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            September 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 by check mark whether the  registrant  is a shell  company (as
defined in Exchange Act Rule 12b-2).        YES      NO  X
                                                ---     ---


         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of November 2, 2005:

Common Stock, par value $.01 per share                  6,481,022
- --------------------------------------             --------------------
         (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 Nine Months
           Ended September 30, 2005 and 2004 (Unaudited)......................................                3

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

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

           Notes to the Consolidated Financial Statements for the Three and Nine
           Months Ended September 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     Nine months ended
                                                               September 30,         September 30,
                                                          --------------------    --------------------
                                                            2005        2004        2005        2004
                                                          --------    --------    --------    --------
                                                                           (Unaudited)
                                                              (In Thousands, Except Per Share Data)
                                                                                 
Interest income:
     Interest and fees on loans .......................   $ 27,419    $ 19,882    $ 76,023    $ 56,204
     Interest on mortgage-backed securities ...........      6,445       5,468      18,763      14,884
     Interest and dividends on investment securities ..        921       1,090       2,315       3,438
     Other interest income ............................        351         161       1,086         519
                                                          --------    --------    --------    --------
                                                            35,136      26,601      98,187      75,045
                                                          --------    --------    --------    --------
Interest expense:
     Interest on deposits .............................      5,674       2,320      14,423       5,945
     Interest on Federal Home Loan Bank advances ......      7,955       6,011      21,405      17,452
     Interest on federal funds purchased and securities
        sold under agreements to repurchase ...........      1,125         561       3,228       1,374
     Interest on trust preferred borrowings ...........        954         551       3,633       1,550
     Interest on other borrowings .....................        213          38         392         116
                                                          --------    --------    --------    --------
                                                            15,921       9,481      43,081      26,437
                                                          --------    --------    --------    --------
Net interest income ...................................     19,215      17,120      55,106      48,608
Provision for loan losses .............................        225         996       1,576       2,370
                                                          --------    --------    --------    --------
Net interest income after provision for loan losses ...     18,990      16,124      53,530      46,238
                                                          --------    --------    --------    --------

Noninterest income:
     Credit/debit card and ATM income .................      3,907       3,277      10,775       8,917
     Deposit service charges ..........................      2,676       2,315       7,341       7,016
     Investment advisory income .......................        651         584       1,878       1,671
     Bank owned life insurance income .................        499         558       1,522       1,663
     Loan fee income ..................................        516         518       1,511       1,676
     Mortgage banking activities, net .................        106          77         287         444
     Securities (losses) gains ........................       (609)        (15)       (609)        209
     Other income .....................................        838         846       2,449       2,342
                                                          --------    --------    --------    --------
                                                             8,584       8,160      25,154      23,938
                                                          --------    --------    --------    --------
Noninterest expenses:
     Salaries, benefits and other compensation ........      9,061       7,655      26,377      22,704
     Occupancy expense ................................      1,290       1,151       3,829       3,422
     Equipment expense ................................        950         969       2,887       2,759
     Data processing and operations expenses ..........        761         815       2,670       2,414
     Marketing expense ................................        689         465       2,042       1,526
     Professional fees ................................        610         607       1,661       1,438
     Other operating expense ..........................      2,789       2,505       7,257       6,331
                                                          --------    --------    --------    --------
                                                            16,150      14,167      46,723      40,594
                                                          --------    --------    --------    --------

Income before minority interest and taxes .............     11,424      10,117      31,961      29,582
Less minority interest ................................         48          66         122         158
                                                          --------    --------    --------    --------
Income before taxes ...................................     11,376      10,051      31,839      29,424
Income tax provision ..................................      3,969       3,499      11,076      10,423
                                                          --------    --------    --------    --------
Net income ............................................   $  7,407    $  6,552    $ 20,763    $ 19,001
                                                          ========    ========    ========    ========

Earnings per share:
Basic .................................................   $   1.12    $   0.93    $   3.02    $   2.64
Diluted ...............................................   $   1.06    $   0.88    $   2.85    $   2.49


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

                                       3



                           WSFS FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENT OF CONDITION



                                                                               September 30,  December 31,
                                                                                  2005           2004
                                                                               -----------    -----------
                                                                                       (Unaudited)
                                                                         (In Thousands, Except Per Share Data)
                                                                                      
Assets
Cash and due from banks ....................................................   $    61,012    $    61,328
Cash in non-owned ATMs .....................................................       143,289        131,150
Interest-bearing deposits in other banks ...................................           271            531
                                                                               -----------    -----------
    Total cash and cash equivalents ........................................       204,572        193,009
Investment securities held-to-maturity .....................................         5,745          7,767
Investment securities available-for-sale including reverse mortgages .......        51,954         89,609
Mortgage-backed securities held-to-maturity ................................             1              4
Mortgage-backed securities available-for-sale ..............................       581,544        512,189
Mortgage-backed securities trading .........................................        11,951         11,951
Loans held-for-sale ........................................................         2,199          3,229
Loans, net of allowance for loan losses of $24,933 at September 30, 2005
  and $24,222 at December 31, 2004 .........................................     1,698,634      1,532,238
Bank owned life insurance ..................................................        53,713         52,190
Stock in Federal Home Loan Bank of Pittsburgh, at cost .....................        45,663         43,946
Assets acquired through foreclosure ........................................            89            217
Premises and equipment .....................................................        23,935         22,835
Accrued interest receivable and other assets ...............................        31,276         32,684
Loans, operating leases and other assets of discontinued operations ........             5          1,088
                                                                               -----------    -----------

Total assets ...............................................................   $ 2,711,281    $ 2,502,956
                                                                               ===========    ===========

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
    Noninterest-bearing demand .............................................   $   266,598    $   246,592
    Interest-bearing demand ................................................       122,870        100,098
    Money market ...........................................................       212,794        123,523
    Savings ................................................................       257,082        289,041
    Time ...................................................................       216,388        221,414
    Jumbo certificates of deposit - retail .................................        74,665         71,514
                                                                               -----------    -----------
      Total retail deposits ................................................     1,150,397      1,052,182
    Jumbo certificates of deposit - non-retail .............................        44,433         44,903
    Brokered certificates of deposit .......................................       207,340        137,877
                                                                               -----------    -----------
        Total deposits .....................................................     1,402,170      1,234,962

Federal funds purchased and securities sold under agreements to repurchase .        83,150        132,105
Federal Home Loan Bank advances ............................................       917,882        837,063
Trust preferred borrowings .................................................        67,011         51,547
Other borrowed funds .......................................................        41,594         33,441
Accrued interest payable and other liabilities .............................        25,903         17,296
                                                                               -----------    -----------
Total liabilities ..........................................................     2,537,710      2,306,414
                                                                               -----------    -----------

Minority Interest ..........................................................           200            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
    15,309,273 at September 30, 2005 and 15,213,647 at December 31, 2004 ...           153            152
Capital in excess of par value .............................................        71,083         68,327
Accumulated other comprehensive loss .......................................        (8,341)        (3,385)
Retained earnings ..........................................................       312,425        293,054
Treasury stock at cost, 8,839,569 shares at September 30, 2005 and 8,127,269
    shares at December 31, 2004 ............................................      (201,949)      (161,845)
                                                                               -----------    -----------
Total stockholders' equity .................................................       173,371        196,303
                                                                               -----------    -----------
Total liabilities, minority interest and stockholders' equity ..............   $ 2,711,281    $ 2,502,956
                                                                               ===========    ===========


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

                                       4



                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                Nine months ended September 30,
                                                                                -------------------------------
                                                                                       2005         2004
                                                                                    ---------    ---------
                                                                                          (Unaudited)
                                                                                        (In Thousands)
                                                                                         
Operating activities:
Net income ......................................................................   $  20,763    $  19,001
Adjustments to reconcile net income to net cash provided by operating activities:
    Provision for loan losses ...................................................       1,576        2,370
    Depreciation, accretion and amortization ....................................       4,598        4,767
    Increase in accrued interest receivable and other assets ....................      (1,703)      (1,387)
    Origination of loans held-for-sale ..........................................     (32,971)     (30,848)
    Proceeds from sales of loans held-for-sale ..................................      32,691       27,142
    Gain on sale of loans held-for-sale .........................................         (59)        (185)
    Loss (gain) on sale of loans ................................................           1         (259)
    Loss (gain) on sale of investments ..........................................         609         (209)
    Minority interest net income ................................................         122          158
    Increase in accrued interest payable and other liabilities ..................       8,607        2,017
    Gain on sale of assets acquired through foreclosure .........................        (119)         (56)
    Increase in value of bank-owned life insurance ..............................      (1,523)      (1,663)
    Increase in capitalized interest, net .......................................        (201)      (1,409)
                                                                                    ---------    ---------
Net cash  provided by operating activities ......................................      32,391       19,439
                                                                                    ---------    ---------
Investing activities:
Maturities of investment securities .............................................       2,045        2,610
Sale of investment securities available-for-sale ................................      60,451       25,059
Purchase of investments available-for-sale ......................................     (22,767)      (9,930)
Sales of mortgage-backed securities available-for-sale ..........................           -       38,531
Repayments of mortgage-backed securities held-to-maturity .......................           4        1,810
Repayments of mortgage-backed securities available-for-sale .....................      85,153      125,867
Purchases of mortgage-backed securities available-for-sale ......................    (163,279)    (152,940)
Repayments of reverse mortgages .................................................         177        1,240
Disbursements for reverse mortgages .............................................        (298)        (365)
Purchase of Cypress Capital Management LLC ......................................        (452)      (1,122)
Sale of loans ...................................................................         637       13,460
Purchase of loans ...............................................................      (8,983)     (11,569)
Purchase of bank owned life insurance ...........................................           -      (50,000)
Net increase in loans ...........................................................    (158,515)    (171,798)
Net increase in stock of Federal Home Loan Bank of Pittsburgh ...................      (1,717)      (3,282)
Sales of assets acquired through foreclosure, net ...............................         619          509
Purchase of land ................................................................        (925)      (2,860)
Purchase of office building .....................................................           -       (3,507)
Sale of real estate held-for-investment .........................................       5,296            -
Investment in premises and equipment, net .......................................      (2,589)      (3,692)
                                                                                    ---------    ---------
Net cash used for investing activities ..........................................    (205,143)    (201,979)
                                                                                    ---------    ---------
Financing activities:
Net increase in demand and savings deposits .....................................     108,243       51,444
Net increase in time deposits ...................................................      66,561      152,925
Net decrease in securities sold under agreement to repurchase ...................     (48,955)     (16,031)
Net increase in FHLB advances ...................................................      80,819       35,327
Redemption of WSFS Capital Trust I Preferred Securities .........................     (51,547)           -
Issuance of Pooled Floating Rate Capital Securities .............................      67,011            -
Dividends paid on common stock ..................................................      (1,392)      (1,224)
Issuance of common stock and exercise of employee stock options .................       2,757        2,220
Purchase of treasury stock, net of reissuance ...................................     (40,104)     (17,899)
(Decrease) increase in minority interest ........................................        (161)          54
                                                                                    ---------    ---------
Net cash provided by financing activities .......................................     183,232      206,816
                                                                                    ---------    ---------

Increase in cash and cash equivalents ...........................................      10,480       24,276
Change in net assets from discontinued operations ...............................       1,083        7,601
Cash and cash equivalents at beginning of period ................................     193,009      161,515
                                                                                    ---------    ---------
Cash and cash equivalents at end of period ......................................   $ 204,572    $ 193,392
                                                                                    =========    =========


                            (Continued on next page)

                                       5



                           WSFS FINANCIAL CORPORATION
                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)



                                                                                  Nine months ended September 30,
                                                                                  -------------------------------
                                                                                       2005          2004
                                                                                    ---------    ---------
                                                                                        (Unaudited)
                                                                                       (In Thousands)
                                                                                         
Supplemental Disclosure of Cash Flow Information:
- -------------------------------------------------
Cash paid for interest ..........................................................   $  36,106    $  24,102
Cash paid for income taxes, net..................................................       6,727        7,916
Loans transferred to assets acquired through foreclosure ........................         372          311
Net change in accumulated other comprehensive loss ..............................      (4,956)         718
Transfer of loans held-for-sale to loans.........................................       1,369        2,858
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 NINE MONTHS ENDED SEPTEMBER 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.

         During the quarter, the Corporation finalized agreements related to the
move of its corporate  headquarters.  The current  anticipated move date for the
Corporation into its new headquarters is early 2007. As part of the transaction,
the Corporation  acquired a passive ownership interest in a limited  partnership
created  to develop  the office  building  in which the  Corporation  will be  a
tenant.

         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 a complete set of financial statements. Operating results for
the three and nine months period ended  September  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 September 30, 2005, the Corporation had three  stock-based  employee
compensation  plans.  Beginning in April 2005, the Corporation grants 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 $830,000 for the full year.

                                       7





                                                                               For the three months     For the nine months
                                                                               ended September 30,      ended  September 30,
                                                                              ---------------------   -----------------------
                                                                                 2005        2004        2005         2004
                                                                              ---------   ---------   ----------   ----------
                                                                                   (In Thousands, Except Per Share Data)
                                                                                                     
Net income, as reported ...................................................   $   7,407   $   6,552   $   20,763   $   19,001
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................         201         150          620          457
                                                                              ---------   ---------   ----------   ----------
Pro forma net income ......................................................   $   7,206   $   6,402   $   20,143   $   18,544

Earnings per share:
Basic:
- ------
Net income ................................................................   $    1.12   $    0.93   $     3.02   $     2.64
   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         0.09         0.06
                                                                              ---------   ---------   ----------   ----------
Pro forma net income ......................................................   $    1.09   $    0.91   $     2.93   $     2.58
                                                                              =========   =========   ==========   ==========

Diluted:
- --------
Net income, as reported ...................................................   $    1.06   $    0.88   $     2.85   $     2.49
   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         0.08         0.06
                                                                              ---------   ---------   ----------   ----------
Pro forma net income ......................................................   $    1.03   $    0.86   $     2.77   $     2.43
                                                                              =========   =========   ==========   ==========



2.  EARNINGS PER SHARE

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



                                                                             For the three months     For the nine months
                                                                             ended September 30,      ended  September 30,
                                                                            ---------------------   -----------------------
                                                                               2005        2004        2005         2004
                                                                            ---------   ---------   ----------   ----------
                                                                                 (In Thousands, Except Per Share Data)
                                                                                                     
Numerator:
- ----------
Net income ...............................................................   $  7,407   $   6,552    $  20,763    $  19,001
                                                                             ========   =========    =========    =========

Denominator:
- ------------
Denominator for basic earnings per share - weighted average shares .......      6,630       7,024        6,886        7,190
Effect of dilutive employee stock options and restricted stock ...........        376         431          390          431
                                                                             --------   ---------    ---------    ---------
Denominator for diluted earnings per share - adjusted weighted average
   shares and assumed exercise ...........................................      7,006       7,455        7,276        7,621
                                                                             ========   =========    =========    =========


Basic earnings per share .................................................   $   1.12   $    0.93    $    3.02    $    2.64
                                                                             ========   =========    =========    =========

Diluted earnings per share ...............................................   $   1.06   $    0.88    $    2.85    $    2.49
                                                                             ========   =========    =========    =========

Outstanding common stock equivalents having no dilutive effect ...........         77          -            76            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 4 lease  contracts and 67 loan
contracts at September 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.

         At September 30, 2005 there were $21,000 in loans, operating leases and
other non-cash  assets of discontinued  operations,  compared to $1.1 million at
December 31, 2004. At September 30, 2005,  there were $134,000 in indirect loans
and $40,000 in indirect leases,  net, still outstanding.  At September 30, 2005,
WSFS had  exposure  to $45,000 in  remaining  used car  residuals,  for which it
estimates a loss between  $9,000 and $15,000.  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 2005 and 2004.  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 the net income  (loss) from  discontinued
operations for the three and nine months ended September 30, 2005 and 2004:



                                                      For the three months ended  For the nine months ended
                                                            September 30,                September 30,
                                                      --------------------------  -------------------------
                                                             2005         2004         2005         2004
                                                             -----        ----         ----         ----
                                                                           (In Thousands)
                                                                                     
Interest income .........................................   $   4        $  28        $  25        $ 121
Allocated interest expense (1) ..........................       3           27           11          150
                                                            -----        -----        -----        -----
Net interest income (expense) ...........................       1            1           14          (29)
Loan and lease servicing fee income .....................      13           68           56          253
Rental income on operating leases, net ..................       2           40           63          356
Other Income ............................................       -           (2)           -           (2)
                                                            -----        -----        -----        -----
  Net revenues ..........................................      16          107          133          578
  Noninterest expenses ..................................      18           84          204          292
                                                            -----        -----        -----        -----
(Loss) income before taxes ..............................      (2)          23          (71)         286
Charge (credit) to reserve on discontinued operations....       2          (23)          71         (286)
Income tax provision ....................................       -            -            -            -
                                                            -----        -----        -----        -----
Income from discontinued operations .....................   $   -        $   -        $   -        $   -
                                                            =====        =====        =====        =====



(1)  Allocated  interest  expense for the three and nine months ended  September
     30, 2005 was based on the Company's annual average wholesale borrowing rate
     of 3.48% and 3.25%,  respectively,  which  approximated a marginal  funding
     cost for this business.  For the three and nine months ended  September 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 nine months  ending  September  30, 2004
     were 3.93% and 3.87%, 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 September 30, 2005 was $145,000.

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



                                                       2005                                           2004
                                       --------------------------------------           ------------------------------------
                                           At                        At                     At                      At
                                       January 1,     Change    September 30,           January 1,   Change    September 30,
                                       ----------     ------    -------------           ----------   ------    -------------
                                                                           (In Thousands)
                                                                                              
  Interest Rate Cap.................    $ 322(1)     $ (177)      $ 145(1)               $ 1,072(1)  $ (670)     $  402(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 nine months
                                                              ended September 30,    ended September 30,
                                                             --------------------    --------------------
                                                                           (In Thousands)
                                                               2005        2004        2005        2004
                                                             --------    --------    --------    --------
                                                                                    
Net income ...............................................   $  7,407    $  6,552    $ 20,763    $ 19,001

Other Comprehensive Income:

Unrealized holding (losses) gains on securities
     available-for-sale arising during the period ........     (6,145)      8,424      (7,403)       (329)
Tax benefit (expense) ....................................      2,335      (3,201)      2,813         125
                                                             --------    --------    --------    --------
Net of tax amount ........................................     (3,810)      5,223      (4,590)       (204)

Unrealized holding gains (losses) arising during the
     period on derivative used for cash flow hedge .......        113        (455)         18        (585)
Tax (expense) benefit ....................................        (39)        159          (6)        205
                                                             --------    --------    --------    --------
Net of tax amount ........................................         74        (296)         12        (380)

Reclassification adjustment for (losses) gains included in
    net income                                                   (609)         15        (609)       (209)
Tax benefit (expense) ....................................        231          (7)        231          75
                                                             --------    --------    --------    --------
Net of tax amount ........................................       (378)          8        (378)       (134)
                                                             --------    --------    --------    --------

Total comprehensive income ...............................   $  3,293    $ 11,487    $ 15,807    $ 18,283
                                                             ========    ========    ========    ========

                                       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 September 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 nine months ended September 30, 2005 and 2004 follows:

                                       11





                                                                  For the three months ended September 30,
                                               -------------------------------------------------------------------------------------
                                                                2005                                         2004
                                               --------------------------------------      -----------------------------------------
                                                                               (In Thousands)
                                                    Bank     CashConnect       Total            Bank      CashConnect       Total
                                                    ----     -----------       -----            ----      -----------       -----
                                                                                                     
External customer revenues:
     Interest income                           $   35,136    $        -    $   35,136      $   26,601      $       -     $   26,601
     Non-interest income                            5,290         3,294         8,584           5,367          2,793          8,160
                                               ----------    ----------    ----------      ----------      ---------     ----------
Total external customer revenues                   40,426         3,294        43,720          31,968          2,793         34,761
                                               ----------    ----------    ----------      ----------      ---------     ----------

Intersegment revenues:
     Interest income                                1,208             -         1,208             487              -            487
     Non-interest income                              218           164           382             176            186            362
                                               ----------    ----------    ----------      ----------      ---------     ----------
Total intersegment revenues                         1,426           164         1,590             663            186            849
                                               ----------    ----------    ----------      ----------      ---------     ----------

Total revenue                                      41,852         3,458        45,310          32,631          2,979         35,610
                                               ----------    ----------    ----------      ----------      ---------     ----------
External customer expenses:
     Interest expense                              15,921             -        15,921           9,481              -          9,481
     Non-interest expenses                         15,066         1,084        16,150          13,084          1,083         14,167
     Provision for loan loss                          225             -           225             996              -            996
                                               ----------    ----------    ----------      ----------      ---------     ----------
Total external customer expenses                   31,212         1,084        32,296          23,561          1,083         24,644
                                               ----------    ----------    ----------      ----------      ---------     ----------
Intersegment expenses:
     Interest expense                                   -         1,208         1,208               -            487            487
     Non-interest expenses                            164           218           382             186            176            362
                                               ----------    ----------    ----------      ----------      ---------     ----------
Total intersegment expenses                           164         1,426         1,590             186            663            849
                                               ----------    ----------    ----------      ----------      ---------     ----------

Total expenses                                     31,376         2,510        33,886          23,747          1,746         25,493
                                               ----------    ----------    ----------      ----------      ---------     ----------

Income before taxes and extraordinary items    $   10,476    $      948        11,424      $    8,884      $   1,233         10,117

Less minority interest                                                             48                                            66
Income tax provision                                                            3,969                                         3,499
                                                                           ----------                                    ----------
Consolidated net income                                                    $    7,407                                    $    6,552
                                                                           ==========                                    ==========

Cash and cash equivalents                      $   61,283    $  143,289    $  204,572      $   54,627      $ 123,765     $  178,392
Other segment assets                            2,500,099         6,610     2,506,709       2,251,649          6,102      2,257,751
                                               ----------    ----------    ----------      ----------      ---------     ----------

Total segment assets                           $2,561,382    $  149,899    $2,711,281      $2,306,276      $ 129,867     $2,436,143
                                               ==========    ==========    ==========      ==========      =========     ==========

Capital expenditures                           $    1,827    $      125    $    1,952      $    7,284      $      81     $    7,365



                                       12





                                                                     For the nine months ended September 30,
                                                 ------------------------------------------------------------------------------
                                                                  2005                                     2004
                                                 -------------------------------------     ------------------------------------
                                                                                 (In Thousands)

                                                      Bank     CashConnect      Total          Bank    CashConnect     Total
                                                      ----     -----------      -----          ----    -----------     -----
                                                                                               
External customer revenues:
     Interest income                             $   98,187    $       -    $   98,187    $   75,045   $       -   $   75,045
     Non-interest income                             16,203        8,951        25,154        16,526       7,412       23,938
                                                 ----------    ---------    ----------    ----------   ---------   ----------
Total external customer revenues                    114,390        8,951       123,341        91,571       7,412       98,983
                                                 ----------    ---------    ----------    ----------   ---------   ----------

Intersegment revenues:
     Interest income                                  3,001            -         3,001         1,099           -        1,099
     Non-interest income                                592          498         1,090           514         552        1,066
                                                 ----------    ---------    ----------    ----------   ---------   ----------
Total intersegment revenues                           3,593          498         4,091         1,613         552        2,165
                                                 ----------    ---------    ----------    ----------   ---------   ----------

Total revenue                                       117,983        9,449       127,432        93,184       7,964      101,148
                                                 ----------    ---------    ----------    ----------   ---------   ----------
External customer expenses:
     Interest expense                                43,081            -        43,081        26,437           -       26,437
     Non-interest expenses                           43,943        2,780        46,723        37,793       2,801       40,594
     Provision for loan loss                          1,576            -         1,576         2,370           -        2,370
                                                 ----------    ---------    ----------    ----------   ---------   ----------
Total external customer expenses                     88,600        2,780        91,380        66,600       2,801       69,401
                                                 ----------    ---------    ----------    ----------   ---------   ----------
Intersegment expenses:
     Interest expense                                     -        3,001         3,001             -       1,099        1,099
     Non-interest expenses                              498          592         1,090           552         514        1,066
                                                 ----------    ---------    ----------    ----------   ---------   ----------
Total intersegment expenses                             498        3,593         4,091           552       1,613        2,165
                                                 ----------    ---------    ----------    ----------   ---------   ----------

Total expenses                                       89,098        6,373        95,471        67,152       4,414       71,566
                                                 ----------    ---------    ----------    ----------   ---------   ----------

Income before taxes and extraordinary items      $   28,885    $   3,076        31,961    $   26,032   $   3,550   $   29,582

Less minority interest                                                             122                                    158
Income tax provision                                                            11,076                                 10,423
                                                                           -----------                            -----------
Consolidated net income                                                     $   20,763                             $   19,001
                                                                           ===========                            ===========

Cash and cash equivalents                        $   61,283    $ 143,289    $  204,572    $   54,627   $ 123,765   $  178,392
Other segment assets                              2,500,099        6,610     2,506,709     2,251,649       6,102    2,257,751
                                                 ----------    ---------    ----------    ----------   ---------   ----------

Total segment assets                             $2,561,382    $ 149,899    $2,711,281    $2,306,276   $ 129,867   $2,436,143
                                                 ==========    =========    ==========    ==========   =========   ==========

Capital expenditures                             $    2,926    $     465    $    3,391    $    9,841   $     230   $   10,071



                                       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 third  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 unrelated
financial   institutions  whereby  those  financial  institutions  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 September  30, 2005 there were fifteen  variable-rate  to fixed-rate
swap transactions between the third party financial institution and customers of
WSFS,  compared to twelve at December  31,  2004.  The initial  notional  amount
aggregated approximately $50.9 million at September 30, 2005 compared with $40.1
million at December 31, 2004, with maturities  ranging from approximately one to
ten years.  The  aggregate  market  value of these  swaps to the  customers  was
($62,000) at September 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  September  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.

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.

         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 September 30,    Nine months ended September 30,
                                                     --------------------------------    -------------------------------
                                                            2005           2004               2005             2004
                                                          --------        -------           --------         ---------
                                                                                                
   Service cost .....................................     $    26         $    25            $   80           $    73
   Interest cost.....................................          31              29                91                91
   Amortization of transition obligation ............          15              16                45                46
   Net loss recognition..............................           4               5                12                15
                                                          --------        -------            ------          --------
                    Net periodic benefit cost .......     $    76         $    75            $  228           $   225
                                                          ========        =======            ======           =======


                                       14



Supplemental Pension Plan

         The Corporation  provided a nonqualified  plan that gives credit for 25
years of  service  based on the  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 September 30,    Nine months ended September 30,
                                                       --------------------------------    -------------------------------
                                                             2005          2004               2005              2004
                                                          ---------      --------           --------          --------
                                                                                                
   Interest cost ....................................     $    11         $    11           $    33           $    33
   Net loss recognition..............................           6               6                18                18
                                                          --------        -------           -------           -------
                    Net periodic benefit cost .......     $    17         $    17           $    51           $    51
                                                          ========        =======           =======           =======


                                       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  fourth  largest   financial
institution in the state on the basis of total deposits  traditionally  garnered
in-market.  The Corporation's  primary market area is the mid-Atlantic region of
the United States,  which is  characterized by a diversified  manufacturing  and
service  economy.  The long-term  strategy of the  Corporation is to improve its
status as a high-performing  financial  services company by focusing on its core
community banking business.

         WSFS provides  residential and commercial  real estate,  commercial and
consumer  lending  services,  as well as  retail  deposit  and  cash  management
services.  Lending  activities  are funded  primarily  with retail  deposits and
borrowings. The Federal Deposit Insurance Corporation (FDIC) insures deposits to
their legal maximums.  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. 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

         The Corporation  values its reverse  mortgage  portfolio 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 a reverse mortgage portfolio sold in 2002, 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  September  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.

Certain 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  $208.3  million  during the nine months ended
September  30, 2005.  During the first nine months of 2005 net loans grew $166.4
million to $1.7 billion reflecting the continued strong growth in commercial and
commercial real estate loans,  which amounted to $150.3 million.  Consumer loans
grew by $18.7 million  during the same period.  These  increases  were partially
offset  by a $1.9  million  decrease  in  residential  real  estate  loans.  MBS
increased  by $69.4  million  during  the first  nine  months  of 2005,  however
Investment  Securities  decreased  $39.7  million.  Cash  and  cash  equivalents
increased $11.6 million during the same period.  In addition,  loans,  operating
leases and other assets of discontinued  operations  decreased $1.1 million, due
to the expected run-off in the WCC loan and lease portfolios.

         Total  liabilities  increased  $231.3 million between December 31, 2004
and September 30, 2005, to $2.5 billion, mainly due to a $167.2 million increase
in deposits.  This  included a $98.2 million  increase in retail  deposits and a
$69.5 million increase in brokered  certificates of deposit.  There was an $80.8
million  increase in Federal Home Loan Bank (FHLB)  advances  primarily  used to
fund loan growth. Federal Funds purchased and securities sold under agreement to
repurchase  decreased $49.0 million.  Other borrowed funds and other liabilities
increased $16.8 million. In addition, Trust Preferred borrowings increased $15.5
million.  This was due to the  redemption  of  approximately  $50.0  million  of
Floating  Rate WSFS  Capital  Trust I Preferred  Securities  and the issuance of
$65.0 million of Pooled Floating Rate Capital Securities.

Capital Resources

         Stockholders'  equity decreased $22.9 million between December 31, 2004
and September 30, 2005.  This decrease was mainly due to the purchase of 719,500
shares of the  Corporation's  common stock for $40.2  million  ($55.94 per share
average).  At September 30, 2005, the Corporation  held 8,839,569  shares of its
common stock in its  treasury at a cost of $201.9  million.  In addition,  other
comprehensive  loss  increased $5.0 million during the first nine months of 2005
due, in part, to a decline in the fair value of  securities  available-for-sale.
Finally,  the Corporation  declared cash dividends  totaling $1.4 million during
the nine months ended September 30, 2005.  These decreases were partially offset
by net income of $20.8 million and an increase of $2.8 million from the issuance
of common stock and the exercise of employee stock options.

         Below is a table comparing the Bank's consolidated  capital position to
the  minimum  regulatory  requirements  as of  September  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) ........         $258,231          13.64%    $151,493         8.00%      $189,366      10.00%
Core Capital
  (to Adjusted Total Assets)........          236,031           8.69      108,615         4.00        135,768       5.00
Tangible Capital
  (to Tangible Assets) .............          236,031           8.69       40,731         1.50            N/A        N/A
Tier 1 Capital
  (to Risk-Weighted Assets).........          236,031          12.46       75,746         4.00        113,619       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  September  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 7.9% at September 30, 2005,  compared
with  7.7% at June 30,  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 nine  months  ended  September  30,  2005,  net loan  growth
resulted in the use of $158.5 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.  The Company's loan to deposit ratio has been well above 100% for many
years and  management  has  significant  experience  managing its funding  needs
through borrowings, primarily through the Federal Home Loan Bank of Pittsburgh.

         Additionally,  during the nine months ended  September 30, 2005,  $32.4
million in cash was provided by operating  activities,  while $108.2  million in
cash was provided  through the net  increase in demand and savings  deposits and
$66.6  million in cash was provided  through the net increase in time  deposits.
For the period,  cash and cash  equivalents  increased  $11.6  million to $204.6
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.

                                                     September 30,  December 31,
                                                          2005          2004
                                                         ------        ------
                                                           (In Thousands)
Nonaccruing loans:
     Commercial .....................................   $1,383         $1,595
     Consumer .......................................      182            291
     Commercial mortgage ............................      753            909
     Residential mortgage ...........................    1,813          1,601
     Construction ...................................      140              -
                                                        ------         ------

Total nonaccruing loans .............................    4,271          4,396
Assets acquired through foreclosure .................       89            217
                                                        ------         ------

Total nonperforming assets ..........................   $4,360         $4,613
                                                        ======         ======
Past due loans:
     Residential mortgages ..........................   $  149         $  703
     Commercial and commercial mortgages ............        -              -
     Consumer .......................................       58            104
                                                        ------         ------

Total past due loans ................................   $  207         $  807
                                                        ======         ======
Ratios:
     Nonaccruing loans to total loans (1) ...........     0.25%          0.28%
     Allowance for loan losses to gross loans (1)....     1.45%          1.56%
     Nonperforming assets to total assets ...........     0.16%          0.18%
     Loan loss allowance to nonaccruing loans (2)....      556%           524%
     Loan and foreclosed asset allowance to total
       nonperforming assets (2) .....................      545%           499%

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

         Nonperforming  assets decreased  $253,000 between December 31, 2004 and
September 30, 2005 resulting primarily from declines in commercial, consumer and
commercial  mortgage loans.  Residential  mortgage loans increased $212,000 as a
result of the  addition  of various  mortgage  loans  while  construction  loans
increased  $140,000 due to the  addition of one loan.  Assets  acquired  through
foreclosure  decreased  $128,000  as a result  of the  sale of some  residential
properties. An analysis of the change in the balance of non-performing assets is
presented below.



                                                       For the nine
                                                        months ended              For the year ended
                                                    September 30, 2005            December 31, 2004
                                                    ------------------            ------------------
                                                                    (In Thousands)
                                                                                 
Beginning balance..................................       $    4,613                   $   5,544
     Additions ....................................            4,799                       6,554
     Collections...................................           (3,758)                     (4,668)
     Transfers to accrual/restructured status......             (368)                     (1,717)
     Charge-offs / write-downs, net................             (926)                     (1,100)
                                                         -----------                   ---------

Ending balance.....................................       $    4,360                   $   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
Corporation  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
September  30,  2005,  interest-bearing  liabilities  exceeded  interest-earning
assets that mature within one year  (interest-sensitive gap) by $23 million. The
Corporation's  interest-sensitive  assets as a percentage of  interest-sensitive
liabilities  within the one-year  window  decreased to 98% at September 30, 2005
compared to 101% at June 30, 2005. Likewise, the one-year interest-sensitive gap
as a  percentage  of total assets  changed to -0.86% at September  30, 2005 from
0.50% at June 30,  2005.  The change in  sensitivity  since June 30, 2005 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
on the net portfolio value ratio of an immediate change in interest rates in 100
basis  point  increments.  The net  portfolio  value ratio is defined as the net
present  value of the  estimated  cash flows from  assets and  liabilities  as a
percentage  of net  present  value of cash flows  from total  assets (or the net
present value of equity).  The table below is the estimated  impact of immediate
changes in interest rates on the Company's net interest margin and net portfolio
value ratio at the specified  levels at September 30, 2005 and 2004,  calculated
in compliance with Thrift Bulletin No. 13a:

                                        At September 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%           7.77%               1%             9.14%
     +200              1%           8.21%               1%             9.29%
     +100              1%           8.56%               0%             9.36%
        0              0%           8.82%               0%             9.39%
     -100             -2%           8.91%              -1%             9.30%
     -200             -6%           8.65%              -8%             9.01%
     -300 (3)        -11%           8.29%             -17%             8.96%

(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 300 basis  points is not  deemed
     meaningful  at  September  30,  2005 and 2004  given the  historically  low
     absolute level of interest rates at those times.


COMPARISON OF THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2005 AND 2004

Results of Operations

         The  Corporation  recorded  net  income  of $7.4  million  or $1.06 per
diluted  share for the third  quarter of 2005.  This compares to $6.6 million or
$0.88 per diluted share for the same quarter last year.

         Net income  for the nine  months  ended  September  30,  2005 was $20.8
million or $2.85 per diluted share.  This compares to $19.0 million or $2.49 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 September 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 ....     $  589,703      $10,450       7.09%        $   450,707      $ 6,409      5.69%
     Residential real estate loans....        430,871        5,587       5.19             445,748        5,830      5.23
     Commercial loans ................        451,532        7,554       6.79             350,263        4,254      5.07
     Consumer loans...................        221,706        3,787       6.78             210,449        3,356      6.34
                                           ----------      -------                    -----------      -------
       Total loans....................      1,693,812       27,378       6.53           1,457,167       19,849      5.53
Mortgage-backed securities (4)........        576,779        6,445       4.47             520,356        5,468      4.20
Loans held-for-sale (3)...............          2,462           41       6.66               2,349           33      5.62
Investment securities (4).............        100,523          921       3.66             109,086        1,090      4.00
Other interest-earning assets ........         48,155          351       2.89              48,784          161      1.31
                                           ----------      -------                    -----------      -------
     Total interest-earning assets....      2,421,731       35,136       5.85           2,137,742       26,601      5.03
                                                           -------                                     -------
Allowance for loan losses.............        (25,215)                                    (23,482)
Cash and due from banks...............         53,121                                      54,439
Cash in non-owned ATMs................        138,543                                     126,808
Loans, operating leases and other
   assets of discontinued
   operations.........................            367                                       2,992
Bank owned life insurance.............         53,389                                      51,302
Other noninterest-earning assets......         54,235                                      48,963
                                           ----------                                  ----------
     Total assets.....................     $2,696,171                                  $2,398,764
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Interest-bearing demand..........     $  116,518           71       0.24%         $   82,756           49      0.24%
     Money market.....................        183,279        1,025       2.22              63,909          187      1.16
     Savings..........................        268,880          265       0.39             316,910          318      0.40
     Retail time deposits ............        287,925        2,085       2.87             225,906        1,128      1.99
                                           ----------      -------                     ----------      -------
       Total interest-bearing
         retail deposits..............        856,602        3,446       1.60             689,481        1,682      0.97
     Jumbo certificates of deposits ..         46,430          383       3.27              50,578          211      1.66
     Brokered certificates of deposit.        206,331        1,845       3.55             102,067          427      1.66
                                           ----------      -------                     ----------      -------
       Total interest-bearing
         deposits.....................      1,109,363        5,674       2.03             842,126        2,320      1.10
FHLB of Pittsburgh advances...........        894,331        7,958       3.48             899,922        6,038      2.63
Trust preferred borrowings............         67,011          954       5.57              51,547          551      4.18
Other borrowed funds..................        166,268        1,338       3.22             177,392          599      1.35
Cost of funding discontinued
  operations..........................                          (3)                                        (27)
                                           ----------      -------                     ----------      -------
     Total interest-bearing
       liabilities....................      2,236,973       15,921       2.85           1,970,987        9,481      1.92
                                                           -------                                     -------
Noninterest-bearing demand deposits...        254,807                                     227,319
Other noninterest-bearing liabilities.         20,691                                      15,929
Minority interest ....................            201                                         259
Stockholders' equity..................        183,499                                     184,270
                                           ----------                                  ----------
Total liabilities and stockholders'
  equity..............................     $2,696,171                                  $2,398,764
                                           ==========                                  ==========
Excess of interest-earning assets over
  interest-bearing liabilities........     $  184,758                                  $  166,755
                                           ==========                                  ==========
Net interest and dividend income......                     $19,215                                     $17,120
                                                           =======                                     =======

Interest rate spread..................                                   3.00%                                      3.11%
                                                                         =====                                      =====
Net interest margin...................                                   3.22%                                      3.26%
                                                                         =====                                      =====

(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



                                                                     Nine months ended September 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 ....     $  571,211      $28,611       6.68%         $  414,705      $17,044      5.40%
     Residential real estate loans ...        432,566       16,691       5.14             448,215       17,819      5.30
     Commercial loans ................        423,918       19,729       6.40             330,619       11,499      4.91
     Consumer loans...................        217,631       10,888       6.69             201,908        9,745      6.45
                                           ----------      -------                     ----------      -------
       Total loans....................      1,645,326       75,919       6.22           1,395,447       56,107      5.44
Mortgage-backed securities (4)........        567,967       18,763       4.40             509,518       14,884      3.89
Loans held-for-sale (3)...............          2,360          104       5.88               1,983           97      6.52
Investment securities (4).............         98,405        2,315       3.14             114,892        3,438      3.99
Other interest-earning assets ........         47,854        1,086       3.03              47,016          519      1.47
                                           ----------      -------                     ----------      -------
     Total interest-earning assets....      2,361,912       98,187       5.59           2,068,856       75,045      4.89
                                                           -------                                     -------
Allowance for loan losses.............        (24,814)                                    (23,006)
Cash and due from banks...............         53,078                                      50,420
Cash in non-owned ATMs................        129,870                                     114,208
Loans, operating leases and other
  assets of discontinued
  operations..........................            642                                       5,748
Bank-owned life insurance.............         52,881                                      47,241
Other noninterest-earning assets......         53,636                                      43,549
                                           ----------                                  ----------
     Total assets.....................     $2,627,205                                  $2,307,016
                                           ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Interest bearing demand..........   $    108,955   $      196       0.24%         $   81,773      $   143      0.23%
     Money market.....................        162,595        2,362       1.94              44,784          244      0.73
     Savings..........................        278,276          816       0.39             318,989          973      0.41
     Retail time deposits ............        284,305        5,817       2.74             224,845        3,218      1.91
                                           ----------      -------                     ----------      -------
       Total interest-bearing
         retail deposits..............        834,131        9,191       1.47             670,391        4,578      0.91
     Jumbo certificates of deposits ..         43,591          957       2.94              46,448          531      1.53
     Brokered certificates of deposit.        181,857        4,275       3.14              68,366          836      1.63
                                           ----------      -------                     ----------      -------
       Total interest-bearing
         deposits.....................      1,059,579       14,423       1.82             785,205        5,945      1.01
FHLB of Pittsburgh advances...........        868,090       21,416       3.25             863,102       17,602      2.68
Trust preferred borrowings............         61,630        3,633       7.77              51,033        1,550      3.99
Other borrowed funds..................        179,087        3,620       2.70             185,919        1,490      1.07
Cost of funding discontinued
  operations..........................                         (11)                                       (150)
                                           ----------      -------                     ----------      -------
       Total interest-bearing
         liabilities..................      2,168,386       43,081       2.65           1,885,259       26,437      1.87
Noninterest-bearing demand deposits...        248,899                                     218,122
Other noninterest-bearing liabilities.         17,554                                      14,219
Minority interest ....................            207                                         180
Stockholders' equity..................        192,159                                     189,236
                                           ----------                                  ----------
Total liabilities and stockholders'
  equity..............................     $2,627,205                                  $2,307,016
                                           ==========                                  ==========
Excess of interest-earning assets over
     interest-bearing liabilities.....     $  193,526                                  $  183,597
                                           ==========                                  ==========
Net interest and dividend income......                     $55,106                                     $48,608
                                                           =======                                     =======

Interest rate spread..................                                   2.94%                                      3.02%
                                                                         =====                                      =====
Net interest margin...................                                   3.16%                                      3.19%
                                                                         =====                                      =====


(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 third  quarter of 2005 was $19.2  million
compared to $17.1 million for the same quarter in 2004.  Higher volumes of loans
and mortgage backed  securities (MBS) drove much of this increase.  The yield on
earning  assets was also  higher in the third  quarter of 2005  compared  to the
third quarter of 2004.  The yield on loans  increased  1.00%,  from 5.53% in the
third quarter of 2004 to 6.53% in the third quarter of 2005;  while the yield on
mortgage backed securities increased 0.27% for the same period. The increases in
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 third quarter of 2005 was 3.22%, a slight decrease from
the third  quarter  2004 which was 3.26%,  as rates on deposits  and  borrowings
generally increased in tandem with yields on loans and investments.

         Net interest income for the nine-month period ending September 30, 2005
was $55.1  million  compared  with $48.6  million  for the same  period in 2004.
Similar  to the  analysis  for the third  quarter  above,  the  increase  in net
interest  income was driven by higher loan and MBS  volumes.  The yield on loans
increased  0.78% and the yield on MBS increased  0.51%.  The net interest margin
for the first nine  months of 2005 was 3.16%,  a slight  decrease  from the same
period in 2004.

         The net interest  margin for the nine months ended  September  30, 2005
was  negatively  affected by 6 basis points due to the redemption of $50 million
of WSFS Capital  Trust I  Securities  and the $1.1  million  (pre-tax)  non-cash
charge from the  write-down of  unamortized  debt  issuance  costs of the called
securities as a charge to interest  expense in the second quarter 2005.  Without
this charge the margin would have been 3.22% for the nine months ended September
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 the  Corporation's  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 the  Corporation's key
     lending areas,
o    Credit quality trends (including trends in nonperforming  loans expected to
     result from existing conditions),
o    Recent loss experience in particular segments of the portfolio,
o    Collateral   values   and   loan-to-value    ratios,
o    Loan volumes and concentrations, including changes in mix,
o    Seasoning  of the loan  portfolio,
o    Specific industry conditions within portfolio segments,
o    Bank regulatory  examination results, and
o    Other  factors,  including  changes  in  quality  of the loan  origination,
     servicing and risk management processes.

                                       24


         The  Corporation's  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,  as an integral part of their examination process,  various regulatory
agencies  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 $2.4 million for the
first nine  months of 2004 to $1.6  million  for the first nine  months of 2005,
primarily  a  result  of  an  overall  improvement  in  credit  quality  of  the
Corporation's loan portfolio and a lower level of adversely rated loans.

         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.



                                                          Nine months ended     Nine months ended
                                                          September 30, 2005    September 30, 2004
                                                          ------------------    ------------------
                                                                 (Dollars in Thousands)
                                                                              
Beginning balance ..................................          $24,222                 $22,386
Provision for loan losses, continuing operations....            1,576                   2,370

Charge-offs:
     Residential real estate .......................               38                     200
     Commercial real estate (1) ....................                -                       -
     Commercial ....................................              746                     198
     Consumer ......................................              434                     586
                                                              -------                 -------
        Total charge-offs ..........................            1,218                     984
                                                              -------                 -------
Recoveries:
     Residential real estate .......................               58                      29
     Commercial real estate (1) ....................               42                       -
     Commercial ....................................              155                     175
     Consumer ......................................               98                      76
                                                              -------                 -------
        Total recoveries ...........................              353                     280
                                                              -------                 -------

Net charge-offs ....................................              865                     704
                                                              -------                 -------
Ending balance .....................................          $24,933                 $24,052
                                                              =======                 =======
Net charge-offs to average gross loans
  outstanding, net of unearned income (2) ..........             0.07%                   0.07%
                                                              =======                 =======

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

Noninterest Income

         Noninterest  income for the quarter  ended  September 30, 2005 was $8.6
million compared to $8.2 million for the third quarter of 2004. The increase was
mainly the result of $630,000 in card and ATM fee income  during the quarter due
to underlying  growth in volume,  and $361,000 in increased  service  charges on
deposits.  The increases were partially offset by $609,000 in losses  recognized
on the sale of lower yielding agency investments.

         For the nine months ended  September 30, 2005,  noninterest  income was
$25.2  million  compared  to $23.9  million  for the same  period  of 2004.  The
increase for the nine months  period is  reflective  of the quarter with most of
the increase a result of underlying growth in volume in the ATM and card area.

Noninterest Expenses

         Noninterest  expenses  for the quarter  ended  September  30, 2005 were
$16.2 million,  an increase of $2.0 million over the third quarter of 2004. This
increase is a result of the Company's  growth in commercial  and retail  banking
and is  primarily  concentrated  in salaries,  benefits and other  compensation,
marketing expenses and occupancy expense.  Additionally,  a $397,000 expense was
recorded during the quarter  representing a loss contingency for standby letters
of credit.

                                       25


         Noninterest  expense  increased  from $40.6 million for the nine months
ended  September 30, 2004 to $46.7  million for the nine months ended  September
30, 2005. Of the $6.1 million increase, $3.7 million was from salaries, benefits
and other  compensation as a result of the Company's branch expansion and growth
efforts.  Consistent with the quarterly results,  the remainder of the increases
were in marketing, occupancy expense, and other operating expenses.

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
nine  months  ended  September  30,  2005 of $4.0  million  and  $11.1  million,
respectively,  compared to an income tax provision from continuing operations of
$3.5 million and $10.4  million for the same periods in 2004.  The effective tax
rates from  continuing  operations  for each of the three and nine month periods
ended September 30, 2005 and 2004 were 35%.

         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 nine months ended  September 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 recorded,  processed,  summarized and reported  within the
               time periods  specified  in  Securities  and Exchange  Commission
               rules  and  forms  and is  accumulated  and  communicated  to the
               Company's  management,  including the principal executive officer
               and principal  financial officer,  as appropriate to allow timely
               decisions regarding required disclosures.

          (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.

                                       26



Part II.   OTHER INFORMATION

Item 1.    Legal Proceedings
           -----------------
           The  Company is not  engaged in any legal  proceedings  of a material
           nature at September 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 third 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
                                                                 ---------      ---------     ---------------     ---------------

                                                                                                     
           July 1, to July 31, 2005                                     0        $ 0.00                  0           382,064

           August 1, to August 31, 2005                           400,000        $57.22            400,000           650,000

           September 1, to September 30, 2005                           0        $ 0.00                  0           650,000

           Total for the quarter ended September 30, 2005         400,000        $57.22


           On August 4, 2005 the Board of Directors renewed its share repurchase
           authorization  of  June  24,  2004,  authorizing  the  repurchase  of
           approximately 10% of the Company's outstanding 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
           ---------------------------------------------------
           Not applicable

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:  November 7, 2005                 /s/MARVIN N. SCHOENHALS
                                        ----------------------------------------
                                           Marvin N. Schoenhals
                                           President and Chief Executive Officer






Date:  November 7, 2005                 /s/STEPHEN A. FOWLE
                                        ----------------------------------------
                                           Stephen A. Fowle
                                           Executive Vice President and
                                           Chief Financial Officer


                                       28