  allowances for
losses are maintained at a level which management  considers adequate to provide
for  losses  based  upon an  evaluation  of  known  and  inherent  risks  in the
portfolios.  Management's  evaluation  is based upon a continuing  review of the
portfolios.

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



                                                               Six months ended    Six months ended
                                                                June 30, 2004        June 30, 2003
                                                                -------------        -------------
                                                                    (Dollars in Thousands)

                                                                                  
Beginning balance ..........................................       $ 22,386             $ 21,452
Provision for loan losses of continuing operations..........          1,374                1,500
Charge-offs:
     Residential real estate ...............................            188                  197
     Commercial real estate (1) ............................              -                   29
     Commercial.............................................            173                  222
     Consumer ..............................................            462                  454
                                                                   --------             --------
        Total charge-offs...................................            823                  902
                                                                   --------             --------
Recoveries:
     Residential real estate ...............................             25                    -
     Commercial real estate (1) ............................              -                  230
     Commercial ............................................            129                   71
     Consumer...............................................             48                  108
                                                                   --------             --------
        Total recoveries ...................................            202                  409
                                                                   --------             --------

Net charge-offs ............................................            621                  493
                                                                   --------             --------
Ending balance..............................................       $ 23,139             $ 22,459
                                                                   ========             ========

Net charge-offs to average gross loans
  outstanding, net of unearned income (2)...................           0.09%                0.09%
                                                                   ========             ========


(1)  Includes commercial mortgage and construction loans.
(2)  Ratios for the six months ended June 30, 2004 and 2003 are annualized.

Noninterest Income

         Noninterest income for the quarter ended June 30, 2004 was $8.2 million
compared to $7.3 million for the second  quarter of 2003.  This increase was due
primarily to fee income of $626,000  from the  investment  in BOLI.  Income from
this  long-term  illiquid  investment  is  reported  as  noninterest  income  in
accordance with U.S. generally accepted accounting principles.  In addition, the
increase was due to fee income of $549,000 from Montchanin  Capital  Management,
Inc., for the quarter ended June 30, 2004. This fee income is a direct result of
the 60% ownership in Cypress Capital Management.  The increase was also due to a
$447,000 improvement in credit/debit card and ATM income,  $382,000 of which was
due to growth in the  CashConnect  segment,  during the  second  quarter of 2004
compared  to the  second  quarter  of 2003.  Offsetting  these  increases  was a
$463,000  decrease in gains on the sales of loans  during the second  quarter of
2004 compared to the second quarter of 2003.  This decrease  resulted  primarily
from  reduced  refinancing  activity  during  the  second  quarter  of 2004.  In
addition,  securities  gains were $187,000 lower than the comparable  quarter of
2003.

        Noninterest  income  for the six months  ended  June 30,  2004 was $15.8
million  compared to $13.1 million for the same period in 2003.  Consistent with
the quarterly results,  this improvement was primarily due to fee income of $1.1
million from the  investment in BOLI. In addition,  the increase was due to year
to date fee income of $1.1 million from Montchanin Capital Management,  Inc. The
increase  was  also due to  credit/debt  card and ATM  income,  which  increased
$938,000,  $763,000 of which was due to growth in the CashConnect segment,  over
the same period in 2003. The remainder of the growth in  noninterest  income for
the six  months  ended  June 30,  2004 was in  deposit  service  charges,  which
increased  $427,000  compared  with the same  period in 2003.  Offsetting  these
increases  was a  $794,000  decrease  in gains on the sales of loans for the six
months ended June 30, 2004  compared to the second  quarter of 2003.  Consistent
with results in the second quarter of 2004, this decrease  resulted from reduced
refinancing  activity  during the six months  ended June 30, 2004 as compared to
the same period in 2003.

                                       26




Noninterest Expense

         Noninterest  expenses  for the  quarter  ended June 30, 2004 were $13.2
million,  or $830,000 higher than the $12.4 million  reported in the same period
of 2003.  Included in the second quarter 2004 results were $501,000 in operating
expenses related to Montchanin Capital Management,  Inc. In addition,  salaries,
benefits,  and  other  compensation  increased  $250,000  (excluding  Montchanin
Capital  Management,  Inc.)  during the second  quarter  2004 as compared to the
second quarter 2003. This increase was primarily due to normal salary  increases
and the Company's  continued branch expansion  efforts during the second quarter
2004.

         Noninterest  expenses for the six months ended June 30, 2004 were $26.4
million or $1.1  million  higher  than the $25.3  million  reported  in the same
period of 2003.  Consistent with the quarter, this increase was primarily due to
$1.0 million in operating  expenses  related to Montchanin  Capital  Management,
Inc.,  during the six months ended June 30, 2004. The results for the six months
ended June 30, 2003  included  $1.3 million of expenses  recorded in  connection
with the sale of WF, the Corporation's sub-prime mortgage banking subsidiary and
$267,000 of expenses related to the Corporation's Technology  Organizational and
Process  Simplification  Plan  (TOPS).   Excluding  the  above-mentioned  items,
operating expenses increased $1.6 million,  primarily in salaries,  benefits and
other compensation. This increase was a direct result of normal salary increases
and the Company's continued branch expansion efforts.

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 109,  which  requires the recording of deferred  income
taxes for tax consequences of "temporary  differences." The Corporation recorded
a provision for income taxes from continuing operations during the three and six
months  ended June 30,  2004 of $3.6  million  and $6.9  million,  respectively,
compared to an income tax provision from  continuing  operations of $3.2 million
and $5.4  million,  for the same periods in 2003.  The  effective tax rates from
continuing  operations for the three and six months ended June 30, 2004 were 37%
and 36%,  respectively,  compared to 36% for each of the  comparable  periods in
2003.

         The effective tax rates reflect the recognition of certain tax benefits
in the financial  statements  including those benefits from tax-exempt  interest
income, BOLI income in 2004, from a fifty-percent interest income exclusion on a
loan to an Employee  Stock  Ownership  Plan and a provision for state income tax
expense.  The income tax  provision for the three months ended June 30, 2004 was
increased by $280,000 as a result of  additional  state taxes WCC is expected to
owe due to tax law changes in the State of New Jersey.  While the  operations of
WCC are  reflected as  discontinued  operations,  the  additional  tax provision
resulting  from  the  change  in tax law  has  been  reflected  in  income  from
continuing operations in accordance with SFAS 109.

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

RECENT ACCOUNTING PRONOUNCEMENTS

         In December 2003, the FASB issued FIN 46(R),  Consolidation of Variable
Interest Entities, an interpretation of Accounting Research Bulletin No. 51 (the
Interpretation).  The  Interpretation  requires the consolidation of entities in
which an enterprise absorbs a majority of the entity's expected losses, receives
a majority of the entity's expected  residual  returns,  or both, as a result of
ownership,  contractual or other financial interests in the entity.  Previously,
entities were generally  consolidated by an enterprise when it has a controlling
financial  interest  through  ownership  of a majority  voting  interest  in the
entity.  Application of this Interpretation is required in financial  statements
of public entities that have interests in variable  interest  entities  commonly
referred to as special  purpose  entities for periods  ending after December 15,
2003. Application by public entities for all other types of entities is required
in financial  statements for periods ending after June 15, 2004. As a result the
adoption of FIN 46(R),  the Corporation  deconsolidated  WSFS Capital Trust I in
the first  quarter of 2004.  The result was an increase  in the trust  preferred
borrowings of $1.5 million.

         In  December   2003,  the  American   Institute  of  Certified   Public
Accountants Accounting Standards Executive Committee (AcSEC) issued Statement of
Position (SOP) 03-3, Accounting for Certain Loans or Debt Securities Acquired in
a Transfer.  SOP 03-3 is effective for loans acquired in fiscal years  beginning
after December 15, 2004, with early adoption  encouraged.  A certain  transition
provision  applies for certain  aspects of loans  currently  within the scope of
Practice  Bulletin 6,  Amortization of Discounts on Certain  Acquired Loans. SOP
03-3 addresses  accounting for differences  between  contractual  cash flows and
cash flows  expected to be collected  from an investor's  initial  investment in
loans or debt securities (loans) acquired in a transfer if those differences are
attributable, at least in part, to credit quality. It includes loans acquired in
business  combinations and applies to all  nongovernmental  entities,  including
not-for-profit organizations. SOP 03-3 does not apply to loans originated by the
entity.  The  Corporation  will  adopt  this  statement  for any  pools of loans
purchased after December 31, 2004.

                                       27


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 our  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,  operating risk,  uncertainty of estimates in
general,  and changes in federal  and state  regulations,  among other  factors.
These  factors   should  be  considered  in  evaluating   the   "forward-looking
statements," and undue reliance should not be placed on such statements.  Actual
results may differ  materially  from  management  expectations.  WSFS  Financial
Corporation does not undertake,  and specifically  disclaims any obligation,  to
publicly  release  the  result  of  any  revisions  that  may  be  made  to  any
forward-looking   statements  to  reflect  the   occurrence  of  anticipated  or
unanticipated events or circumstances after the date of 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.

Item 4.  Controls and Procedures

          (a)  Evaluation of disclosure controls and procedures.  Based on their
               evaluation of the Company's  disclosure  controls and  procedures
               (as defined in Rules 13a-15(e) under the Securities  Exchange Act
               of 1934 (the "Exchange Act")), the Company's  principal executive
               officer and the principal  financial  officer have concluded that
               as of the end of the period covered by this  Quarterly  Report on
               Form 10-Q such  disclosure  controls and procedures are effective
               to  ensure  that  information  required  to be  disclosed  by the
               Company in reports  that it files or submits  under the  Exchange
               Act is recorded,  processed,  summarized and reported  within the
               time periods  specified  in  Securities  and Exchange  Commission
               rules and forms.

          (b)  Changes in internal control over financial reporting.  During the
               quarter  under  report,  there  was no  change  in the  Company's
               internal  control over  financial  reporting  that has materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               Company's internal control over financial reporting.

Part II.  OTHER INFORMATION

Item 1.   Legal Proceedings
          -----------------
          The  Company is not  engaged in any legal  proceedings  of a material
          nature at June 30, 2004.  From time to time,  the Company is party to
          legal  proceedings  in the  ordinary  course of  business  wherein it
          enforces its security interest in loans.

Item 2.   Changes in Securities, Uses of Proceeds and Issuer Purchases of Equity
          ----------------------------------------------------------------------
          Securities
          ----------

          The  following  table lists  purchases  of Treasury  Stock  during the
          second quarter of 2004.



                                                                                      Total Number of     Maximum Number
                                                     Total Number       Average      Shares Purchased     of Shares that May
                                                        of Shares      Price Paid   as Part of Publicly   Yet Be Purchased
                                                       Purchased       per Share     Announced Plans      Under those Plans
                                                     --------------    ----------   -----------------     ------------------

                                                                                                  
           April 1, to April 30, 2004                    134,894        $48.66            134,000               268,841

           May 1, to May 31, 2004                        111,000        $47.59            245,000               157,841

           June 1, to June 30, 2004                      103,900        $47.30            348,900                53,941
                                                         -------

           Total for the quarter ended June 30, 2004     349,794        $47.92


           On August 7, 2003 the Board of Directors approved an authorization to
           repurchase  10% of  the  Company's  outstanding  shares,  or  748,841
           shares. In addition, on June 24, 2004 the Board of Directors approved
           an  authorization  to  repurchase  10% of the  Company's  outstanding
           shares, or 701,564 shares.

           There is no expiration date under either Plan.

                                       28


Item 3.    Defaults upon Senior Securities
           -------------------------------
           Not applicable

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

           At the Corporation's Annual Stockholder's  Meeting (the Meeting) held
           on April 22, 2004,  all the  nominees  for  director  proposed by the
           Corporation  were  elected.  The votes cast for each  nominee were as
           follows:


                                               For                  Withheld
                                               ---                  --------
           John F. Downey................  5,484,081                  65,660
           Thomas P. Preston.............  7,207,278               1,603,791
           Marvin N. Schoenhals..........  5,413,875                 135,867
           R. Ted Weschler...............  5,426,902                 122,839

           At the Meeting,  the  shareholders  also ratified the  appointment of
           KPMG, LLP as independent auditors for fiscal year ending December 31,
           2004. The votes cast were as follows:

                          For           Against           Abstain
                          ---           -------           -------
                      6,298,001         61,353             5,719

Item 5.    Other Information
           -----------------
           Not applicable

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

          (a)  Exhibit  31 -  Certification  pursuant  to  Section  302  of  the
               Sarbanes-Oxley Act of 2002
          (b)  Exhibit  32 -  Certification  pursuant  to  Section  906  of  the
               Sarbanes-Oxley Act of 2002
          (c)  Exhibits and Reports on Form 8-K
               (1)  On April 21, 2004, the Registrant filed a report on Form 8-K
                    pursuant  to  items  7 and 12 to  report  earnings  for  the
                    quarter ended March 31, 2004.
               (2)  On June 25, 2004, the Registrant  filed a report on Form 8-K
                    pursuant to items 5 and 7  announcing  an  authorization  to
                    repurchase up to an additional 10% of its outstanding shares
                    of common stock.

                                       29



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:  August 4, 2004        /s/        MARVIN N. SCHOENHALS
                             ---------------------------------------------------
                             Marvin N. Schoenhals
                             Chairman and President






Date:  August 4, 2004        /s/        MARK A. TURNER
                             ---------------------------------------------------
                             Mark A. Turner
                             Chief Operating Officer and Chief Financial Officer


                                       30