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, 2005
                               -------------------------------------------------

                                       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, 2005:

Common Stock, par value $.01 per share                   6,862,514
- --------------------------------------             --------------------
     (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, 2005 and 2004 (Unaudited)...........................................                3

           Consolidated Statement of Condition as of June 30, 2005
           (Unaudited) and December 31, 2004..................................................                4

           Consolidated Statement of Cash Flows for the Six Months Ended
           June 30, 2005 and 2004 (Unaudited).................................................                5

           Notes to the Consolidated Financial Statements for the Three and Six
           Months Ended June 30, 2005 and 2004 (Unaudited)....................................                7

Item 2.  Management's Discussion and Analysis of Financial Condition
         -----------------------------------------------------------
           and Results of Operations..........................................................               16
           -------------------------

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........................               26
         ----------------------------------------------------------

Item 4.  Controls and Procedures .............................................................               26
         ------------------------


                           PART II. Other Information


Item 1.  Legal Proceedings....................................................................               27
         -----------------

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds .........................               27
         ------------------------------------------------------------

Item 3.  Defaults upon Senior Securities......................................................               27
         -------------------------------

Item 4.  Submission of Matters to a Vote of Security Holders..................................               27
         ---------------------------------------------------

Item 5.  Other Information ...................................................................               27
         -----------------

Item 6.  Exhibits ............................................................................               27
         ---------

Signatures ....................................................................................              28

Exhibit 31 Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 ...........              29

Exhibit 32 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 ...........               31


                                       2


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                        Three months ended June 30,     Six months ended June 30,
                                                       ----------------------------     -------------------------
                                                            2005           2004              2005            2004
                                                          -------        -------           -------         -------
                                                                              (Unaudited)
                                                                   (In Thousands, Except Per Share Data)
                                                                          
Interest income:
     Interest and fees on loans .......................   $25,447        $18,222           $48,604         $36,322
     Interest on mortgage-backed securities ...........     6,444          4,689            12,318           9,416
     Interest and dividends on investment securities ..       639          1,219             1,394           2,348
     Other interest income ............................       356            152               735             358
                                                          -------        -------           -------         -------
                                                           32,886         24,282            63,051          48,444
                                                          -------        -------           -------         -------
Interest expense:
     Interest on deposits .............................     4,662          1,832             8,749           3,625
     Interest on Federal Home Loan Bank advances ......     7,263          5,886            13,450          11,441
     Interest on federal funds purchased and securities
       sold under agreements to repurchase ............     1,092            413             2,103             813
     Interest on trust preferred borrowings ...........     1,967            503             2,679             999
     Interest on other borrowings .....................       124             40               179              78
                                                          -------        -------           -------         -------
                                                           15,108          8,674            27,160          16,956
                                                          -------        -------           -------         -------
Net interest income ...................................    17,778         15,608            35,891          31,488
Provision for loan losses .............................       772            687             1,351           1,374
                                                          -------        -------           -------         -------
Net interest income after provision for loan losses ...    17,006         14,921            34,540          30,114
                                                          -------        -------           -------         -------
Noninterest income:
     Credit/debit card and ATM income .................     3,665          2,976             6,868           5,640
     Deposit service charges ..........................     2,487          2,366             4,665           4,701
     Investment advisory income .......................       619            549             1,227           1,087
     Bank owned life insurance income .................       527            626             1,023           1,105
     Loan fee income ..................................       569            627               995           1,158
     Mortgage banking activities, net .................        37            294               181             367
     Securities gains .................................         -              2                 -             224
     Other income .....................................       810            780             1,611           1,496
                                                          -------        -------           -------         -------
                                                            8,714          8,220            16,570          15,778
                                                          -------        -------           -------         -------
Noninterest expenses:
     Salaries, benefits and other compensation ........     8,494          7,406            17,316          15,049
     Occupancy expense ................................     1,263          1,122             2,539           2,271
     Equipment expense ................................       954            925             1,937           1,790
     Data processing and operations expenses ..........       998            837             1,909           1,599
     Marketing expense ................................       828            541             1,353           1,061
     Professional fees ................................       498            309             1,051             831
     Other operating expense ..........................     2,568          2,049             4,468           3,826
                                                          -------        -------           -------         -------
                                                           15,603         13,189            30,573          26,427
                                                          -------        -------           -------         -------

Income before minority interest and taxes .............    10,117          9,952            20,537          19,465
Less minority interest ................................        37             47                74              92
                                                          -------        -------           -------         -------
Income before taxes ...................................    10,080          9,905            20,463          19,373
Income tax provision ..................................     3,514          3,638             7,107           6,924
                                                          -------        -------           -------         -------
Net income ............................................   $ 6,566        $ 6,267           $13,356         $12,449
                                                          =======        =======           =======         =======

Earnings per share:
Basic .................................................   $  0.95        $  0.87           $  1.90         $  1.71
Diluted ...............................................   $  0.90        $  0.82           $  1.80         $  1.62



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

                                       3



                           WSFS FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENT OF CONDITION



                                                                                June 30,    December 31,
                                                                                  2005         2004
                                                                                  ----         ----
                                                                                     (Unaudited)
                                                                        (In Thousands, Except Per Share Data)
                                                                                     
Assets
Cash and due from banks ..................................................   $    56,776    $    61,328
Cash in non-owned ATMs ...................................................       137,203        131,150
Interest-bearing deposits in other banks .................................           207            531
                                                                             -----------    -----------
    Total cash and cash equivalents ......................................       194,186        193,009
Investment securities held-to-maturity ...................................         7,753          7,767
Investment securities available-for-sale including reverse mortgages .....        90,338         89,609
Mortgage-backed securities held-to-maturity ..............................             1              4
Mortgage-backed securities available-for-sale ............................       574,307        512,189
Mortgage-backed securities trading .......................................        11,951         11,951
Loans held-for-sale ......................................................         1,429          3,229
Loans, net of allowance for loan losses of $24,939 at June 30, 2005
  and $24,222 at December 31, 2004 .......................................     1,662,910      1,532,238
Bank owned life insurance ................................................        53,213         52,190
Stock in Federal Home Loan Bank of Pittsburgh, at cost ...................        46,399         43,946
Assets acquired through foreclosure ......................................           372            217
Premises and equipment ...................................................        22,729         22,835
Accrued interest receivable and other assets .............................        34,031         32,684
Loans, operating leases and other assets of discontinued operations ......           227          1,088
                                                                             -----------    -----------

Total assets .............................................................   $ 2,699,846    $ 2,502,956
                                                                             ===========    ===========

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
    Noninterest-bearing demand ...........................................   $   261,987    $   246,592
    Interest-bearing demand ..............................................       120,232        100,098
    Money market .........................................................       167,854        123,523
    Savings ..............................................................       276,514        289,041
    Time .................................................................       212,002        221,414
    Jumbo certificates of deposit - retail ...............................        68,650         71,514
                                                                             -----------    -----------
      Total retail deposits ..............................................     1,107,239      1,052,182
    Jumbo certificates of deposit - non-retail ...........................        35,930         44,903
    Brokered certificates of deposit .....................................       203,400        137,877
                                                                             -----------    -----------
        Total deposits ...................................................     1,346,569      1,234,962

Federal funds purchased and securities sold under agreements to
  repurchase..............................................................       131,820        132,105
Federal Home Loan Bank advances ..........................................       902,943        837,063
Trust preferred borrowings ...............................................        67,011         51,547
Other borrowed funds .....................................................        38,085         33,441
Accrued interest payable and other liabilities ...........................        20,047         17,296
                                                                             -----------    -----------
Total liabilities ........................................................     2,506,475      2,306,414
                                                                             -----------    -----------

Minority Interest ........................................................           184            239

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
    15,299,683 at June 30, 2005 and 15,213,647 at December 31, 2004 ......           153            152
Capital in excess of par value ...........................................        70,825         68,327
Accumulated other comprehensive loss .....................................        (4,227)        (3,385)
Retained earnings ........................................................       305,497        293,054
Treasury stock at cost, 8,439,569 shares at June 30, 2005 and 8,127,269
    shares at December 31, 2004 ..........................................      (179,061)      (161,845)
                                                                             -----------    -----------
Total stockholders' equity ...............................................       193,187        196,303
                                                                             -----------    -----------
Total liabilities, minority interest and stockholders' equity ............   $ 2,699,846    $ 2,502,956
                                                                             ===========    ===========


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

                                       4


                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS


                                                                                  Six months ended June 30,
                                                                                  -------------------------
                                                                                      2005          2004
                                                                                      ----          ----
                                                                                        (Unaudited)
                                                                                       (In Thousands)
                                                                                         
Operating activities:
Net income ......................................................................   $  13,356    $  12,449
Adjustments to reconcile net income to net cash provided by operating activities:
    Provision for loan losses ...................................................       1,351        1,374
    Depreciation, accretion and amortization ....................................       3,506        3,448
    Increase in accrued interest receivable and other assets ....................      (1,760)      (1,593)
    Origination of loans held-for-sale ..........................................     (20,685)     (18,922)
    Proceeds from sales of loans held-for-sale ..................................      21,473       18,070
    Gain on sale of loans held-for-sale .........................................         (35)        (106)
    Gain on sale of loans .......................................................           -         (261)
    Gain on sale of investments .................................................           -         (224)
    Minority interest net income ................................................          74           92
    Increase in accrued interest payable and other liabilities ..................       2,751          725
    Gain on sale of assets acquired through foreclosure .........................         (41)         (39)
    Increase in value of bank-owned life insurance ..............................      (1,023)           -
    Increase in capitalized interest, net .......................................         (10)      (2,053)
                                                                                    ---------    ---------
Net cash  provided by operating activities ......................................      18,957       12,960
                                                                                    ---------    ---------

Investing activities:
Maturities of investment securities .............................................          30        2,585
Purchase of investments available-for-sale ......................................        (975)      (9,930)
Sales of mortgage-backed securities available-for-sale ..........................           -       31,346
Repayments of mortgage-backed securities held-to-maturity .......................           3        1,804
Repayments of mortgage-backed securities available-for-sale .....................      54,854       99,481
Purchases of mortgage-backed securities available-for-sale ......................    (118,313)    (138,097)
Repayments of reverse mortgages .................................................         178        1,238
Disbursements for reverse mortgages .............................................        (200)        (257)
Purchase of Cypress Capital Management LLC ......................................        (452)      (1,122)
Sale of loans ...................................................................         341       12,250
Purchase of loans ...............................................................      (4,469)      (7,449)
Purchase of bank owned life insurance ...........................................           -      (50,000)
Net increase in loans ...........................................................    (127,141)    (104,654)
Net increase in stock of Federal Home Loan Bank of Pittsburgh ...................      (2,453)      (3,282)
Sales of assets acquired through foreclosure, net ...............................         258          406
Investment in premises and equipment, net .......................................      (1,517)      (2,688)
                                                                                    ---------    ---------
Net cash used for investing activities ..........................................    (199,856)    (168,369)
                                                                                    ---------    ---------

Financing activities:
Net increase in demand and savings deposits .....................................      71,977       32,102
Net increase in time deposits ...................................................      43,938       73,309
Net (decrease) increase in securities sold under agreement to repurchase ........        (285)       8,259
Net increase in FHLB advances ...................................................      65,880       86,885
Redemption of WSFS Capital Trust I Preferred Securities .........................     (51,547)           -
Issuance of Pooled Floating Rate Capital Securities .............................      67,011            -
Dividends paid on common stock ..................................................        (913)        (804)
Issuance of common stock and exercise of employee stock options .................       2,499        1,641
Purchase of treasury stock, net of reissuance ...................................     (17,216)     (17,909)
(Decrease) increase in minority interest ........................................        (129)          99
                                                                                    ---------    ---------
Net cash provided by financing activities .......................................     181,215      183,582
                                                                                    ---------    ---------

Increase in cash and cash equivalents ...........................................         316       28,173
Change in net assets from discontinued operations ...............................         861        5,829
Cash and cash equivalents at beginning of period ................................     193,009      161,515
                                                                                    ---------    ---------
Cash and cash equivalents at end of period ......................................   $ 194,186    $ 195,517
                                                                                    =========    =========
                                                                                   (Continued on next page)

                                       5


                           WSFS FINANCIAL CORPORATION
                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)




                                                                    Six months ended June 30,
                                                                    -------------------------
                                                                       2005           2004
                                                                       ----           ----
                                                                          (Unaudited)
                                                                        (In Thousands)
                                                                            
Supplemental Disclosure of Cash Flow Information:
- -------------------------------------------------
Cash paid for interest ........................................     $ 22,795       $ 15,410
Cash paid for income taxes, net................................        5,710          5,053
Loans transferred to assets acquired through foreclosure ......          372            240
Net change in accumulated other comprehensive loss ............         (842)        (5,653)
Transfer of loans held-for-sale to loans.......................        1,047          1,352
Deconsolidation of WSFS Capital Trust I........................            -          1,547


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

                                       6


                           WSFS FINANCIAL CORPORATION
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
              FOR THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND 2004
                                   (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) and its
non-wholly owned subsidiary,  Cypress Capital  Management,  LLC (Cypress).  WSFS
Financial  Corporation  (Company  or  Corporation)  also has one  unconsolidated
affiliate,  WSFS Capital Trust III (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 from its main office, 24 retail banking offices as
well as loan production  offices and operations  centers located in Delaware and
southeastern  Pennsylvania.  Montchanin  was  formed  in 2003 to  provide  asset
management  products and services in the Bank's  primary market area. In January
2004,  Montchanin  acquired a 60%  interest in Cypress.  Cypress is a Wilmington
based  investment  advisory  firm  servicing  high  net-worth   individuals  and
institutions.  In January 2005, Montchanin increased its ownership in Cypress to
80%.  In April  2005,  the  Corporation  formed  the Trust to issue $65  million
aggregate  principle  amount of Pooled  Floating  Rate Capital  Securities.  The
proceeds  from this issue  were used to fund the  redemption  of $50  million of
Floating Rate WSFS Capital Trust I Preferred  Securities  (formerly WSFS Capital
Trust I). The Trust  invested  all of the  proceeds  from the sale of the Pooled
Floating  Rate  Capital  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 to
market  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 to hold qualifying real estate assets and may be used to raise capital in
the future.

         The accounting and reporting  policies of the Corporation  conform with
U.S. generally accepted  accounting  principles and prevailing  practices within
the  banking  industry  for  interim  financial  information  and Rule  10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
notes required for complete financial statements and prevailing practices within
the banking  industry.  Operating  results  for the three and six months  period
ended June 30, 2005 are not  necessarily  indicative  of the results that may be
expected for any future  quarters or for the year ending  December 31, 2005. For
further  information,  refer to the consolidated  financial statements and notes
thereto  included in the  Corporation's  Annual Report of Form 10-K for the year
ended December 31, 2004 as filed with the Securities and Exchange Commission.

Valuation of Stock Option Grants

         At June 30,  2005,  the  Corporation  had  three  stock-based  employee
compensation  plans.  Beginning in April 2005,  the  Corporation  will grant new
awards solely from the 2005 Incentive Plan. 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.

         Effective  January 1, 2006,  the  Corporation  will  implement SFAS 123
(revised 2004),  Share-Based-Payment-An  Amendment of Statements No. 123 and 95.
The impact to the  Corporation's  2006  Consolidated  Statement of Operations is
expected to be approximately $840,000 for the full year.

                                       7





                                                                              For the three months      For the six months
                                                                                 ended June 30,           ended June 30,
                                                                              ---------------------   -----------------------
                                                                                 2005       2004         2005         2004
                                                                              ---------   ---------   ----------   ----------
                                                                                (In Thousands, Except Per Share Data)

                                                                                                      
Net income, as reported ...................................................   $   6,566   $   6,267   $   13,356   $   12,449
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................         207         146          419          307
                                                                              ---------   ---------   ----------   ----------
Pro forma net income ......................................................   $   6,359   $   6,121   $   12,937   $   12,142

Earnings per share:
Basic:
- ------
Net income ................................................................   $    0.95   $    0.87   $     1.90   $     1.71
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................        0.03        0.02         0.06         0.04
                                                                              ---------   ---------   ----------   ----------
Pro forma net income ......................................................   $    0.92   $    0.85   $     1.84   $     1.67
                                                                              =========   =========   ==========   ==========

Diluted:
- --------
Net income, as reported ...................................................   $    0.90   $    0.82   $     1.80   $     1.62
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................        0.03        0.02         0.05         0.04
                                                                              ---------   ---------   ----------   ----------
Pro forma net income ......................................................   $    0.87   $    0.80   $     1.75   $     1.58
                                                                              =========   =========   ==========   ==========



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,
                                                                        ---------------------   ---------------------
                                                                           2005       2004        2005         2004
                                                                        ---------   ---------   ----------   --------
                                                                             (In Thousands, Except Per Share Data)

                                                                                                 
Numerator:
- ----------
Net income ...........................................................   $ 6,566   $    6,267   $13,356   $   12,449
                                                                         =======   ==========   =======   ==========

Denominator:
- ------------
Denominator for basic earnings per share - weighted average shares ...     6,942        7,185     7,016        7,273
Effect of dilutive employee stock options ............................       371          420       397          431
                                                                         -------   ----------   -------   ----------
Denominator for diluted earnings per share - adjusted weighted average
   shares and assumed exercise .......................................     7,313        7,605     7,413        7,704
                                                                         =======   ==========   =======   ==========

Basic earnings per share .............................................   $  0.95   $     0.87   $  1.90   $     1.71
                                                                         =======   ==========   =======   ==========

Diluted earnings per share ...........................................   $  0.90   $     0.82   $  1.80   $     1.62
                                                                         =======   ==========   =======   ==========

Outstanding common stock equivalents having no dilutive effect .......        75            3        75            2



                                       8


3.   DISCONTINUED OPERATIONS OF A BUSINESS SEGMENT

         In December 2000, the Board of Directors approved management's plans to
discontinue  the  operations  of WCC. At December 31, 2000,  WCC had 7,300 lease
contracts and 2,700 loan contracts,  compared to 14 lease contracts and 123 loan
contracts  at June 30, 2005.  WCC no longer  accepts new  applications  but will
continue to service existing loans and leases until their maturities.

         In    accordance    with   APB   30,    Reporting    the   Results   of
Operations-Reporting  the Effects 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 summary form  separately  from the  Company's
results of continuing operations in reported results of the Corporation.

         In 2000,  a $6.2  million  pretax  reserve  was  established  to absorb
expected  future losses,  primarily  related to residual value losses on leases.
Consequently,  the  Corporation  recognized an after tax charge of $2.2 million,
net of $4.0 million in tax benefits related to net operating loss carryforwards,
for the expected loss over the projected wind-down period.

         During  2002  and  2001,  because  of the  heavy  incenting  of new car
purchases by  manufacturers  and other  factors,  both used car prices and WSFS'
exposure to residual values on its outstanding  leases continued to deteriorate.
As a result,  management recorded  additional  provisions for residual losses of
$2.0  million  in 2002 and  $3.1  million  in 2001.  At  December  31,  2004 the
Corporation  reviewed the remaining used car residual values and determined that
its exposure was reduced.  As a result, as of December 31, 2004, the Corporation
reduced its reserve for  discontinued  operations by $143,000,  net of taxes. At
June 30, 2005,  there were  $260,000 in indirect  loans and $165,000 in indirect
leases, net, still outstanding.  At June 30, 2005, WSFS had exposure to $164,000
in  remaining  used car  residuals,  for which it  estimates  a loss of $59,000.
Management has provided for this loss in the Financial  Statements.  The loss on
the wind-down of discontinued operations, net of tax, was zero in 2004 and 2003.
The loss on wind-down of discontinued operations excludes any adjustments to the
reserve  for  discontinued  operations.  Based on the  remaining  maturities  of
leases, management has determined that its residual exposure is negligible.

         The following table depicts loans, operating leases and other assets of
discontinued operations at June 30, 2005 and December 31, 2004:



                                                           At June 30,   December 31,
                                                               2005         2004
                                                             -------      -------
                                                              (In Thousands)
                                                                    
Vehicles under operating leases, net of reserves .........   $    40       $   516
Loans, net ...............................................       186           639
Other non-cash assets ....................................         1           (67)
                                                             -------       -------
Loans, operating leases and other non-cash assets of
  discontinued operations ................................   $   227       $ 1,088
                                                             =======       =======



         The following  table  depicts the net income  (loss) from  discontinued
operations for the three and six months ended June 30, 2005 and 2004:



                                             For the three months ended June 30,   For the six months ended June 30,
                                             -----------------------------------   --------------------------------
                                                 2005                  2004            2005               2004
                                                 ----                  ----            ----              -----
                                                                           (In Thousands)
                                                                                         
Interest income........................        $      7             $     39         $     21          $     93
Allocated interest expense (1).........               4                   47                8               123
                                               --------             --------         --------          --------
Net interest income (expense)..........               3                   (8)              13               (30)
Loan and lease servicing fee
  (expense) income.....................              (4)                 148               43               185
Rental income on operating leases, net.              10                  122               61               316
                                               --------             --------         --------          --------
  Net revenues.........................               9                  262              117               471
  Noninterest expenses.................              96                   97              186               208
                                               --------             --------         --------          --------
(Loss) income before taxes.............             (87)                 165              (69)              263
Charge (credit) to reserve on
  discontinued operations..............              87                 (165)              69              (263)
Income tax provision ..................               -                    -                -                 -
                                               --------             --------         --------          --------
Income from discontinued operations....        $      -             $      -         $      -          $      -
                                               ========             ========         ========          ========


(1)  Allocated interest expense for the three and six months ended June 30, 2005
     was based on the Company's annual average wholesale borrowing rate of 3.23%
     and 3.13%,  respectively,  which  approximated a marginal  funding cost for
     this  business.  For the three and six months ended June 30, 2004 allocated
     interest  expense  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 were 3.79% and 3.85%, respectively.

                                       9


4.   ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING

         The Corporation has an interest-rate  cap with a notional amount of $50
million,  which limits  three-month  London InterBank Offered Rate (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 (SFAS 133),
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
accumulated other  comprehensive loss and into interest expense when each of the
quarterly interest payments is made on the trust preferred debt.

         On April 6, 2005, the Corporation completed the issuance of $65 million
of aggregate  principal amount of Pooled Floating Rate Securities.  The proceeds
from this issuance  were used to fund the  redemption of $50 million of Floating
Rate  Capital  Trust  I  Preferred  Securities.   The  cap  provides  a  hedging
relationship  on $50 million of the recently  purchased $65 million of aggregate
principal amount of Pooled Floating Rate Capital  Securities.  The remaining $15
million of aggregate principal amount of Pooled Floating Rate Capital Securities
is unhedged.

           The fair value of the cap is estimated using a standard option model.
The fair value of the interest rate cap at June 30, 2005 was $97,000.

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


                                                2005                                 2004
                                   -----------------------------       -----------------------------
                                      At                   At             At                    At
                                   January 1,  Change   June 30,       January 1,   Change   June 30,
                                   ----------  ------   --------       ----------   ------   -------
                                                           (In Thousands)
                                                                         
       Interest Rate Cap........   $ 322(1)   $ (225)   $ 97(1)        $ 1,072(1)   $ (180) $ 892(1)


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

5.       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,
                                                              --------------------     ------------------
                                                                 2005        2004        2005        2004
                                                               --------    --------    --------    --------
                                                                              (In Thousands)
                                                                                     
Net income .................................................   $  6,566    $  6,267    $ 13,356    $ 12,449

Other Comprehensive Income:

Unrealized holding gains (losses) on securities
    available-for-sale arising during the period ...........      6,895     (16,245)     (1,258)     (8,747)
Tax (expense) benefit ......................................     (2,620)      6,173         478       3,324
                                                               --------    --------    --------    --------
Net of tax amount ..........................................      4,275     (10,072)       (780)     (5,423)

Unrealized holding (losses) gains arising during the
    period on derivative used for cash flow hedge ..........       (206)        291         (95)       (132)
Tax benefit (expense) ......................................         72        (102)         33          46
                                                               --------    --------    --------    --------
Net of tax amount ..........................................       (134)        189         (62)        (86)

Reclassification adjustment for gains included in net income          -          (2)          -        (224)
Tax expense ................................................          -           1           -          80
                                                               --------    --------    --------    --------
Net of tax amount ..........................................          -          (1)          -        (144)
                                                               --------    --------    --------    --------

Total comprehensive income (loss) ..........................   $ 10,707    $ (3,617)   $ 12,514    $  6,796
                                                               ========    ========    ========    ========

                                       10


6.       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.


7.       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, 2005: WSFS and CashConnect, the ATM division of WSFS.

         The WSFS  segment  provides  financial  products  through  its  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 three
and six months ended June 30, 2005 and 2004 follows:

                                       11





                                                                 For the three months ended June 30,
                                              ---------------------------------------------------------------------------
                                                              2005                                  2004
                                              ------------------------------------   ------------------------------------
                                                                            (In Thousands)

                                                  Bank    CashConnect       Total        Bank     CashConnect      Total
                                              ----------   ----------   ----------   ----------   ----------   ----------
                                                                                            
External customer revenues:
     Interest income                          $   32,886   $        -   $   32,886   $   24,282   $        -   $   24,282
     Non-interest income                           5,733        2,981        8,714        5,792        2,428        8,220
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total external customer revenues                  38,619        2,981       41,600       30,074        2,428       32,502
                                              ----------   ----------   ----------   ----------   ----------   ----------
Intersegment revenues:
     Interest income                                 985            -          985          321            -          321
     Non-interest income                             194          179          373          166          189          355
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment revenues                        1,179          179        1,358          487          189          676
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total revenue                                     39,798        3,160       42,958       30,561        2,617       33,178
                                              ----------   ----------   ----------   ----------   ----------   ----------
External customer expenses:
     Interest expense                             15,108            -       15,108        8,674            -        8,674
     Non-interest expenses                        14,487        1,116       15,603       12,164        1,025       13,189
     Provision for loan loss                         772            -          772          687            -          687
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total external customer expenses                  30,367        1,116       31,483       21,525        1,025       22,550
                                              ----------   ----------   ----------   ----------   ----------   ----------
Intersegment expenses:
     Interest expense                                  -          985          985            -          321          321
     Non-interest expenses                           179          194          373          189          166          355
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment expenses                          179        1,179        1,358          189          487          676
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total expenses                                    30,546        2,295       32,841       21,714        1,512       23,226
                                              ----------   ----------   ----------   ----------   ----------   ----------

Income before taxes and extraordinary items   $    9,252   $      865       10,117   $    8,847   $    1,105        9,952

Less minority interest                                                          37                                     47
Income tax provision                                                         3,514                                  3,638
                                                                        ----------                             ----------
Consolidated net income                                                 $    6,566                             $    6,267
                                                                        ==========                             ==========

Cash and cash equivalents                     $   56,983   $  137,203   $  194,186   $   56,740   $  123,777   $  180,517
Other segment assets                           2,500,143        5,517    2,505,660    2,214,417        5,020    2,219,437
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total segment assets                          $2,557,126   $  142,720   $2,699,846   $2,271,157   $  128,797   $2,399,954
                                              ==========   ==========   ==========   ==========   ==========   ==========

Capital expenditures                          $      826   $       74   $      900   $    2,170   $        2   $    2,172


                                       12




                                                                    For the six months ended June 30,
                                              ---------------------------------------------------------------------------
                                                              2005                                  2004
                                              ------------------------------------   ------------------------------------
                                                                            (In Thousands)

                                                  Bank    CashConnect       Total        Bank     CashConnect      Total
                                              ----------   ----------   ----------   ----------   ----------   ----------
                                                                                            
External customer revenues:
     Interest income                          $   63,051   $        -   $   63,051   $   48,444   $        -   $   48,444
     Non-interest income                          10,913        5,657       16,570       11,159        4,619       15,778
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total external customer revenues                  73,964        5,657       79,621       59,603        4,619       64,222
                                              ----------   ----------   ----------   ----------   ----------   ----------

Intersegment revenues:
     Interest income                               1,793            -        1,793          612            -          612
     Non-interest income                             374          334          708          338          366          704
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment revenues                        2,167          334        2,501          950          366        1,316
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total revenue                                     76,131        5,991       82,122       60,553        4,985       65,538
                                              ----------   ----------   ----------   ----------   ----------   ----------

External customer expenses:
     Interest expense                             27,160            -       27,160       16,956            -       16,956
     Non-interest expenses                        28,877        1,696       30,573       24,709        1,718       26,427
     Provision for loan loss                       1,351            -        1,351        1,374            -        1,374
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total external customer expenses                  57,388        1,696       59,084       43,039        1,718       44,757
                                              ----------   ----------   ----------   ----------   ----------   ----------

Intersegment expenses:
     Interest expense                                  -        1,793        1,793            -          612          612
     Non-interest expenses                           334          374          708          366          338          704
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment expenses                          334        2,167        2,501          366          950        1,316
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total expenses                                    57,722        3,863       61,585       43,405        2,668       46,073
                                              ----------   ----------   ----------   ----------   ----------   ----------

Income before taxes and extraordinary items   $   18,409   $    2,128       20,537   $   17,148   $    2,317   $   19,465

Less minority interest                                                          74                                     92
Income tax provision                                                         7,107                                  6,924
                                                                        ----------                             ----------
Consolidated net income                                                 $   13,356                             $   12,449
                                                                        ==========                             ==========

Cash and cash equivalents                     $   56,983   $  137,203   $  194,186   $   56,740   $  123,777   $  180,517
Other segment assets                           2,500,143        5,517    2,505,660    2,214,417        5,020    2,219,437
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total segment assets                          $2,557,126   $  142,720   $2,699,846   $2,271,157   $  128,797   $2,399,954
                                              ==========   ==========   ==========   ==========   ==========   ==========

Capital expenditures                          $    1,099   $      340   $    1,439   $    2,557   $      149   $    2,706


                                       13



8.   INDEMNIFICATIONS AND GUARANTEES

         Secondary Market Loan Sales. The Company  generally does not sell loans
with  recourse  except to the extent  arising from  standard  loan sale contract
provisions  covering  violations of  representations  and warranties  and, under
certain  circumstances,  first  payment  default  by  the  borrower.  These  are
customary repurchase  provisions in the secondary market for conforming mortgage
loan sales. The Company  typically sells  fixed-rate,  conforming first mortgage
loans to the  Federal  Home Loan  Mortgage  Corporation  as part of its  ongoing
asset/liability management program. Loans held-for-sale are carried at the lower
of cost or market of the aggregate or in some cases individual loans.  Gains and
losses on sales of loans are recognized at the time of the sale.

         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.  Repurchases  and losses are rare, and no provision
is made for losses at the time of sale.  During the second  quarter of 2005, the
Company made no repurchases of any loans sold in the secondary market.

         Swap  Guarantees.  The  Company  entered  into  an  agreement  with  an
unrelated financial  institution whereby that financial institution entered into
interest  rate  derivative  contracts  (interest  rate swap  transactions)  with
customers referred to them by the Company.  By the terms of the agreement,  that
financial institution has recourse to the Company for any exposure created under
each swap  transaction in the event the customer  defaults on the swap agreement
and  the  agreement  is  in a  paying  position  to  the  third-party  financial
institution.  This is a  customary  arrangement  that allows  smaller  financial
institutions, such as WSFS, to provide access to interest rate swap transactions
for its customers without WSFS creating the swap itself.

         At June 30, 2005 and December 31, 2004, there were twelve variable-rate
to fixed-rate swap  transactions  between the third party financial  institution
and customers of WSFS with an initial notional amount aggregating  approximately
$40.1 million,  and with maturities ranging from approximately one to ten years.
The aggregate  market value of these swaps to the  customers  was  ($391,000) at
June 30, 2005 and  ($607,000)  at December  31,  2004.  The amount of  liability
recorded by the Company for these  guarantees  that were in a paying position at
June 30, 2005 and  December 31, 2004 was $8,000 and $6,000,  respectively.  This
amount  represented  the fair market value of the guarantee to perform under the
terms of the swap agreements.

         Sale of Wilmington  Finance,  Inc. In January 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.  Generally,
WSFS is proportionately  liable for its ownership share of WF (which was 65%) of
the related successful claims under indemnification provisions.

         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).  This  third
indemnification  expired  during the second quarter of 2005 with no claims being
made.

         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, 2005.

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

9.   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.

                                       14




         The following  disclosures of the net periodic  benefit cost components
of  post-retirement  benefits are in accordance with SFAS 132 (Revised) and were
measured at January 1, 2005:



                                                         Three months ended June 30,   Six months ended June 30,
                                                         ---------------------------   -------------------------
                                                             2005            2004       2005              2004
                                                             ----            ----       ----              ----
                                                                                          
   Service cost .....................................     $    27         $    24     $   54           $    48
   Interest cost.....................................          30              31         60                62
   Amortization of transition obligation ............          15              15         30                30
   Net loss recognition..............................           4               5          8                10
                                                          -------         -------     ------           -------
                    Net periodic benefit cost .......     $    76         $    75     $  152           $   150
                                                          =======         =======     ======           =======


Supplemental Pension Plan

         The Corporation  provided a nonqualified  plan that gives credit for 25
years of service  based on the qualified  plan  formula.  This plan is currently
being  provided to two retired  executives  of the  Corporation.  The plan is no
longer being provided to Associates of the Corporation.

         The following  disclosures of the net periodic  benefit cost components
of a  supplemental  pension plan are in  accordance  with SFAS 132 (Revised) and
were measured at January 1, 2005:



                                                         Three months ended June 30,      Six months ended June 30,
                                                         ---------------------------      -------------------------
                                                             2005            2004          2005              2004
                                                             ----            ----          ----              ----

                                                                                             
   Interest cost ....................................     $    11         $    11       $    22           $    22
   Net loss recognition..............................           6               6            12                12
                                                          -------         -------       -------           -------
                    Net periodic benefit cost .......     $    17         $    17       $    34           $    34
                                                          =======         =======       =======           =======


                                       15


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 173 years.  WSFS is the  largest  thrift
institution   headquartered   in  Delaware  and  the  fifth  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.  WSFS serves  customers from its main office and 24 retail
banking  offices  as well as loan  production  offices  and  operations  centers
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 III. The  Corporation has no  unconsolidated  subsidiaries or
off balance sheet entities. Fully-owned and continuing consolidated subsidiaries
of WSFS include WSFS Investment Group,  Inc., which markets various  third-party
insurance  products and securities through WSFS' retail banking system, and WSFS
Reit,  Inc.,  which holds  qualifying  real estate assets and may be used in the
future to raise capital.

         WSFS Credit Corporation  (WCC), a consolidated  subsidiary of the Bank,
which was engaged  primarily in indirect  motor  vehicle  leasing,  discontinued
operations  in 2000.  WCC no longer  accepts new  applications  but continues to
service  existing  loans and  leases  until  their  maturities.  For a  detailed
discussion, see Note 3 to the Financial Statements.


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, asset quality,  loan growth,  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.


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 affecting 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,  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 basis 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.

                                       16


         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.

Investment in Reverse Mortgages and Reverse Mortgage Bonds

         In  2002  substantially  all  of  the  Corporation's  reverse  mortgage
portfolio was sold. The Corporation  values the remaining  reverse  mortgages by
discounting future cash flows at the market rate for similar collateral. Because
of this  quasi-market-value  based  accounting,  the  recorded  value of reverse
mortgage assets includes significant  volatility associated with estimations and
income  recognition can vary  significantly  from reporting  period to reporting
period.

         The  Corporation  owns $11.9  million  of SASCO  RM-1 2002  securities,
including accrued interest,  classified as "trading." $10.0 million was received
as partial  consideration for the sale of the reverse mortgage portfolio,  while
an   additional   $1.0  million  was  purchased  at  par  at  the  time  of  the
securitization.  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  London  InterBank  Offered Rate (LIBOR) plus 300 basis
points. At the time of the acquisition of these SASCO RM-1 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, 2005. 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.

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 the heirs of borrowers.  Because reverse mortgages are a
relatively new and uncommon  product,  there can be no assurances  about 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.

                                       17



FINANCIAL CONDITION, CAPITAL RESOURCES AND LIQUIDITY

Financial Condition

         Total assets  increased $196.9 million during the six months ended June
30, 2005. During the first six months of 2005 loans, net, grew $130.7 million to
$1.7 billion reflecting the continued strong growth in commercial and commercial
real estate loans, which amounted to $132.8 million. Consumer loans grew by $7.9
million during the same period.  These increases were partially offset by a $9.3
million  decrease in  residential  real estate  loans.  MBS  increased  by $62.1
million  during  the first six months of 2005.  In  addition,  loans,  operating
leases and other assets of discontinued  operations  decreased $861,000,  due to
the expected run-off in the WCC loan and lease portfolios.

         Total  liabilities  increased  $200.1 million between December 31, 2004
and June 30, 2005, to $2.5 billion,  mainly due to a $111.6 million  increase in
deposits.  This included a $65.5 million  increase in brokered  certificates  of
deposit and a $55.1 million  increase in retail  deposits.  These increases were
partially offset by a decrease of $9.0 million in non-retail jumbo  certificates
of deposit.  There was a $65.9 million increase in Federal Home Loan Bank (FHLB)
advances  primarily  used to fund loan  growth.  In  addition,  Trust  Preferred
borrowings  increased  $15.5  million.  This was mainly due to the redemption of
$50.0  million of WSFS  Capital  Trust I  Securities  and the  issuance of $65.0
million of Pooled Floating Rate Capital Securities.

Capital Resources

         Stockholders'  equity  decreased $3.1 million between December 31, 2004
and June 30,  2005.  This  decrease  was mainly due to the  purchase  of 319,500
shares of the  Corporation's  common stock for $17.4  million  ($54.33 per share
average).  At June 30, 2005, the Corporation held 8,439,569 shares of its common
stock in its treasury at a cost of $179.1 million. In addition,  the Corporation
declared cash dividends  totaling  $913,000 during the six months ended June 30,
2005. Finally,  other comprehensive loss increased $842,000 during the first six
months  of 2005  due,  in part,  to a decline  in the fair  value of  securities
available-for-sale. These decreases were partially offset by net income of $13.4
million and an increase of $2.2 million  from the exercise of stock  options and
the 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, 2005 (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) ........   $264,712    14.34%    $147,678   8.00%        $184,597   10.00%
Core Capital
  (to Adjusted Total Assets)........    247,124     9.15      107,991   4.00          134,989    5.00
Tangible Capital
  (to Tangible Assets) .............    247,124     9.15       40,497   1.50              N/A     N/A
Tier 1 Capital
  (to Risk-Weighted Assets).........    247,124    13.39       73,839   4.00          110,758    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, 2005 the Bank was in compliance
with  regulatory  capital  requirements  and is considered a  "well-capitalized"
institution.

                                       18



Liquidity

         The Company  manages its  liquidity  risk and funding needs through its
treasury function and through its Asset/Liability  Committee.  The Company has a
policy  that  separately  addresses  liquidity,   and  management  monitors  the
Company's  adherence to policy limits. One measure of the Company's liquidity is
the  ratio  of cash  and  qualified  assets  to net  withdrawable  deposits  and
borrowings due within one year,  which was 7.7% at June 30, 2005,  compared with
8.3% at March 31,  2005.  Both of these ratios were well in excess of the policy
minimum. Also, liquidity risk management is a primary area of examination by the
OTS. The Company  complies with guidance  promulgated  under Thrift  Bulletin 77
that requires thrift  institutions to maintain adequate liquidity to assure safe
and sound operations.

         As a  financial  institution,  the Bank has  ready  access  to  several
sources to fund  growth  and meet its  liquidity  needs.  Among  these are:  net
income, deposit programs,  loan repayments,  borrowing from the FHLB, repurchase
agreements  and the  brokered  CD market.  The branch  expansion  the Company is
currently undertaking is intended to enter the Company into new, but contiguous,
markets, attract new customers and provide funding for its business loan growth.
In addition,  the  Corporation  has a large  portfolio of  high-quality,  liquid
investments, primarily short-duration, AAA-rated, mortgage-backed securities and
Agency notes that are  positioned  to provide a  near-continuous  source of cash
flow to meet current cash needs,  or can be sold to meet larger  discrete  needs
for cash.  Management  believes  these  sources are  sufficient  to maintain the
required and prudent levels of liquidity.

         During the six months ended June 30, 2005, net loan growth  resulted in
the use of $127.1  million in cash.  The loan growth was primarily the result of
the  successful  implementation  of  specific  strategies  designed  to increase
corporate and small business lending. Management expects this trend to continue.
While the  Company's  loan to  deposit  ratio has been well  above 100% for many
years,  management has significant experience managing its funding needs through
borrowings, primarily through the Federal Home Loan Bank of Pittsburgh.

         Additionally,  during the six months ended June 30, 2005, $19.0 million
in cash was provided by operating  activities,  while $72.0  million in cash was
provided  through  the net  increase in demand and  savings  deposits  and $43.9
million in cash through the net increase in time deposits.  For the period, cash
and cash equivalents increased $1.2 million to $194.2 million.

                                       19


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,
                                                         2005          2004
                                                     -----------    -----------
                                                           (In Thousands)
Nonaccruing loans:
     Commercial ....................................   $2,857           $1,595
     Consumer ......................................      104              291
     Commercial mortgage ...........................      717              909
     Residential mortgage ..........................    1,784            1,601
     Construction ..................................      140                -
                                                       ------           ------

Total nonaccruing loans ............................    5,602            4,396
Assets acquired through foreclosure ................      372              217
                                                       ------           ------

Total nonperforming assets .........................   $5,974           $4,613
                                                       ======           ======
Past due loans:
     Residential mortgages .........................   $  332           $  703
     Commercial and commercial mortgages ...........        -                -
     Consumer ......................................       38              104
                                                       ------           ------

Total past due loans ...............................   $  370           $  807
                                                       ======           ======
Ratios:
     Nonaccruing loans to total loans (1) ..........     0.33%            0.28%
     Allowance for loan losses to gross loans (1)...     1.48%            1.56%
     Nonperforming assets to total assets ..........     0.22%            0.18%
     Loan loss allowance to nonaccruing loans (2)...      424%             524%
     Loan and foreclosed asset allowance to total
       nonperforming assets (2) ....................      398%             499%

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

         Nonperforming  assets  increased $1.4 million between June 30, 2005 and
December  31,  2004.  The  increase  resulted  primarily  from  a  $1.7  million
commercial  loan and a $140,000  construction  loan.  In  addition,  residential
nonaccruing  loans  increased  $183,000.  Assets  acquired  through  foreclosure
increased $155,000 as a result of various residential properties being acquired.
An analysis of the change in the balance of  non-performing  assets is presented
below.



                                                     For the six
                                                      months ended   For the year ended
                                                    June 30, 2005    December 31, 2004
                                                    -------------    ------------------
                                                            (In Thousands)
                                                                   
Beginning balance...................................    $    4,613        $   5,544
     Additions .....................................         3,982            6,554
     Collections....................................        (1,788)          (4,668)
     Transfers to accrual/restructured status.......          (245)          (1,717)
     Charge-offs / write-downs, net.................          (588)          (1,100)
                                                        ----------        ---------

Ending balance......................................    $    5,974        $   4,613
                                                        ==========        =========


         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.

                                       20



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, 2005,  interest-earning  assets exceeded  interest-bearing  liabilities
that mature or reprice within one year  (interest-sensitive gap) by $13 million.
The    Corporation's    interest-sensitive    assets   as   a   percentage    of
interest-sensitive  liabilities  within the one-year window increased to 101% at
June 30, 2005  compared to 98% at December  31,  2004.  Likewise,  the  one-year
interest-sensitive  gap as a percentage of total assets  changed to .50% at June
30,  2005 from -.81% at  December  31,  2004.  The change in  sensitivity  since
December 31, 2004 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  of
discontinued operations as well as the interest rate-sensitive funding for these
assets.

         Market risk is the risk of loss from adverse  changes in market  prices
and rates.  The Company's  market risk arises  primarily from interest rate risk
inherent  in its  lending,  investing,  and  funding  activities.  To that  end,
management  actively  monitors and manages its interest rate risk exposure.  One
measure,  required to be performed by  OTS-regulated  institutions,  is the test
specified by OTS Thrift  Bulletin  No. 13a  "Management  of Interest  Rate Risk,
Investment Securities and Derivative  Activities." This test measures the impact
of an immediate  change in interest  rates in 100 basis point  increments on the
net portfolio  value ratio.  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, 2005 and 2004,  calculated  in
compliance with Thrift Bulletin No. 13a:

                                         At June 30,
                ----------------------------------------------------------------
                           2005                            2004
                --------------------------------  ------------------------------
    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           2%             8.49%              -5%             7.98%
     +200           2%             8.86%              -3%             8.26%
     +100           1%             9.16%              -1%             8.42%
        0           0%             9.37%               0%             8.50%
     -100          -2%             9.45%              -2%             8.39%
     -200 (3)      -7%             9.18%             -11%             8.29%
     -300 (3)     -13%             8.86%             -20%             8.44%

(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,  2005 and 2004 given the  historically  low
     absolute level of interest rates at those times.


COMPARISON OF THE THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND 2004

Results of Operations

         The  Corporation  recorded  net  income  of $6.6  million  or $0.90 per
diluted share for the second  quarter of 2005.  This compares to $6.3 million or
$0.82 per diluted share for the same quarter last year.

         Net income for the six months ended June 30, 2005 was $13.4  million or
$1.80 per diluted  share.  This  compares to $12.4  million or $1.62 per diluted
share for the comparable period last year.

                                       21


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,
                                            -----------------------------------------------------------------------------
                                                           2005                                         2004
                                            ----------------------------------          ---------------------------------
                                              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 ....    $   572,714   $    9,576       6.69%         $  406,101     $  5,424      5.34%
     Residential real estate loans....        429,787        5,524       5.14             446,039        5,864      5.26
     Commercial loans ................        434,056        6,686       6.35             337,152        3,740      4.72
     Consumer loans...................        218,328        3,633       6.67             201,013        3,163      6.33
                                           ----------   ----------                     ----------     --------
       Total loans....................      1,654,885       25,419       6.21           1,390,305       18,191      5.31
Mortgage-backed securities (4)........        583,785        6,444       4.42             511,379        4,689      3.67
Loans held-for-sale (3)...............          2,107           28       5.32               2,423           31      5.12
Investment securities (4).............         97,459          639       2.62             121,179        1,219      4.02
Other interest-earning assets ........         49,434          356       2.89              45,601          152      1.33
                                           ----------   ----------                     ----------     --------
     Total interest-earning assets....      2,387,670       32,886       5.56           2,070,887       24,282      4.74
                                                        ----------                                    --------
Allowance for loan losses.............        (24,842)                                    (22,899)
Cash and due from banks...............         51,945                                      49,512
Cash in non-owned ATMs................        127,760                                     112,559
Loans, operating leases and other assets of
  discontinued operations.............            577                                       5,663
Bank owned life insurance.............         52,877                                      50,691
Other noninterest-earning assets......         53,342                                      43,027
                                           ----------                                  ----------
     Total assets.....................     $2,649,329                                  $2,309,440
                                           ==========                                  ==========
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Interest-bearing demand..........     $  110,565           66       0.24%         $   83,720           51      0.25%
     Money market.....................        162,934          747       1.84              36,012           33      0.37
     Savings..........................        280,668          280       0.40             322,682          326      0.41
     Retail time deposits ............        278,253        1,882       2.71             222,589        1,024      1.85
                                           ----------   ----------                     ----------     --------
       Total interest-bearing
         retail deposits..............        832,420        2,975       1.43             665,003        1,434      0.87
     Jumbo certificates of deposits ..         39,081          280       2.87              45,942          168      1.47
     Brokered certificates of deposit.        182,220        1,407       3.10              59,841          230      1.55
                                           ----------   ----------                     ----------     --------
       Total interest-bearing
         deposits.....................      1,053,721        4,662       1.77             770,786        1,832      0.96
FHLB of Pittsburgh advances...........        889,641        7,267       3.23             869,267        5,933      2.70
Trust preferred borrowings............         66,161        1,967      11.76              51,547          503      3.86
Other borrowed funds..................        177,090        1,216       2.75             193,678          453      0.94
Cost of funding discontinued
  operations..........................                          (4)                                        (47)
                                           ----------   ----------                     ----------     --------
     Total interest-bearing
       liabilities....................      2,186,613       15,108       2.76           1,885,278        8,674      1.84
                                                        ----------                                    --------
Noninterest-bearing demand deposits...        252,134                                     221,141
Other noninterest-bearing liabilities.         16,061                                      13,767
Minority interest ....................            195                                         213
Stockholders' equity..................        194,326                                     189,041
                                           ----------                                  ----------
Total liabilities and
  stockholders' equity................     $2,649,329                                  $2,309,440
                                           ==========                                  ==========
Excess of interest-earning over
     interest-bearing liabilities.....     $  201,057                                  $  185,609
                                           ==========                                  ==========
Net interest and dividend income......                   $  17,778                                   $  15,608
                                                         =========                                   =========

Interest rate spread..................                                   2.80%                                      2.90%
                                                                         =====                                      =====

Net interest margin...................                                   3.03%                                      3.07%
                                                                         =====                                      =====


(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.

                                       22




                                                                      Six months ended June 30,
                                            -----------------------------------------------------------------------------
                                                           2005                                         2004
                                            ----------------------------------          ---------------------------------
                                              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 ....     $  561,812      $18,160       6.46%         $  396,506     $ 10,636      5.31%
     Residential real estate loans ...        433,427       11,104       5.12             449,462       11,988      5.37
     Commercial loans ................        409,882       12,176       6.18             320,689        7,245      4.82
     Consumer loans...................        215,560        7,101       6.64             197,591        6,389      6.50
                                           ----------      -------                     ----------     --------
       Total loans....................      1,620,681       48,541       6.06           1,364,248       36,258      5.40
Mortgage-backed securities (4)........        563,488       12,318       4.37             504,039        9,416      3.74
Loans held-for-sale (3)...............          2,308           63       5.46               1,799           64      7.12
Investment securities (4).............         97,327        1,394       2.86             117,826        2,348      3.99
Other interest-earning assets ........         47,702          735       3.11              46,121          358      1.56
                                           ----------      -------                     ----------     --------
     Total interest-earning assets....      2,331,506       63,051       5.46           2,034,033       48,444      4.82
                                                           -------                                    --------
Allowance for loan losses.............        (24,610)                                    (22,766)
Cash and due from banks...............         52,985                                      48,238
Cash in non-owned ATMs................        125,533                                     107,989
Loans, operating leases and other assets of
  discontinued operations.............            781                                       7,141
Bank-owned life insurance.............         52,623                                      45,188
Other noninterest-earning assets......         53,332                                      40,815
                                           ----------                                  ----------
     Total assets.....................     $2,592,150                                  $2,260,638
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Interest bearing demand..........     $  105,111      $   125       0.24%         $   81,276      $    95      0.24%
     Money market.....................        152,081        1,338       1.77              35,116           57      0.33
     Savings..........................        283,052          550       0.39             320,039          655      0.41
     Retail time deposits ............        282,463        3,733       2.67             224,309        2,090      1.87
                                           ----------      -------                     ----------      -------
       Total interest-bearing retail
         deposits.....................        822,707        5,746       1.41             660,740        2,897      0.88
     Jumbo certificates of deposits ..         42,148          574       2.75              44,360          319      1.45
     Brokered certificates of deposit.        169,417        2,429       2.89              51,330          409      1.60
                                           ----------      -------                     ----------      -------
       Total interest-bearing
         deposits.....................      1,034,272        8,749       1.71             756,430        3,625      0.96
FHLB of Pittsburgh advances...........        854,752       13,458       3.13             844,490       11,564      2.71
Trust preferred borrowings............         58,895        2,679       9.05              50,774          999      3.89
Other borrowed funds..................        185,603        2,282       2.46             190,229          891      0.94
Cost of funding discontinued
  operations..........................                          (8)                                       (123)
                                           ----------      -------                     ----------      -------
     Total interest-bearing
       liabilities....................      2,133,522       27,160       2.55           1,841,923       16,956      1.84
                                                           -------                                     -------
Noninterest-bearing demand deposits...        245,897                                     213,472
Other noninterest-bearing liabilities.         15,960                                      13,358
Minority interest ....................            210                                         139
Stockholders' equity..................        196,561                                     191,746
                                           ----------                                  ----------
Total liabilities and
  stockholders' equity................     $2,592,150                                  $2,260,638
                                           ==========                                  ==========
Excess of interest-earning assets over
     interest-bearing liabilities.....     $  197,984                                  $  192,110
                                           ==========                                  ==========
Net interest and dividend income......                     $35,891                                     $31,488
                                                           =======                                     =======

Interest rate spread..................                                   2.91%                                      2.98%
                                                                         =====                                      =====

Net interest margin...................                                   3.13%                                      3.15%
                                                                         =====                                      =====

(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


         Net interest  income for the second  quarter of 2005 was $17.8  million
compared to $15.6  million for the same quarter in 2004.  Higher loan and higher
mortgage backed securities (MBS) volumes drove much of this increase.  The yield
on earning  assets was also higher in the second quarter of 2005 compared to the
second  quarter of 2004.  The yield on loans  increased  0.90% from 5.31% in the
second quarter of 2004 to 6.21% in the second  quarter of 2005;  while the yield
on mortgage backed securities increased 0.75% for the same period. The increases
in the yields were due to the higher  overall level of market  interest rates as
the Federal Reserve began raising short term interest rates in June of 2004. The
net interest  margin for the second quarter of 2005 was 3.03%, a slight decrease
from the  second  quarter  2004  which  was  3.07%,  as rates  on  deposits  and
borrowings generally increased in tandem with yields on loans and investments.

         The net interest  margin for the quarter was negatively  affected by 18
basis  points  due to the  redemption  of $50  million of WSFS  Capital  Trust I
Securities,  which carried an interest rate of the London InterBank Offered Rate
(LIBOR) plus 250 basis points.  In connection with the  redemption,  the Company
recognized a $1.1 million  (pre-tax)  non-cash charge from the write-down of the
unamortized debt issuance costs of the called securities as a charge to interest
expense.  In conjunction  with this  redemption,  the Company issued $65 million
aggregate  principal  amount of Pooled Floating Rate Capital  Securities,  which
carry an interest rate of LIBOR plus 177 basis  points.  Without this charge the
margin would have been 3.21 % for the second quarter of 2005.

         Net interest  income for the six-month  period ending June 30, 2005 was
$35.9 million  compared with $31.5 million for the same period in 2004.  Similar
to the  analysis  for the second  quarter  above,  the  increase in net interest
income was driven by higher loan and MBS volumes.  The yield on loans  increased
0.66% and the yield on MBS  increased  0.63%.  The net  interest  margin for the
first six months of 2005 was 3.13%,  again  essentially  unchanged from the same
period in 2004.

         The net  interest  margin  for the six months  ended June 30,  2005 was
negatively  affected by 9 basis points due to the  redemption  of $50 million of
WSFS Capital Trust I Securities  detailed above.  Without this charge the margin
would have been 3.22% for the six months ended June 30, 2005.

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.

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

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

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

         Pooled     loans    are    loans    that    are    usually     smaller,
not-individually-graded  and homogenous in nature, such as consumer  installment
loans  and  residential  mortgages.  Pooled  loan loss  allowances  are based on
historical net charge-offs for six years which management believes  approximates
an average  business  cycle.  The average loss allowance per homogenous  pool is
based on the  product of average  annual  historical  loss rate and the  average
estimated  duration of the pool multiplied by the pool balances.  These separate
risk pools are then  assigned a reserve  for losses  based upon this  historical
loss information, as adjusted for historical loss adjustment factors. Historical
loss  adjustment  factors  are based  upon  management's  evaluation  of various
current  conditions  (listed  below).  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,  analyzed 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,

                                       24



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 at least  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 its most 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  decreased from $1,374,000 for the first six months of
2004 to  $1,351,000  for the first six months of 2005,  primarily a result of an
overall improvement in credit quality of the Corporation's loan portfolio.

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



                                                      Six months ended  Six months ended
                                                       June 30, 2005      June 30, 2004
                                                       -------------      -------------
                                                           (Dollars in Thousands)
                                                                     
Beginning balance ..............................          $24,222           $22,386
Provision for loan losses, Continuing operations            1,351             1,374

Charge-offs:
     Residential real estate ...................               38               188
     Commercial real estate (1) ................                -                 -
     Commercial ................................              524               173
     Consumer ..................................              289               462
                                                          -------           -------
        Total charge-offs ......................              851               823
                                                          -------           -------
Recoveries:
     Residential real estate ...................               57                25
     Commercial real estate (1) ................               41                 -
     Commercial ................................               39               129
     Consumer ..................................               80                48
                                                          -------           -------
        Total recoveries .......................              217               202
                                                          -------           -------

Net charge-offs ................................              634               621
                                                          -------           -------
Ending balance .................................          $24,939           $23,139
                                                          =======           =======
Net charge-offs to average gross loans
  outstanding, net of unearned income (2) ......             0.08%             0.09%
                                                          =======           =======


(1)  Includes commercial mortgage and construction loans.
(2)  Ratios for the six months ended June 30, 2005 and 2004 are annualized.

Noninterest Income

         Noninterest income for the quarter ended June 30, 2005 was $8.7 million
compared to $8.2  million for the second  quarter of 2004.  The  improvement  in
noninterest  income was mainly the result of an increase of $689,000 in card and
ATM income, of which $529,000 was due to growth in the CashConnect segment. This
increase was partially offset by a net decrease in mortgage  banking  activities
of $257,000.

         For the six months  ended June 30, 2005,  noninterest  income was $16.6
million, an increase of $792,000 compared to the same period of 2004. Consistent
with the quarter,  this increase was mainly  attributable  to the growth in card
and ATM income.  Partially  offsetting this increase were  securities  gains and
mortgage   banking   activities,   which   decreased   $224,000  and   $186,000,
respectively.

                                       25



Noninterest Expense

         Noninterest  expenses  for the  quarter  ended June 30, 2005 were $15.6
million,  an  increase of $2.4  million  over the second  quarter of 2004.  This
increase was in salaries,  benefits and other  compensation,  marketing expenses
and other operating  expenses mainly due to the Company's  branch  expansion and
growth efforts.

         Noninterest  expense  increased  from $26.4  million for the six months
ended June 30, 2004 to $30.6  million of the six months ended June 30, 2005.  Of
the $4.2 million increase, $2.3 million was attributable to salaries,  benefits,
and other  compensation as WSFS' Associate base experienced growth of 10% during
the past year. In addition,  marketing  expense,  professional  fees,  and other
operating  expenses  increased  during  the same  time  period.  Similar  to the
quarter, the increases in these expenses were the result of the Company's branch
expansion and growth 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,  2005 of $3.5  million  and $7.1  million,  respectively,
compared to an income tax provision from  continuing  operations of $3.6 million
and $6.9  million for the same  periods in 2004.  The  effective  tax rates from
continuing operations for each of the three and six month periods ended June 30,
2005 were 35%, compared to 37% and 36%, respectively, for the comparable periods
in 2004.

         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,  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 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  2004,  the  Financial  Accounting  Standards  Board (FASB)
issued  SFAS No. 123  (revised  2004),  Share-Based  Payment - An  Amendment  of
Statements  No.  123 and 95  that  addresses  the  accounting  for  equity-based
compensation arrangements, including employee stock options. Upon implementation
of the changes  proposed in this statement,  entities would no longer be able to
account for  equity-based  compensation  using the intrinsic  value method under
Opinion  No. 25.  Entities  would be  required  to measure  the cost of employee
services received in exchange for awards of equity instruments at the grant date
of the award using a fair value based method.  SFAS 123(R) becomes effective for
public  entities that do not file as small business  issuers as of the beginning
of the first fiscal  reporting  period that begins after June 15, 2005.  For the
Corporation,  it will become effective on January 1, 2006. While the Corporation
has  estimated  the  impact  on its  existing  stock  options  outstanding,  the
Corporation  is  evaluating  the potential  impact of the proposed  statement on
future stock  option  grants.  See Note 1 to the  Financial  Statements  for the
Company's  disclosure of the  retrospective  impact of fair value accounting for
stock options.

     In May 2005,  the FASB issued SFAS No.  154,  Accounting  Changes and Error
Corrections - a replacement  of APB Opinion No. 20 and FASB Statement No. 3 that
requires  retrospective  application  to prior periods  financial  statements of
voluntary changes in accounting principle and changes required by new accounting
standards  when the standard  does not include  specific  transition  provisions
unless it is impracticable  to do so. SFAS 154 becomes  effective for accounting
changes and  corrections of errors in fiscal years  beginning after December 15,
2005. For the Corporation, this will become effective on January 1, 2006.

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

                                       26



               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, 2005.  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.    Unregistered Sales of Equity Securities and Use of Proceeds
           -----------------------------------------------------------
           The following  table lists  purchases of the  Company's  Common Stock
           during the second quarter of 2005.



                                                                                          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 the Plans
                                                             ---------      ---------      ---------------       ---------------

                                                                                                   
          April 1, to April 30, 2005                                 0         $0.00                0               548,064

          May 1, to May 31, 2005                               120,100        $53.16          120,100               427,964

          June 1, to June 30, 2005                              45,900        $52.78           45,900               382,064

          Total for the quarter ended June 30, 2005            166,000        $53.05


           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.

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 28,  2005,  all the nominees  for  director  proposed by the
           Corporation were  elected.  The votes cast for each  nominee  were as
           follows:


                                                             For       Withheld
                                                             ---       --------
           Charles G. Cheleden.......................     6,110,832    136,504
           Joseph R. Julian..........................     6,111,874    135,462
           Dennis E. Klima...........................     6,168,364     78,972
           Calvert A. Morgan, Jr.....................     6,184,791     62,545

           At the Meeting, the  shareholders  also ratified the  appointment  of
           KPMG, LLP as independent auditors for fiscal year ending December 31,
           2005. The votes cast were as follows:

                         For            Against         Abstain
                         ---            -------         -------
                      6,151,553         93,553           2,230

           Also at the meeting,  the  shareholders  approved the WSFS  Financial
           Corporation 2005 Incentive Plan. The votes cast were as follows:

                         For            Against         Abstain
                         ---            -------         -------
                      4,329,569         794,291         32,134

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

Item 6.    Exhibits
           --------

          (a)  Exhibit  31 -  Certifications  pursuant  to  Section  302  of the
               Sarbanes-Oxley Act of 2002
          (b)  Exhibit  32 -  Certifications  pursuant  to  Section  906  of the
               Sarbanes-Oxley Act of 2002


                                       27



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 8, 2005              /s/     MARVIN N. SCHOENHALS
                                   ---------------------------------------------
                                           Marvin N. Schoenhals
                                           President and Chief Executive Officer






Date:  August 8, 2005              /s/     STEPHEN A. FOWLE
                                   ---------------------------------------------
                                           Stephen A. Fowle
                                           Executive Vice President and
                                           Chief Financial Officer


                                       28