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 period ending March 31, 1997

                                       or

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

     For the transition period from __________________ to __________________

Commission File Number: 0-15213
                        --------

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

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

Webster  Plaza, Waterbury, Connecticut                            06720
- ---------------------------------------                         ----------
(Address of principal executive offices)                         (ZipCode)

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

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

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

                                              [X] Yes [ ] No


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


    Common Stock (par value $ .01)               11,981,452 Shares
    ------------------------------    ----------------------------------------
             (Class)                  Issued and Outstanding at May 8, 1997











 Webster Financial Corporation and Subsidiaries
- --------------------------------------------------------------------------------


                                      INDEX



                                                                        Page No.
                                                                        --------

PART I - FINANCIAL INFORMATION


     Consolidated  Statements  of  Condition at  March 31, 1997
       and December 31, 1996                                               3


     Consolidated Statements of Operations for the Three Months
       Ended March 31, 1997 and 1996                                       4


     Consolidated Statements of Cash Flows for the Three Months
       Ended March 31, 1997 and 1996                                       5


     Notes to Consolidated Financial Statements                            6


     Management's  Discussion  and  Analysis  of  Consolidated
       Financial Statements                                               10



PART II - OTHER INFORMATION                                               16



SIGNATURES                                                                17



                                        2





Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in Thousands, Except Share Data)



                                                                 MARCH 31,     DECEMBER 31,
ASSETS                                                             1997            1996
                                                                -----------    -----------
                                                                                 
Cash and Due from Depository Institutions                       $    90,578    $   100,113
Interest-bearing Deposits                                            23,702             27
Securities: (Note 2)
   Trading at Fair Value                                             62,440         59,331
   Available for Sale, at Fair Value                              1,243,123        810,989
   Held to Maturity, (Market Value: $463,855 in 1997;
        $500,458 in 1996)                                           472,465        506,159
Loans Receivable, Net                                             3,431,896      3,384,465
Segregated Assets, Net                                               69,889         75,670
Accrued Interest Receivable                                          30,942         31,400
Premises and Equipment, Net                                          56,108         56,575
Foreclosed Properties, Net                                           13,519         12,991
Core Deposit Intangible                                              44,971         46,442
Prepaid Expenses and Other Assets                                    43,986         42,116
                                                                -----------    -----------
   Total Assets                                                 $ 5,583,619    $ 5,126,278
                                                                ===========    ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits                                                        $ 4,054,179    $ 4,099,501
Federal Home Loan Bank Advances                                     660,945        510,130
Other Borrowings                                                    420,136        144,627
Advance Payments by Borrowers for Taxes and Insurance                11,953         28,447
Accrued Expenses and Other Liabilities                               52,869         51,480
                                                                -----------    -----------
   Total Liabilities                                              5,200,082      4,834,185
                                                                -----------    -----------

Corporation-Obligated Mandatorily Redeemable Capital
   Securities of Subsidiary Trust (Note 9)                          100,000             --
                                                                -----------    -----------

SHAREHOLDERS' EQUITY
Cumulative Convertible Preferred Stock, Series B, No shares
   issued and outstanding at March 31, 1997 and 98,084 shares
   issued and outstanding at December 31, 1996                           --              1
Common Stock, $.01 par value:
   Authorized - 30,000,000 shares;
   Issued - 12,003,116 shares at March 31, 1997 and
        12,142,555 shares at December 31, 1995                          120            120
Paid-in Capital                                                     153,541        171,766
Retained Earnings                                                   133,270        139,936
Less Treasury Stock at cost, 49,609 shares at March 31, 1997
   and 575,274 shares at December 31, 1996                           (1,710)       (18,801)
Less Employee Stock Ownership Plan Shares Purchased with Debt        (1,971)        (2,574)
Unrealized Gains on Securities, Net                                     287          1,645
                                                                -----------    -----------
   Total Shareholders' Equity                                       283,537        292,093
                                                                -----------    -----------
   Total Liabilities and Shareholders' Equity                   $ 5,583,619    $ 5,126,278
                                                                ===========    ===========


                                        3



Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Share Data)
- --------------------------------------------------------------------------------
                                                              THREE MONTHS ENDED
                                                                  MARCH 31,
                                                                1997        1996
                                                            --------    --------
 INTEREST INCOME:
 Loans and Segregated Assets                                $ 67,338    $ 62,608
 Securities and Interest-bearing Deposits                     24,688      21,571
                                                            --------    --------
   Total Interest Income                                      92,026      84,179
                                                            --------    --------

INTEREST EXPENSE:
Interest on Deposits                                          39,315      39,480
Interest on Borrowings                                        11,340       9,822
                                                            --------    --------
   Total Interest Expense                                     50,655      49,302
                                                            --------    --------

Net Interest Income                                           41,371      34,877
Provision for Loan Losses (Note 6)                             7,025       1,650
                                                            --------    --------
Net Interest Income After Provision for Loan Losses           34,346      33,227
                                                            --------    --------


NONINTEREST INCOME:
Fees and Service Charges                                       5,603       3,987
Gain on Sale of Loans and Loan Servicing, Net                    139         115
Gain on Sale of Securities, Net                                  398         582
Other Noninterest Income                                       1,165       1,050
                                                            --------    --------
   Total Noninterest Income                                    7,305       5,734
                                                            --------    --------

NONINTEREST EXPENSES:
Salaries and Employee Benefits                                14,596      13,380
Occupancy Expense of Premises                                  2,949       2,698
Furniture and Equipment Expenses                               2,701       1,905
Federal Deposit Insurance Premiums                               247         526
Foreclosed Property Expenses and Provisions, Net (Note 4)        437       1,393
Marketing Expenses                                             1,494       1,422
Core Deposit Intangible Amortization                           1,471         913
Non-recurring Expenses (Note 6)                               19,858         500
Capital Securities Expense                                     1,648          --
Other Operating Expenses                                       5,458       3,942
                                                            --------    --------
   Total Noninterest Expenses                                 50,859      26,679
                                                            --------    --------

Income (Loss) Before Income Taxes                             (9,208)     12,282
Income Tax (Benefit) Expense                                  (4,250)      4,594
                                                            --------    --------

NET INCOME (LOSS)                                             (4,958)      7,688
Preferred Stock Dividends                                         --         324
                                                            --------    --------
Net Income (Loss) Available to Common Shareholders          ($ 4,958)   $  7,364
                                                            ========    ========

Net Income (Loss) Per Common Share:
   Primary                                                  ($  0.41)   $   0.62
   Fully Diluted                                            ($  0.41)   $   0.60

Dividends Declared Per Common Share                          $  0.18    $   0.16




                                        4







Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars In Thousands)
- --------------------------------------------------------------------------------



                                                                              THREE MONTHS ENDED
                                                                                   MARCH 31,
                                                                             1997              1996
                                                                            ------            -----
OPERATING ACTIVITIES:
                                                                                          
Net Income (Loss)                                                        $    (4,958)   $     7,688
Adjustments to Reconcile Net Income (Loss) to Net
  Cash Provided (Used) by Operating Activities:
   Provision for Loan Losses                                                   7,025          1,650
   Provision for Foreclosed Property Losses                                       63            650
   Provision for Depreciation and Amortization                                 2,171          1,501
   Amortization of Securities Premiums, Net                                     (118)           695
   Amortization of Hedging Costs, Net                                            652            101
   Amortization and Write-down of Core Deposit Intangible                      1,471            913
   Amortization of Mortgage Servicing Rights                                      97            191
   Gains on Sale of  Foreclosed Properties, Net                                 (151)          (348)
   Loans and Securities Gains, Net                                              (340)          (224)
   Gains on Trading Securities, Net                                             (197)          (473)
   (Increase) Decrease in Trading Securities                                  (5,579)         1,022
   Loans Originated for Sale                                                 (10,514)       (16,758)
   Sale of Loans, Originated for Sale                                         10,508         11,990
   Decrease in Interest Receivable                                               458            119
   Increase (Decrease) in Interest Payable                                       938           (878)
   Increase (Decrease) in Accrued Expenses and Other Liabilities, Net          3,118        (15,273)
   Decrease in Prepaid Expenses and Other Assets, Net                          1,316          1,958
                                                                         -----------    -----------
          Net Cash Provided (Used) by Operating Activ ties                     5,960         (5,476)
                                                                         -----------    -----------

INVESTING ACTIVITIES:
  Purchases of Securities, Available for Sale                               (503,762)       (13,714)
  Purchases of Securities, Held to Maturity                                   (5,949)       (44,362)
  Maturities of Securities                                                    15,002         28,781
  Proceeds from Sale of Securities, Available for Sale                        28,469        114,016
  Net (Increase) Decrease in Interest-bearing Deposits                       (23,675)        13,001
  Purchase of Loans                                                          (65,000)       (37,382)
  Net Decrease in Loans                                                        8,651         12,703
  Proceeds from Sale of Foreclosed Properties                                  1,598          3,786
  Net Decrease in Segregated Assets                                            5,781          5,872
  Principal Collected on Mortgage-backed Securities                           65,126         48,308
  Purchases of Premises and Equipment, Net                                    (1,704)        (3,921)
  Net Cash and Cash Equivalents Received from Bank Acquisition                    --        113,551
                                                                         -----------    -----------
          Net Cash (Used) Provided by Investing Activities                  (475,463)       240,639
                                                                         -----------    -----------

FINANCING ACTIVITIES:
  Net Decrease in Deposits                                                   (45,322)       (10,588)
  Repayment of FHLB Advances                                                (997,182)      (416,413)
  Proceeds from FHLB Advances                                              1,147,997        291,749
  Repayment of  Other Borrowings                                            (710,057)      (189,317)
  Proceeds from Other Borrowings                                             986,334        156,080
  Net Decrease in Advance Payments for Taxes and Insurance                   (16,494)        (8,318)
  Net Proceeds from Issuance of Capital Securities                            97,700             --
  Cash Dividends to Common and Preferred Shareholders                         (1,708)        (1,784)
  Common Stock Repurchased                                                    (1,660)            --
  Exercise of Stock Options                                                      360            497
                                                                         -----------    -----------
          Net Cash Provided (Used) by Financing Activities                   459,968       (178,094)
                                                                         -----------    -----------
   Increase (Decrease) in Cash and Cash Equivalents                           (9,535)        57,069
  Cash and Cash Equivalents at Beginning of Period                           100,113         62,653
                                                                         -----------    -----------
  Cash and Cash Equivalents at End of Period                             $    90,578    $   119,722
                                                                         ===========    ===========

  SUPPLEMENTAL DISCLOSURES:
       Income Taxes Paid                                                       1,535          1,681
       Interest Paid                                                          42,220         49,591

  SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
      Transfer of Loans to Foreclosed Properties                               8,159          6,040


                                        5









Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------



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

         The  accompanying   consolidated   financial   statements  include  all
adjustments  which are,  in the  opinion  of  management,  necessary  for a fair
presentation of the results for the interim periods  presented.  All adjustments
were of a normal recurring nature. The results of operations for the three month
period ended March 31, 1997 are not necessarily  indicative of the results which
may be expected for the year as a whole.  These financial  statements  should be
read in conjunction with the financial  statements and notes thereto included in
the Webster  Financial  Corporation  1996  Annual  Report to  shareholders.  The
consolidated  financial  statements  include the  accounts of Webster  Financial
Corporation  ("Webster")  and its wholly  owned  subsidiary,  Webster  Bank (the
"Bank").  On January 31, 1997,  Webster  acquired DS Bancor,  Inc. ("DS Bancor")
through a merger transaction.  The transaction was accounted for as a pooling of
interests; accordingly, the financial statements as of and for the periods prior
to the DS Bancor transaction have been restated to reflect the combination.

NOTE 2 - SECURITIES
         ----------

         Securities  with  fixed  maturities  that  are  classified  as  Held to
Maturity  are  carried  at cost,  adjusted  for  amortization  of  premiums  and
accretion of discounts over the estimated  terms of the  securities  utilizing a
method which  approximates  the level yield method.  Securities  that management
intends  to hold for  indefinite  periods  of time  (including  securities  that
management intends to use as part of its asset/liability  strategy,  or that may
be sold in response to changes in interest  rates,  changes in prepayment  risk,
the need to increase regulatory capital or other similar factors) are classified
as Available for Sale.  All Equity  Securities  are  classified as Available for
Sale.  Securities  Available for Sale are carried at fair value with  unrealized
gains and  losses  recorded  as  adjustments  to  shareholders'  equity on a tax
effected basis.  Securities classified as Trading Securities are carried at fair
value with unrealized gains and losses included in earnings. Gains and losses on
the sales of securities are recorded using the specific identification method.

A summary of securities are as follows (Dollars in Thousands):



                                      March 31, 1997                   December 31, 1996
                                ---------------------------        ---------------------
                                 Book           Estimated           Book         Estimated
                                 Value         Fair Value           Value        Fair Value
TRADING SECURITIES:
Mortgage-Backed Securities:
                                                                             
   GNMA                         $35,205           $35,205          $31,537           $31,537
   FHLMC                         27,235            27,235           27,794            27,794
                                --------         ---------        ---------         --------
                                 62,440            62,440           59,331            59,331
                                --------         ---------        ---------         --------




                                        6





Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 2 - SECURITIES (continued)



                                                               March 31, 1997                 December 31, 1996
                                                       ----------------------------     ------------------------------
                                                        Book           Estimated           Book         Estimated
                                                        Value         Fair Value           Value         Fair Value
                                                      --------       ------------         -------       ------------
                                                                                                   
AVAILABLE FOR SALE PORTFOLIO:
U.S. Treasury Notes:
    Matures over 1 within 5 years                       2,507             2,522            2,508             2,544
U.S. Government Agency:
   Matures over 1 within 5 years                       12,923            13,008           12,883            12,974
   Matures over 5 within 10 years                          --                --            9,700             9,638
   Matures over 10 years                                5,700             5,511               --                --
 Corporate Bonds and Notes:
   Matures within 1 year                                   --                --            2,000             1,999
   Matures over 1 within 5 years                          170               172               --                --
   Matures over 5 within 10 years                       2,492             2,490            2,659             2,655
Mutual Funds*                                          12,257            12,257            7,216             7,236
Equity Securities:
   Stock in Federal Home Loan Bank of Boston           41,499            41,499           39,832            39,832
   Other Equity Securities                             55,014            60,591           32,486            36,644
Mortgage Backed Securities:
   FNMA                                               259,621           255,229          142,497           141,944
   FHLMC                                               71,509            71,614           17,214            17,425
   GNMA                                               518,576           518,801          236,393           239,142
   Collateralized Mortgage Obligations                241,992           240,398          296,180           294,920
Unamortized Hedge Instruments                          17,484            19,031            5,460             4,036
Unrealized Securities Gains, Net                        1,379                --            3,961                --
                                                  ------------     -------------      -----------       ---------
                                                    1,243,123         1,243,123          810,989           810,989
                                                  ------------     -------------      -----------       ----------

HELD TO MATURITY PORTFOLIO:
U.S. Treasury Notes:
   Matures within 1 year                                  699               700              944               956
U.S. Government Agency:
   Matures within 1 year                                5,225             5,201            6,867             6,867
   Matures over 1 within 5 years                       23,041            23,454           28,089            28,712
   Matures over 5 within 10 years                         499               479              499               487
Corporate Bonds and Notes:
   Matures within 1 year                                  700               700              301               302
   Matures over 1 within 5 years                          777               769            1,176             1,173
   Matures over 10 years                                  100                99              100               100
Money Market Preferred Stock                            7,500             7,500            8,000             8,000
Mortgage Backed Securities:
   FHLMC                                               28,065            28,204           84,862            84,069
   FNMA                                                80,069            79,145           28,859            29,086
   GNMA                                                 1,259             1,295            1,309             1,369
   Collateralized Mortgage Obligations                324,531           316,309          345,153           339,337
                                                 -------------      ------------     ------------       ----------
                                                      472,465           463,855          506,159           500,458
                                                 -------------      -----------      -----------        ----------
   Total                                           $1,778,028        $1,769,418       $1,376,479        $1,370,778
                                                 =============      ============     ============       ==========


         * Mutual Funds consist  primarily of funds invested in money market and
short duration instruments.


                                        7





Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


NOTE 3 - NET INCOME PER SHARE
         --------------------

         Primary net income per share is  calculated by dividing net income less
preferred  stock  dividends by the  weighted-average  number of shares of common
stock and common stock equivalents outstanding,  when dilutive. The common stock
equivalents  consist of common stock  options and  warrants.  Fully  diluted net
income  per  share  is  calculated  by  dividing  adjusted  net  income  by  the
weighted-average  fully diluted  common  shares,  including the effect of common
stock  equivalents  and the  hypothetical  conversion  into common  stock of the
Series B 7 1/2% Cumulative  Convertible  Preferred Stock.  The  weighted-average
number of shares used in the computation of primary net income per share for the
three months ended March 31, 1997 was  12,114,585 and for the three months ended
March 31, 1996 was 11,842,415. The weighted-average number of shares used in the
computation of fully diluted earnings per share for the three months ended March
31,  1997 was  12,183,746  and for the three  months  ended  March 31,  1996 was
12,871,539.


NOTE 4 - FORECLOSED PROPERTY EXPENSES AND PROVISIONS, NET
         -------------------------------------------------

         Foreclosed  property  expenses and  provisions,  net are  summarized as
follows (in thousands):

                                                               Three Months
                                                              Ended March 31,
                                                            1997           1996

Gain on Sale of Foreclosed Property, Net                   $  (151)     $  (348)
Provision for Losses on Foreclosed Property                     63          650
Rental Income                                                  (27)        (119)
Foreclosed Property Expenses                                   552        1,210
                                                           -------      -------
Foreclosed Property Expenses and Provisions, Net           $   437      $ 1,393
                                                           =======      =======


NOTE 5 - REVERSE REPURCHASE AGREEMENTS

         At March 31, 1997,  Webster had short term  borrowings  through reverse
repurchase  agreements  outstanding.  Information  concerning  borrowings  under
reverse repurchase agreements is summarized below (dollars in thousands):



     BALANCE AT                      WEIGHTED        MATURITY        BOOK VALUE        MARKET VALUE
 MARCH 31, 1997          TERM       AVERAGE RATE       DATE         OF COLLATERAL      OF COLLATERAL
- ------------------- --------------  ------------ ------------------ ---------------   ----------------
                                                                                  
   $230,790          1 to 3 months     5.41%     Less than 3 months     $237,366            $238,697



         The  securities  underlying the reverse  repurchase  agreements are all
U.S. Agency collateral and have been delivered to the broker-dealers who arrange
the transactions.  Webster uses reverse  repurchase  agreements when the cost of
such borrowings is less than other funding sources.  The average balance and the
maximum amount of  outstanding  reverse  repurchase  agreements at any month-end
during  the  1997  first  quarter  was  $165.3   million  and  $245.8   million,
respectively. The total balance for reverse repurchase agreements outstanding at
March 31, 1996 was $93.5 million.





                                        8


Webster Financial Corporation and Subsidiaries

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 6 - DS BANCOR ACQUISITION
         ---------------------

         In  connection  with the  acquisition  of DS  Bancor,  Inc.,  which was
completed on January 31, 1997, Webster recorded  approximately  $19.9 million in
merger-related  charges and a $5.6 million  addition to the  provision  for loan
losses to conform to Webster's credit policies.

         The following  table presents a summary of the  merger-related  accrued
liability (in thousands):

Balance of DS Bancor merger-related accrual   
   at December 31, 1996                                                $      0
Additions                                                                19,900
Compensation (severance and related costs)                               (6,500)
Data Processing Contract Termination                                     (1,100)
Write down of fixed assets                                                 (600)
Transaction costs (including investment bankers,
    attorneys and accountants)                                           (1,700)
Merger related and miscellaneous expenses                                (2,500)
                                                                       --------
Balance of DS Bancor merger-related accrual 
   at March 31, 1997                                                   $  7,500
                                                                       ========

         The remaining liability of $7.5 million  represents, for the most part,
an accrual for data  processing  contract  termination and the estimated loss on
sale  of  excess  fixed  assets  due  to  consolidation  of  overlapping  branch
locations.


NOTE 7 - ACCOUNTING STANDARDS
         --------------------

         In September  1996, the Financial  Accounting  Standards Board ("FASB")
issued Statement of Financial  Accounting  Standard ("SFAS") No. 125 "Accounting
for  Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
Liabilities"  which was  amended by SFAS No. 127 in  December  1996 to defer the
effective  date of  certain  provisions  of SFAS  No.  125  for one  year.  This
statement  provides   accounting  and  reporting  standards  for  transfers  and
servicing  of  financial  assets and  extinguishments  of  liabilities  based on
consistent  application  of a  financial  components  approach  that  focuses on
control of the underlying  assets or liabilities  transferred.  It distinguishes
transfers of  financial  assets that are sales from  transfers  that are secured
borrowings. It is expected that the provisions of this statement will not have a
material  impact  on the  financial  results of the  corporation.  On January 1,
1997,  Webster adopted SFAS No. 125,  except as amended by SFAS No.127,  with no
material impact on its financial results.

         In February 1997, the Financial  Accounting Standards Board issued SFAS
No. 128,  "Earnings  per Share." This  statement  simplifies  the  standards for
computing and presenting  earnings per share previously found in APB Opinion No.
15 and makes  them  comparable  to  international  standards.  It  replaces  the
presentation of primary earnings per share with a presentation of basic earnings
per share and requires dual presentation of basic and diluted earnings per share
on the face of the  income  statement  for all  entities  with  complex  capital
structures.  It is expected that the  implementation  of this statement will not
have a material  impact on the financial  results of Webster.  This statement is
effective for financial  statements issued for periods ending after December 15,
1997, including interim periods.

NOTE 8 - CONVERSION OF CONVERTIBLE PREFERRED STOCK
         ------------------------------------------

         During the month of January 1997, preferred  stockholders converted the
remaining  98,084 shares of convertible  preferred shares into 563,002 shares of
common stock.

NOTE 9 - CAPITAL-OBLIGATED   MANDATORILY   REDEEMABLE   CAPITAL  SECURITIES  OF
         SUBSIDIARY TRUST.
         -----------------------------------------------------------------------

On January  30,  1997,  Webster  completed  the sale of $100  million of Webster
Capital Trust I Capital Securities.  Webster Capital Trust I is a business trust
formed for the purpose of issuing capital  securities and investing the proceeds
in junior  subordinated  debentures,  due 2027,  issued by Webster.  The primary
assets of the Trust are the junior subordinated debentures. Interest payments on
the  debenutures  are tax deductible by Webster.  The securities  have an annual
interest rate of 9.36%, payable  semiannually,  beginning July 29, 1997. Webster
will use the capital for general corporate purposes.

                                        9







Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


GENERAL

          Webster  Financial  Corporation  ("Webster" ), through its subsidiary,
Webster Bank, (the "Bank") delivers financial services to individuals,  families
and businesses  located  throughout  Connecticut.  Webster Bank emphasizes three
business  lines - consumer,  business and mortgage  banking,  each  supported by
centralized   administration   and   operations.   The   Corporation  has  grown
significantly in recent years,  primarily through a series of acquisitions which
have expanded and strengthened its franchise. Webster currently serves customers
from 78 full service banking offices located in Hartford, New Haven,  Fairfield,
Litchfield, and Middlesex counties in Connecticut.


CHANGES IN FINANCIAL CONDITION
- ------------------------------

         Total assets were $5.6 billion at March 31, 1997, an increase of $457.3
million from $5.1 billion at December 31, 1996.  The increase in total assets is
due  primarily  to the  purchase of  securities  and an increase in net loans of
$401.5 million and $47.4 million,  respectively.  The increases were funded,  in
part, by the capital received in January 1997 discussed below.

         Net Segregated Assets decreased to $69.9 million at March 31, 1997 from
$75.7 million at December 31, 1996 due primarily to principal repayments of $5.7
million and net  chargeoffs of $99,000.  Total net  foreclosed  properties  were
$13.5  million at March 31, 1997 compared to $13.0 million at December 31, 1996.
The net increase in foreclosed  properties  of $500,000 for the current  quarter
was primarily  attributable  to additions of $4.4  million,  that were offset by
sales of $1.5 million and valuation write downs of $2.4 million.

         Total  liabilities  were $5.2 billion at March 31, 1997, an increase of
$365.9  million from $4.8  billion at December  31, 1996.  The increase in total
liabilities  is due primarily to a net increase in borrowings of $426.3  million
that was partially offset by a decrease of $45.3 million in deposits.

         On January 30,  1997,  Webster  completed  the sale of $100  million of
Webster  Capital  Trust  I  Capital  Securities.  Webster  Capital  Trust I is a
business  trust  formed  for the  purpose  of  issuing  capital  securities  and
investing the proceeds in subordinated debentures,  due 2027, issued by Webster.
Interest  payments  on  the  debentures  are  tax  deductible  by  Webster.  The
securities  have  an  annual  interest  rate  of  9.36%,  payable  semiannually,
beginning July 29, 1997. Webster will use the net proceeds for general corporate
purposes.

         Shareholders' equity was $283.5 million at March 31, 1997 and $292.1 at
December 31,  1996.  At March 31,  1997,  the Bank had Tier 1 leveraged,  Tier 1
risk-based,  and total risk-based  capital ratios of 6.09%,  12.23% and 13.49% ,
respectively. The Bank met the regulatory capital requirements to be categorized
as a "well capitalized" institution at March 31, 1997.


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

         Webster devotes significant attention to maintaining high asset quality
through  conservative   underwriting  standards,   active  servicing  of  loans,
aggressively  managing  nonperforming  assets and maintaining  adequate  reserve
coverage on nonaccrual assets. At March 31, 1997, residential and consumer loans
comprised  approximately 87% of the loan portfolio.  All fixed income securities
must have an  investment  rating  in the top two  rating  categories  by a major
rating service at time of purchase.  Unless otherwise noted, the information set
forth concerning loans,  nonaccrual loans,  foreclosed properties and allowances
for loan losses excludes Segregated Assets which are discussed separately.


                                       10







Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

         A breakdown of loans  receivable,  net by type as of March 31, 1997 and
December 31, 1996 follows (in thousands):


                                           March 31, 1997   December 31, 1996
                                          ---------------   -----------------

Residential Mortgage Loans                    $2,640,860       $2,574,304
Commercial Real Estate Loans                     266,072          267,265
Commercial Loans                                 180,715          194,220
Consumer Loans (Including Home Equity)           392,502          390,284
                                              ----------       ----------
     Total Loans                               3,480,149        3,426,073
Allowance for Loan Losses                        (48,253)         (41,608)
                                             -----------       ----------
      Loans Receivable, Net                   $3,431,896       $3,384,465
                                              ===========      ==========

     Included  above at March 31, 1997 and December 31, 1996 were loans held for
sale of $3.8  million  and $3.9  million,  respectively.  Loans held for sale at
March 31, 1997 and December 31, 1996 represented  one-to-four family residential
mortgage loans.

     The  following  table details the  nonaccrual  assets at March 31, 1997 and
December 31, 1996 (in thousands):

                                             March 31, 1997    December 31, 1996
                                            ---------------    -----------------
Loans Accounted For on a Nonaccrual Basis:
     Residential Real Estate                    $23,901            $24,067
     Commercial                                  11,965             12,874
     Consumer                                     2,867              3,116
                                               --------          ---------
        Total Nonaccrual Loans                   38,733             40,057

Foreclosed Properties:
     Residential and Consumer                     5,772              5,082
     Commercial                                   7,747              7,909
                                              ---------         ----------
         Total Nonaccrual Assets                $52,252            $53,048
                                              =========         ==========

     The net  decrease  in  nonaccrual  assets of  $796,000 at March 31, 1997 as
compared  to the  December  31,  1996  balance  is  due  primarily  to  payoffs,
foreclosed property sales and charge-offs.

         At March 31,  1997,  Webster's  allowance  for losses on loans of $48.3
million  represented  124.6% of nonaccrual  loans and its total  allowances  for
losses on  nonaccrual  assets of $48.8  million  amounted to 92.4% of nonaccrual
assets.  A detail  of the  changes  in the  allowances  for  losses on loans and
foreclosed  property  for the three  months  ended  March 31,  1997  follows (in
thousands):


                                                       Allowances For Losses On
                                                   ------------------------------------
                                                                Impaired    Foreclosed            Total
                                                     Loans        Loans     Properties    Allowance for Losses
                                                     -----        -----     ----------    --------------------
                                                                                            
    Balance at December 31, 1996                    $39,152     $  2,456     $    740               $42,348
    Provisions for Losses                             1,375            -           27                 1,402
    Provision for DS Bancor Loan Losses               5,650            -            -                 5,650
    Allocation to General Allowance                   1,600       (1,600)           -                     -
    Losses Charged to Allowances                     (2,715)           -         (283)               (2,998)
    Recoveries Credited to Allowances                 2,335            -           76                 2,411
                                                   --------     ---------   ----------             --------
    Balance at March 31, 1997                      $ 47,397     $    856     $    560              $ 48,813
                                                   ========     =========    =========             ========


                                       11








Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

Segregated Assets, Net

         Segregated  Assets, Net at March 31, 1997 included the following assets
purchased from the FDIC in the First Constitution  Acquisition which are subject
to a loss-sharing arrangement with the FDIC (in thousands):



                                                March 31, 1997     December 31, 1996
                                               ----------------    ------------------
                                                                      
     Commercial Real Estate Loans                 $ 53,394             $ 58,745
     Commercial Loans                                6,449                6,606
     Multi-Family Real Estate Loans                 12,502               12,772
     Foreclosed Properties                             398                  406
                                                -----------           ---------
                                                    72,743               78,529
     Allowance for Segregated Assets Losses         (2,854)              (2,859)
                                                 ----------           ----------
        Segregated Assets, Net                   $  69,889             $ 75,670
                                                 ==========            ========


         Under the Purchase and  Assumption  Agreement with the FDIC relating to
the First Constitution Acquisition, during the first five years after October 2,
1992  (the  "Acquisition  Date"),  the FDIC is  required  to  reimburse  Webster
quarterly for 80% of all net charge-offs  (i.e.,  the excess of charge-offs over
recoveries)  and certain  permitted  expenses  related to the Segregated  Assets
acquired by Webster.

         During the sixth and seventh years after the Acquisition Date,  Webster
is  required  to pay  quarterly  to  the  FDIC  an  amount  equal  to 80% of the
recoveries during such years on Segregated Assets which were previously  charged
off after deducting certain permitted expenses related to those assets.  Webster
is entitled to retain 20% of such recoveries  during the sixth and seventh years
following the Acquisition Date and 100% thereafter.

         Upon termination of the seven-year  period after the Acquisition  Date,
if the sum of net  charge-offs  on  Segregated  Assets  for the first five years
after the Acquisition Date plus permitted  expenses during the entire seven-year
period,  less any  recoveries  during the sixth and seventh  year on  Segregated
Assets charged off during the first five years,  exceeds $49.2 million, the FDIC
is  required  to pay  Webster an  additional  15% of any such  excess over $49.2
million  at the end of the  seventh  year.  At March 31,  1997,  cumulative  net
charge-offs aggregated $54.1 million.

         The  reduction  of $5.8  million  for gross  Segregated  Assets for the
current quarter is the result of approximately $340,000 in gross charge-offs and
$5.7 million in payments received.  In the 1997 first quarter,  Webster received
reimbursements  for net charge-offs and eligible  expenses on Segregated  Assets
aggregating   $926,000.  A  reimbursement  request  totaling  $89,000  has  been
submitted to the FDIC for the first quarter 1997 period.

         A detail of changes  in the  allowance  for  Segregated  Assets  losses
follows (in thousands):

         Balance at December 31, 1996                      $ 2,859
         Charge-offs                                           (17)
         Recoveries                                             12
                                                           -------
         Balance at March  31, 1997                        $ 2,854
                                                           =======






                                       12



Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


         The following table details  nonaccrual  Segregated Assets at March 31,
1997 and December 31, 1996 (in thousands):



                                                             March 31, 1997           December 31, 1996
                                                            ----------------         ------------------
Segregated Assets Accounted For on a Nonaccrual Basis:
                                                                                         
     Commercial Real Estate Loans                                 $ 3,725                  $ 3,337
     Commercial Loans                                                 192                      192
     Multi-Family Real Estate Loans                                   723                      495
                                                                  --------                  ------
         Total Nonaccrual Loans                                     4,640                    4,024

Foreclosed Properties:
     Commercial Real Estate                                           269                      269
     Multi-Family Real Estate                                         129                      138
                                                                  --------                 -------
         Total Nonaccrual Segregated Assets                       $ 5,038                  $ 4,431
                                                                  ========                 =======



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

         The goal of Webster's  asset/liability  management  policy is to manage
interest-rate  risk so as to maximize net interest  income over time in changing
interest-rate  environments.  To this end,  Webster's  strategies  for  managing
interest-rate  risk are responsive to changes in the  interest-rate  environment
and to  market  demands  for  particular  types of  deposit  and loan  products.
Management  measures  interest-rate risk using simulation,  price elasticity and
GAP  analyses.  Based  on  Webster's  asset/liability  mix at  March  31,  1997,
management's  simulation  analysis  of the effects of  changing  interest  rates
estimates  that an  instantaneous  +/- 100 basis point change in interest  rates
would change net interest income by less than 2%. Estimates regarding the impact
of  changes  in  interest  rates  are  based on a  number  of  assumptions,  and
therefore,  Webster can  provide no  assurance  as to the actual  impact of such
changes.  Management  believes that its interest-rate risk position represents a
reasonable amount of interest-rate risk at March 31, 1997.


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

         Under regulations of the Office of Thrift Supervision,  Webster Bank is
required to maintain  assets which are readily  marketable in an amount equal to
5% or more of its net withdrawable deposits plus short-term borrowings. At March
31, 1997,  Webster Bank had a liquidity ratio of 5.9% and was in compliance with
the applicable regulations. Webster Bank had mortgage commitments outstanding of
$70.2 million,  non-mortgage  commitments  of $26.4 million,  unused home equity
credit lines of $255.2 million, available credit card lines of $60.2 million and
commercial lines and letters of credit of $95.7 million.



                                       13






Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


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


  COMPARISON OF THE THREE MONTH PERIODS ENDED MARCH 31, 1997 AND MARCH 31, 1996

GENERAL
- -------

         Net income for the current  three month  period  ended March 31,  1997,
excluding  non-recurring  items,  was $10.0  million,  or $.82 per fully diluted
share,  an increase  of $2.0  million,  as compared to $8.0  million or $.62 per
fully  diluted share for the same period in 1996.  Including  the  non-recurring
after tax  charges of $15.0  million  related  to  Webster's  acquisition  of DS
Bancor,  Inc.,  Webster  reported a net loss of $5.0  million or $0.41 per fully
diluted share for the 1997 first quarter.  Results for the first quarter of 1996
included $290,000 of after tax non-recurring  conversion costs related to the 20
branches  acquired  from  Shawmut Bank  Connecticut  National  Association  (the
"Shawmut  Transaction").  The results of  operations  for the 1996 first quarter
period   included  44  days  of  income  and  expense  related  to  the  Shawmut
Transaction, consummated on February 16, 1996.


 NET INTEREST INCOME
 -------------------

         Net  interest  income for the three month  period  ended March 31, 1997
amounted to $41.4  million,  an  increase of $6.5  million or 19% as compared to
$34.9  million  for  the  same  period  in  1996.   The  increase  is  primarily
attributable  to an  increased  volume of  average  interest-earning  assets and
interest-bearing  liabilities  and a  decrease  in the cost of  interest-bearing
liabilities.  The net interest  rate spread for the three months ended March 31,
1997 was 3.20% as compared to 2.96% for the same period in 1996.

         Interest  Income for the three months ended March 31, 1997  amounted to
$92.0  million as  compared to $84.2  million  for the same period in 1996.  The
increase is due primarily to a higher volume of average interest-earning assets,
offset by a decrease  in the yield on loans.  The yield on loans for the current
three  month  period was 7.72% as  compared  to 7.86% for the same period a year
earlier.

         Interest  Expense for the three months ended March 31, 1997 amounted to
$50.7  million  compared  to $49.3  million  for the same  period in 1996.  This
increase  is due  primarily  to a  higher  amount  of  average  interest-bearing
liabilities  offset by a decrease in the cost of  interest-bearing  liabilities.
The cost of interest-bearing liabilities decreased to 4.16% for the three months
ended  March 31, 1997  compared  to 4.50% for the same period in 1996.  Interest
expense on  borrowings  for the three  months  ended March 31, 1997  amounted to
$11.3  million as  compared to $9.8  million  for the same  period in 1996.  The
increase in interest  expense on borrowings is primarily  attributed to a higher
volume of borrowings offset by a lower cost of funds.


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

         The  provision  for loan losses  amounted to $7.0 million for the three
month  period  ended March 31,  1997 as  compared  to $1.7  million for the same
period in 1996.  Included in the  provision  for the current  quarter was a $5.6
million  provision  related to loans acquired in the DS Bancor  Acquisition.  At
March 31, 1997, the allowance for loan losses was $48.3 million and  represented
124.6% of nonaccrual loans, compared to $53.0 million and 102.6% a year earlier.




                                       14





Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------


NONINTEREST INCOME
- ------------------

          Noninterest  income  increased  to $7.3  million  for the three  month
period  ended March 31, 1997 from $5.7  million in the same period in 1996.  The
increase  was due  primarily  to a $1.6  million  increase  in fees and  service
charges,  offset by a $160,000  decrease  in net gains from loan and  securities
sales. There were $537,000 of net gains on sales of loans and securities for the
three  months  ended March 31, 1997 as compared to $697,000 of net gains for the
same period in 1996.


NONINTEREST EXPENSES
- --------------------

          Noninterest  expenses  for the  three  months  ended  March  31,  1997
amounted to $50.9  million as  compared to $26.7  million for the same period in
1996.  The  increase in  noninterest  expenses  for the  current  quarter is due
primarily to $19.9 million in non-recurring  expenses related to the acquisition
of DS Bancor,  Inc., completed on January 31, 1997.  Additionally,  increases in
salaries and employee benefits, furniture and equipment, core deposit intangible
amortization,  Capital  Securities  expenses and other  operating  expenses were
offset by decreases in foreclosed property expenses and FDIC premiums.


INCOME TAXES
- ------------

         Webster recorded an income tax benefit for the three months ended March
31, 1997 of $4.3 million  compared to income tax expense of $4.6 million for the
comparable 1996 quarter. The income tax benefit was due to the net loss recorded
by Webster as a result of the $25.4 million of non-recurring expenses related to
the DS Bancor, Inc. Acquisition.












                                       15





Webster Financial Corporation and Subsidiaries
- --------------------------------------------------------------------------------


                           PART II - OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS  - Not Applicable

Item 2.  CHANGES IN SECURITIES  -  Not Applicable

Item 3.  DEFAULTS UPON SENIOR SECURITIES  -  Not Applicable

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         (a)  The Registrant had a special  meeting of  shareholders  on January
              30, 1997. The Registrant's annual meeting of shareholders was held
              on April 17, 1997.

         (b)  Not Applicable

         (c)  Not Applicable

         (d)  Not Applicable

Item 5.  OTHER INFORMATION

         On April 4, 1997,  Webster  announced  that it had signed a  definitive
         merger  agreement  by  which  Webster  will  acquire  People's  Savings
         Financial  Corp.,  a $482  million  savings bank  headquartered  in New
         Britain,  CT., on a stock for stock basis  valued at $34 per share in a
         tax free  exchange.  The  acquisition is expected to close in the third
         quarter of 1997 and be accounted for as a pooling of interests.

         On May 6, 1997, Webster announced that it had entered into an Agreement
         and Plan of Merger by which Webster will acquire  Sachem Trust National
         Association   ("Sachem  Trust"),  a  trust  company   headquartered  in
         Guilford,  CT  with  $300  million  in  trust  assets,  in a  tax  free
         stock-for-stock  exchange.  Under  the terms of the  Agreement,  Sachem
         Trust  shareholders  will receive 0.493 shares of Webster  common stock
         for each share of Sachem Trust common  stock.  Webster will issue up to
         85,333  shares of Webster  common  stock in  exchange  for all  173,000
         outstanding  shares of Sachem Trust.  Ten percent of the  consideration
         will be held in escrow  pending  certain  conditions and may be used by
         Webster to  fund  certain  expenses  detailed in the merger  agreement.
         Sachem Trust is the  largest  independent  trust company in Connecticut
         and operates trust offices in  Guilford,  Westport and  Greenwich.  The
         acquisition  is expected to close  in the third  quarter of 1997 and be
         accounted for as a purchase.  Webster  plans  to  Repurchase  shares of
         Webster common stock up to the total number  of shares issued to Sachem
         Trust shareholders.

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibits

              Exhibit No. 3.   Bylaws of Registrant, as amended
              Exhibit No. 27.  Financial Data Table

         (b)  Reports on Form 8-K

              Form 8K filed January 2 , 1997  (announcing  the approval from the
              OTS to acquire DS  Bancor,  Inc.) 
              Form 8K filed February 14, 1997  (announcing the completion of the
              acquisition of DS Bancor, Inc.)
              Form 8K  filed  February  21 , 1997  (announcing  the date for the
              Registrant's annual meeting of shareholders)

                                       16






Webster Financial Corporation and Subsidiaries
- --------------------------------------------------------------------------------






                                   SIGNATURES




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






                                      WEBSTER FINANCIAL CORPORATION
                                                Registrant






Date:     May 15, 1997                By: /s/ John V. Brennan
       ----------------------             --------------------
                                          John V. Brennan
                                          Executive Vice President
                                          Chief Financial Officer and Treasurer




Date:     May 15, 1997                By: /s/ Peter J. Swiatek
       ----------------------             ---------------------
                                          Peter J. Swiatek
                                          Controller









                                       17