2

DIRECTORS

JAMES C. SMITH, Chairman and Chief Executive Officer
ACHILLE A. APICELLA, President, Apicella, Testa & Company, P.C.
JOEL S. BECKER, Chairman and Chief Executive Officer,  Torrington Supply Company
    Co., Inc.
O. JOSEPH BIZZOZERO, Jr., M.D., President, Bizzozero Assoc. P.C.
JOHN  J.  CRAWFORD,   President  and  Chief  Executive  Officer,  South  Central
    Connecticut  Regional  Water  Authority  and Chairman  and Chief  Executive
    Officer, Aristotle Corporation
HARRY P. DIADAMO, Former President, Derby Savings Bank
ROBERT A. FINKENZELLER, President, Eyelet Crafters, Inc.
WALTER R. GRIFFIN, Esq., Griffin, Griffin & O'Brien, P.C.
J. GREGORY HICKEY, Retired Managing Partner of Hartford Office of Ernst & Young,
    LLP
C. MICHAEL JACOBI, President and Chief Executive Officer, Timex Corporation
J. ALLEN KOSOWSKY*, J. Allen Kosowsky, CPA, P.C.
Sr. MARGUERITE  WAITE,  President,  Chief Executive  Officer and Treasurer,  St.
    Mary's Hospital
JOSEPH A. WELNA*, M.D., New Britain Obstetrical & Gynecological Group


SENIOR MANAGEMENT GROUP

JAMES C. SMITH, Chairman and Chief Executive Officer
JOHN V. BRENNAN, Executive Vice President, Chief Financial Officer and Treasurer
WILLIAM T. BROMAGE, Executive Vice President, Business Banking
GEORGE M. BROPHY*, Executive Vice President, Information Technologies
JEFFREY N. BROWN*, Executive Vice President, Marketing and Communications
STEPHEN M. CARTA, President, Webster Trust Company, N.A.
PETER K. MULLIGAN, Executive Vice President, Consumer and Small Business Banking
RENEE P. SEEFRIED*, Executive Vice President, Human Resources
ROSS M. STRICKLAND, Executive Vice President, Mortgage Banking
HARRIET MUNRETT WOLFE, Senior Vice President, Counsel and Secretary

*Webster Bank only



                                       1








   WEBSTER FINANCIAL CORPORATION AND SUBSIDIARIES
    FINANCIAL HIGHLIGHTS

                                                             At or For the
                                                              Year Ended

Dollars in thousands, expect share data               1997            1996            1995
- ------------------------------------------------------------------------------------------
                                                                              
FOR THE YEAR:
Net interest income                              $191,925          $169,037       $135,331
Noninterest income                                 35,990            32,179         27,902
Merger and acquisition expenses                    27,058               500          4,271
Other noninterest expenses                        131,489           130,055        108,465
Net income                                         33,798            38,501         29,321
Operating net income(a)                            53,844            41,534         33,016

PER COMMON SHARE:

Diluted earnings                                   $ 2.44            $ 2.66         $ 2.22
Diluted operating earnings(a)                        3.89              2.87           2.50
Book value (year-end)                               27.99             25.18          24.41
Tangible  book value (year-end)                     24.41             21.61          23.57
Annual dividend                                      0.80              0.68           0.64

AT YEAR-END:

Total assets                                   $7,019,621        $5,607,210     $4,883,402
Loans receivable,net                            3,824,602         3,642,522      3,005,014
Securities                                      2,787,240         1,577,702      1,505,919
Intangible assets                                  48,919            49,448         10,865
Deposits                                        4,365,756         4,457,561      3,797,712
Shareholders' equity                              382,186           336,832        334,580
Diluted weighted average shares                    13,828            14,460         13,202
Market  price                                       66.50             36.75          29.50

OPERATING RATIOS:

Net interest margin                                  3.17%             3.23%          2.96%
Return on average shareholders' equity               9.72             11.20          10.08
Operating return on average shareholders'           15.48             12.08          11.35
  equity(a)                                                         
Efficiency ratio(a)(b)                              54.81             58.93          61.65
Noninterest expense to average assets                2.50              2.38           2.37
Operating noninterest expense to                                   
 average assets(c)                                   1.89              2.22           2.14



(a) Excludes  merger and  acquisition  expenses  including  provisions  for loan
losses related to mergers and acquisitions of $34.2 million,  $500,000, and $4.3
million for the periods ended  December 31, 1997,  1996 and 1995,  respectively.
Also excludes  Savings  Association  Insurance Fund ("SAIF")  assessment of $4.7
million for the period ended  December  31, 1996 and name change and  subsidiary
merger expense of $2.1 million for the period ended December 31, 1995.

(b) Excludes intangible amortization and foreclosed property expenses.

(c) Excludes the following: merger and acquisition expenses, the SAIF assessment
in  1996,  name  change  and  subsidiary  merger  expense  in 1995  and  capital
securities and dividends on preferred stock of subsidiary corporation expense in
1997.

                                       2





GLOSSARY OF TERMS

Allowance for Loan Losses:  A reserve for estimated  loan losses at a particular
balance sheet date.

Capital Components and Ratios for Webster Bank:

     Leverage Ratio: Tier 1 capital as a percentage of adjusted total assets.

     Risk-Weighted   Assets:   The  sum  of   risk-weighted   assets   plus  the
     risk-weighted  credit  equivalent  amounts of off-balance sheet items, less
     core deposit intangibles and certain other non-qualifying intangible assets
     and the non-qualifying portion of the allowance for loan losses.

     Tier 1  Capital:  The sum of common  shareholders'  equity  (excluding  net
     unrealized  gains  or  losses  on  securities,  except  for net  unrealized
     gains/losses on marketable  equity  securities)  less other  non-qualifying
     intangible assets.

     Tier 1  Risk-Weighted  Capital  Ratio:  The ratio of Tier 1 capital  to net
     risk-weighted assets.

     Total Capital: The sum of Tier 1 capital plus the qualifying portion of the
     allowance for loan losses.

     Total  Risk-Weighted  Capital  Ratio:  The  ratio of total  capital  to net
     risk-weighted assets.

Core Deposit Intangible: The excess of the purchase price over the fair value of
the tangible net assets acquired in a purchase  transaction  that represents the
estimated value of the deposit base.

Derivatives:   Interest-rate  or  currency  swaps,  futures,   forwards,  option
contracts,  interest-rate  caps and floors or other  off-balance sheet financial
instruments  used for  asset/liability  management  or trading  purposes.  These
instruments derive their values or contractually  determined cash flows from the
price  of an  underlying  asset or  liability,  reference  rate,  index or other
security.

EVA:  Economic  Value  Added.  A measure of  financial  performance  to maximize
long-term growth and profitability.

Foreclosed  Properties:  Real  estate  acquired  in  foreclosure  or  comparable
proceedings under which possession of the collateral has been taken.

Interest-Earning  Assets: The sum of loans,  segregated  assets,  mortgage loans
held for sale, securities and short-term investments.

Interest-Bearing  Liabilities: The sum of interest-bearing deposits,  securities
sold under agreements to repurchase and other borrowings.

Interest-Rate  Spread:  The  difference  between  the average  yields  earned on
interest-earning assets and the average rates paid interest-bearing liabilities.

Net  Interest   Margin:   Net  interest   income  as  a  percentage  of  average
interest-earning assets.

Nonaccrual Assets: The sum of nonaccrual loans plus foreclosed properties.

Nonaccrual Loans: The sum of loans on nonaccrual status for purposes of interest
income recognition.

Operating Net Income:  Net income  excluding  merger and  acquisition  expenses,
provisions  for  loan  losses  related  to  mergers  and  acquisitions,  Savings
Association  Insurance  Fund  ("SAIF")  assessment  and  costs  associated  with
changing the name of and merging together subsidiary banks.

Operating  Return on Average  Equity:  Operating  net income as a percentage  of
average shareholders' equity.

Operating Noninterest Expenses to Average Assets: Noninterest expenses excluding
merger and  acquisition  expenses,  SAIF  assessment and costs  associated  with
changing the name of and merging  together  subsidiary  banks as a percentage of
average assets.

Reserve Coverage: Allowance for loan losses divided by nonaccrual loans.

Return on Average  Equity:  Net income as a percentage of average  shareholders'
equity.


                                       3




MANAGEMENT'S   DISCUSSION  &  ANALYSIS  OF  FINANCIAL  CONDITION  &  RESULTS  OF
OPERATIONS (MD&A)

INTRODUCTION
- --------------------------------------------------------------------------------

Webster Financial Corporation, ("Webster"), through its subsidiary, Webster Bank
(the  "Bank"),   delivers  financial  services  to  individuals,   families  and
businesses  throughout  Connecticut.  The Bank is organized  along four business
lines  -  consumer,   business,  mortgage  banking,  and  trust  and  investment
management   services,   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.

Assets at December  31, 1997 were $7.0  billion  compared to $5.6 billion a year
earlier.  Net loans  receivable  amounted to $3.8  billion at December  31, 1997
compared to $3.6 billion a year ago.  Deposits were $4.4 billion at December 31,
1997 compared to $4.5 billion at December 31, 1996.

BUSINESS COMBINATIONS SUBSEQUENT TO DECEMBER 31, 1997
- --------------------------------------------------------------------------------

During the second  quarter of 1998,  Webster  expects to acquire by merger Eagle
Financial Corp. ("Eagle") and its subsidiary, Eagle Bank, a $2.1 billion savings
bank with  headquarters in Bristol,  Connecticut.  In connection with the merger
with Eagle, Webster expects to issue 5.1 million shares of its common shares for
all the  outstanding  shares  of Eagle  common  stock.  Under  the  terms of the
agreement,  each  outstanding  share of Eagle  common  stock is  expected  to be
converted  into .84 shares of Webster  common stock.  This  acquisition  will be
accounted  for as a  pooling  of  interests,  and as such,  future  consolidated
financial  statements will include  Eagle's  financial data as if Eagle had been
combined at the beginning of the earliest period presented.

BUSINESS COMBINATIONS
- --------------------------------------------------------------------------------

The Sachem Acquisition

On August 1, 1997, Webster acquired Sachem Trust National  Association  ("Sachem
Trust"),  a trust  company  headquartered  in  Guilford,  Connecticut  with $300
million of assets  under  management,  in a tax-free  stock-for-stock  exchange.
Under the terms of the agreement, Webster issued 83,385 shares of Webster common
stock for all 173,000  outstanding  shares of Sachem Trust. This acquisition was
accounted for as a purchase.

The People's Acquisition

On July 31, 1997, Webster acquired People's Savings Financial Corp. ("People's")
and its  subsidiary,  People's  Savings  Bank &  Trust,  based  in New  Britain,
Connecticut which had $482 million of assets. In connection with the merger with
People's,  Webster  issued  1,575,996  shares  of its  common  stock for all the
outstanding  shares of  People's  common  stock.  Under the terms of the  merger
agreement each outstanding share of People's common stock was converted into .85
shares of Webster common stock.  This acquisition was accounted for as a pooling
of interests,  and as such,  Consolidated  Financial Statements include People's
financial data as if People's had been combined at the beginning of the earliest
period presented.

The Derby Acquisition

On January  31,  1997,  Webster  acquired  DS  Bancor,  Inc.  ("Derby")  and its
subsidiary,  Derby  Savings  Bank,  based in Derby,  Connecticut  which had $1.2
billion of assets.  In  connection  with the merger with Derby,  Webster  issued
3,501,370  shares of its common  stock for all the  outstanding  shares of Derby
common stock.  Under the terms of the merger agreement each outstanding share of
Derby common stock was converted  into 1.14158  shares of Webster  common stock.
This  acquisition  was  accounted  for as a pooling of  interests,  and as such,
Consolidated Financial Statements include Derby's financial data as if Derby had
been combined at the beginning of the earliest period presented.

                                       4






The Shawmut Transaction

On February 16, 1996,  Webster Bank acquired 20 branches in the Greater Hartford
market  from  Shawmut  Bank  Connecticut   National  Association  (the  "Shawmut
Transaction"), as part of a divestiture in connection with the merger of Shawmut
and Fleet Bank. In the branch purchase, Webster Bank acquired approximately $845
million in deposits and $586 million in loans. As a result of this  transaction,
Webster recorded $44.2 million as a core deposit intangible asset. In connection
with the Shawmut  Transaction,  Webster  raised net  proceeds  of $32.1  million
through  the sale of  1,249,600  shares of its common  stock in an  underwritten
public offering in December 1995. The Shawmut Transaction was accounted for as a
purchase,  therefore  transaction  results  are  reported  only for the  periods
subsequent to the consummation of the Shawmut Transaction.

Prior to the Shawmut Transaction in 1996, Webster completed five acquisitions as
follows:

- --------------------------------------------------------------------------------
Date                                Assets Acquired        Accounting Treatment
- --------------------------------------------------------------------------------
1995   Shelton Bancorp                $295 million         Pooling of Interests
1994   Shoreline Bank & Trust         $ 51 million         Pooling of Interests
1994   Bristol Savings Bank           $486 million                Purchase
1992   First Constitution Bank        $1.1 billion                Purchase
1991   Suffield Bank                  $264 million                Purchase

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

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

General

Webster devotes significant  attention to maintaining high asset quality through
conservative  underwriting  standards,  active servicing of loans,  aggressively
managing  nonaccrual  assets  and  maintaining   adequate  reserve  coverage  on
nonaccrual  assets.  At year end 1997,  residential and consumer loans comprised
over 87% of the total loan portfolio. All investments are either U.S. Government
or  Agency  securities  or  have an  investment  rating  in the  top two  rating
categories by a major rating service at time of purchase.

Nonaccrual Assets

The aggregate amount of nonaccrual assets decreased to $45.9 million at December
31, 1997 from $54.8 million at December 31, 1996 and declined as a percentage of
total  assets to .65% at  December  31,  1997 from .98% at  December  31,  1996.
Nonaccrual  loans  decreased  $3.9  million  in 1997 and  foreclosed  properties
decreased  $5.0 million due to write-downs  and sales of foreclosed  properties.
The  allowance  for loan  losses at  December  31,  1997 was $49.8  million  and
represented  132.09% of nonaccrual loans. Total allowances for nonaccrual assets
of $50.3 million  represented  108.40% of nonaccrual assets. The following table
details nonaccrual assets for the last five years.




                                                                         December 31,
                                                       ----------------------------------------------------------
(In thousands)                                         1997          1996       1995         1994           1993
- -----------------------------------------------------------------------------------------------------------------
                                                                                               
Nonaccrual Assets:

Loans accounted for on a nonaccrual basis:

   Residential real estate                          $ 23,651     $ 25,393    $ 28,522       $27,712      $ 43,652
   Commercial                                         11,563       12,874      20,355        20,935         7,347
   Consumer                                            2,451        3,339       3,455         2,590         3,249
Foreclosed Properties:
   Residential and Consumer                            5,091        5,305       7,850        11,063        24,766
   Commercial                                          3,098        7,909      13,216        21,909        11,098
- -----------------------------------------------------------------------------------------------------------------
     Total                                          $ 45,854     $ 54,820    $ 73,398      $ 84,209       $90,112
- -----------------------------------------------------------------------------------------------------------------

                                       5




A summary of the  activity  in the  allowance  for loan losses for the last five
years follows:


                                                                  For the Years Ended December 31,
                                             --------------------------------------------------------------------
(Dollars in thousands)                          1997           1996              1995           1994     1993
- -----------------------------------------------------------------------------------------------------------------
                                                                                               
Balance at beginning of period                $43,185       $50,281           $55,366        $54,370      $65,662
Charge-offs:
   Residential real estate                     (9,302)      (14,466)           (8,667)       (14,512)     (10,395)
   Consumer                                    (3,098)       (3,649)             (894)        (1,452)      (2,433)
   Commercial                                  (2,516)       (6,750)           (4,438)        (4,394)      (3,447)
- -----------------------------------------------------------------------------------------------------------------
                                              (14,916)      (24,865)          (13,999)       (20,358)     (16,275)
Recoveries:

   Residential real estate                      3,872           670               870            437          413
   Consumer                                       470           332             1,032          1,822          815
   Commercial                                   1,307         1,979             1,286          1,042          246
- -----------------------------------------------------------------------------------------------------------------
Net charge-offs                                (9,267)      (21,884)          (10,811)       (17,057)     (14,801)
Allowances for purchase transactions                -         5,000                 -         12,819            -
Acquired allowance adjustment                       -             -                 -              -       (5,963)
Transfer from allowance for losses
   for loans held for sale                          -             -                 -              -        2,390

Provisions charged to operations               15,835         9,788             5,726          5,234        7,082
- -----------------------------------------------------------------------------------------------------------------
Balance at end of period                      $49,753      $ 43,185          $ 50,281        $55,366     $ 54,370
=================================================================================================================
Ratio of net charge-offs to 
   average loans outstanding                      0.2%          0.6%              0.4%           0.6%         0.6%
=================================================================================================================



Net charge-offs decreased $12.6 million to $9.3 million in 1997 due primarily to
decreases in the  residential  and commercial  portfolios.  Included in the 1996
loan  charge-offs  were  write-downs  of $6.3 million  related to a bulk sale of
$18.0 million of nonaccrual  residential  loans and foreclosed  properties.  The
1997 provisions charged to operations include $7.2 million  specifically related
to the  Derby  and  People's  acquisitions.  See  Note  13 to  the  Consolidated
Financial  Statements  for a summary of activity in the  allowance for losses on
foreclosed properties. Management believes that the allowance for loan losses at
December 31, 1997 is adequate to cover expected losses in the portfolio.

SEGREGATED ASSETS

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

Segregated  Assets  consist  of all  commercial  real  estate,  commercial,  and
multi-family  loans  acquired  from the Federal  Deposit  Insurance  Corporation
("FDIC") in the First  Constitution  Bank  ("First  Constitution")  acquisition.
Segregated  Assets,  before the allowance  for losses of $2.6  million,  totaled
$43.6 million at December 31, 1997,  down from $256.6  million at acquisition in
1992. Segregated Assets are subject to a loss-sharing arrangement with the FDIC.
The FDIC was required to reimburse  the Bank  quarterly for 80% of the total net
charge-offs and certain related  expenses on Segregated  Assets through December
1997, with such  reimbursement  increasing to 95% (less  recoveries in years six
and seven) as to such  charge-offs and expenses in excess of $49.2 million (with
payment at the end of the seventh year as to such excess). During 1998 and 1999,
the Bank 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.
The Bank is  entitled  to retain  20% of such  recoveries  during  the sixth and
seventh years following the First Constitution  acquisition and 100% thereafter.
During the second quarter of 1997, the Bank sold approximately  $13.7 million in
multi-family  loans that included all  multi-family  Segregated Asset loans. Any
losses  incurred  on the  sale  of  these  segregated  multi-family  loans  were
reimbursed under the loss-sharing  arrangement and the transaction had no impact
on the Consolidated  Statements of Income. At December 31, 1997,  cumulative net
charge-offs and expenses  aggregated $58.9 million.  During the first quarter of
1996,  Webster began recording the additional 15% reimbursement  (the difference
between the 80% and 95% reimbursement levels) as a receivable from the FDIC. The
Bank's share of  charge-offs  reduces the allowance for losses on the Segregated
Assets  which  was  established  in  conjunction  with  the  First  Constitution
acquisition.  Management  believes  that the  allowance for losses on Segregated
Assets is adequate to cover expected losses on this portfolio. See Note 5 to the
Consolidated Financial Statements.

Reimbursable  net  charge-offs  and  eligible   expenses  of  Segregated  Assets
aggregated $4.9 million for 1997. During 1997, the Bank received $4.5 million as
reimbursement  for eligible  charge-offs  and related net expenses in accordance
with the loss-sharing  arrangement  described above.  Payments due from the FDIC
for  charge-offs  and  related  expenses  are  recorded  as  receivables.   Such
reimbursements  are made on a  quarterly  basis to the Bank by the FDIC and when
received are invested in  interest-earning  assets.  Such reimbursements have no
immediate impact on the Consolidated Statements of Income.

                                       6





A  detail  of  changes  in the  allowance  for  Webster's  share of  losses  for
Segregated Assets follows:



                                                                   For the Years Ended December 31,
                                                                   --------------------------------
(In thousands)                                                             1997                1996
- ---------------------------------------------------------------------------------------------------
                                                                                         
Balance at beginning of period                                              $2,859          $3,235
Charge-offs                                                                   (267)           (621)
Recoveries                                                                      31             245
- ---------------------------------------------------------------------------------------------------
   Balance at end of period                                                 $2,623         $ 2,859
===================================================================================================

At December 31, 1997 and 1996,  nonaccrual  Segregated Assets were classified as
follows:

- ---------------------------------------------------------------------------------------------------
                                                                             December 31,
                                                                    -------------------------------
(In thousands)                                                                1997             1996
- ---------------------------------------------------------------------------------------------------
Segregated Assets accounted for on a nonaccrual basis:
   Commercial real estate loans                                             $2,912          $ 3,337
   Commercial loans                                                            500              192
   Multi-family real estate loans                                                -              495
Foreclosed Properties:
   Commercial real estate                                                      281              269
   Multi-family real estate                                                      -              138
- ---------------------------------------------------------------------------------------------------
     Total                                                                  $3,693          $ 4,431
===================================================================================================



LIQUIDITY AND CAPITAL RESOURCES
- --------------------------------------------------------------------------------
The Bank is required to maintain  minimum  levels of liquid assets as defined by
regulations  adopted  by  the  Office  of  Thrift  Supervision   ("OTS").   This
requirement,  which may be varied by the OTS, is based upon a percentage  of net
withdrawable deposits and short-term borrowings. The required liquidity ratio as
revised by the OTS is currently 4.00% and the Bank's liquidity ratio at December
31, 1997 exceeded the  requirement.  Webster Bank is also required by regulation
to maintain sufficient  liquidity to ensure safe and sound operations.  Adequate
liquidity  as  assessed  by the OTS may vary  from  institution  to  institution
depending  on  such  factors  as  the  institution's   overall   asset/liability
structure,   market   conditions,   competition  and  the  requirements  of  the
institution's   deposit  and  loan   customers.   The  OTS  considers   both  an
institution's  adherence to the liquidity ratio  requirement,  as well as safety
and  soundness  issues,  in  assessing  whether an  institution  has  sufficient
liquidity.

The primary  sources of liquidity  for Webster are net cash flows  provided from
operating,  investing and financing  activities.  Net cash flows from  operating
activities  primarily include net income, the sale of loans originated for sale,
trading  account net changes,  net changes in other assets and  liabilities  and
adjustments for noncash items such as  depreciation,  investment  securities net
amortization  and accretion and the  provisions  for loan losses and  foreclosed
properties.  Net cash flows from  investing  activities  primarily  include  the
purchase,   sale,   maturity  and   paydowns  of   investment   securities   and
mortgage-backed  securities that are classified as available for sale or held to
maturity,  the net change in loans,  interest-bearing  deposits  and  Segregated
Assets. Net cash flows from financing  activities primarily include proceeds and
repayments  related to Federal  Home Loan Bank ("FHL  Bank")  advances and other
borrowings,  the net change in  deposits,  minority  interest and net changes in
capital generally related to stock issuances, repurchases and dividend payments.

While scheduled loan amortization,  maturing securities,  short-term investments
and securities  paydowns  generally are predictable  sources of funds,  loan and
mortgage-backed   securities  prepayments  are  greatly  influenced  by  general
interest rates,  economic conditions and competition.  One of the inherent risks
of  investing  in loans and  mortgage-backed  securities  is the ability of such
instruments  to  incur  prepayments  of  principal  prior to  maturity  at rates
different than those  estimated at the time of purchase.  This generally  occurs
because of changes in market  interest  rates.  The market  values of fixed-rate
loans and  mortgage-backed  securities are sensitive to  fluctuations  in market
interest  rates,  declining in value as interest  rates rise. If interest  rates
decrease,  the market value of fixed-rate loans and  mortgage-backed  securities
generally  will tend to increase  with the level of  prepayments  also  normally
increasing.  Lower yields on such loans and  mortgage-backed  securities  may be
offset by a lower cost of funds.  Material  changes  in the level of  nonaccrual
assets held also affect  liquidity.  The  utilization  of particular  sources of
funds depends on comparative costs and availability.  The Bank has, from


                                       7





time  to  time,  chosen  not to  pay  rates  on  deposits  as  high  as  certain
competitors,  and when necessary,  supplements deposits with various borrowings.
The Bank manages the prices of its deposits to maintain a stable, cost-effective
deposit base as a source of liquidity.

The Bank had additional  borrowing capacity from the FHL Bank of $1.7 billion at
December 31, 1997. At that date,  the Bank had FHL Bank advances  outstanding of
$1.1 billion  compared to $559.9 million at December 31, 1996. See Note 9 to the
Consolidated Financial Statements.

Webster's  main sources of liquidity at the holding  company level are dividends
from the Bank and net proceeds from capital offerings and borrowings,  while the
main outflows are the payment of dividends to preferred and common stockholders,
repurchases of Webster's common stock, and the payment of interest to holders of
Webster's  8 3/4%  Senior  Notes and  Webster's  9.36%  Capital  Trust I Capital
Securities.  There are certain  restrictions  on the payment of dividends by the
Bank to Webster. See Note 15 to the Consolidated  Financial Statements.  Webster
also  maintains  a $20  million  line of credit with a  correspondent  bank.  On
January 31, 1997,  Webster completed the sale of $100 million of Webster Capital
Trust I Capital Securities further increasing its capital resources. The Capital
Trust I Capital  Securities are further discussed in Note 19 to the Consolidated
Financial Statements.

On November 19, 1996,  Webster  completed a  previously  announced  common stock
repurchase  program which  resulted in total  repurchases  of 549,800 shares and
also announced its intention to repurchase up to 300,000  additional shares. The
purpose of the  announced  repurchase  plan was to offset  future  dilution from
shares of common  stock that were issued in January  1997,  in  connection  with
conversions  of  preferred  stock or  issued  upon  exercise  of  options  under
Webster's stock option plans. At December 31, 1996,  shares totaling 255,100 had
been repurchased  under the new repurchase plan with the remaining 44,900 shares
under the plan  repurchased  in January  1997.  On  September  4, 1997,  Webster
completed  the  repurchase  of 85,333  common  shares  under a  repurchase  plan
announced in May 1997.  The  repurchased  shares under the plan were reissued in
connection with the purchase of Sachem Trust.

Applicable  OTS  regulations  require the Bank,  as a federal  savings  bank, to
satisfy  certain  minimum  capital  requirements,  including a leverage  capital
requirement  (expressed  as a ratio of core or Tier 1 capital to adjusted  total
assets) and  risk-based  capital  requirements  (expressed as a ratio of core or
Tier 1 capital  and total  capital  to total  risk-weighted  assets).  As an OTS
regulated  savings  institution,  the Bank also is subject to a minimum tangible
capital requirement  (expressed as a ratio of tangible capital to adjusted total
assets).  At  December  31,  1997,  the  Bank  was in full  compliance  with all
applicable capital requirements detailed as follows:



                                                                     December 31, 1997
- --------------------------------------------------------------------------------------------------------------------------
                                                            Tier 1                 Tier 1                 Total
                                    Tangible Capital        Core Capital           Risk-Based Capital     Risk-Based Capital
                                    Requirement             Requirement            Requirement            Requirement
                                   ----------------------------------------------------------------------------------------
(Dollars in thousands)              Amount      %           Amount        %        Amount        %        Amount           %
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Capital for regulatory purposes    $ 380,896   5.54%        $ 385,599  5.61%       $ 385,599  12.15%      $ 425,398    13.41%
Minimum regulatory requirement       103,046   1.50           206,234  3.00          126,915   4.00         253,829     8.00
- ----------------------------------------------------------------------------------------------------------------------------
Excess over requirement            $ 277,850   4.04%        $ 179,365  2.61%       $ 258,684   8.15%      $ 171,569     5.41%
============================================================================================================================



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

Interest-rate  risk  is the  sensitivity  of the  market  value  of  assets  and
liabilities  to changes in interest  rates over  short-term  and long-term  time
horizons.  The market  values of certain  financial  assets and  liabilities  of
Webster are  sensitive to  fluctuations  in market  interest  rates.  Changes in
interest rates can affect the number of loans originated by the Bank, as well as
the value of its loans and other  interest-earning  assets.  Also,  increases in
interest  rates may cause  depositors  to shift funds from  accounts that have a
comparatively  lower cost such as regular  savings  accounts to accounts  with a
higher cost such as  certificates  of deposit.  If the cost of  interest-bearing
liabilities  increases  at a rate that is greater than the increase in yields on
interest-earning  assets, the interest-rate spread would be negatively affected.
Changes in Webster's asset and liability mix also affects  interest-rate spread.
Webster is unable to predict fluctuation in interest rates.


                                        8





The primary goal of interest-rate risk management is to control this risk within
limits approved by the Board of Directors and narrower guidelines established by
the  Asset/Liability  Committee  while  managing  interest-rate  risk  so  as to
maximize  net  interest  income  and net  market  value  over  time in  changing
interest-rate  environments.  To this end, Webster's  strategies for controlling
interest-rate  risk are responsive to changes in the  interest-rate  environment
and market demands for particular types of deposit and loan products. Management
measures  interest-rate risk using simulation,  duration,  and GAP analyses with
particular emphasis on measuring changes in the market value of portfolio equity
and changes in net  interest  income in  different  interest-rate  environments.
Market  value is  measured as the net  present  value of future cash flows.  The
simulation analyses incorporate  assumptions about balance sheet changes such as
asset and liability growth,  loan and deposit pricing and changes due to the mix
and maturity of such assets and liabilities.  The key assumptions  relate to the
behavior of interest rates and spreads,  the  fluctuations in product  balances,
and  prepayment  and decay rates on loans and deposits.  From such  simulations,
interest-rate risk is quantified and appropriate strategies are formulated.  The
overall  interest-rate  risk  position is  reviewed  on an ongoing  basis by the
Asset/Liability   Committee,   which  includes  Executive   Management  and  has
representation by members of each line of business.  Strategies  employed during
1997 to improve the interest-rate  sensitive position included, (i) promotion of
adjustable-rate mortgage loans, particularly three-year adjustable rate mortgage
loans which have lower prepayment speeds than one-year  adjustable rate mortgage
loans,  (ii) emphasis on the  origination  of  variable-rate  home equity credit
lines and  commercial  loans,  (iii)  emphasis on the purchase of short duration
mortgage-backed   securities,   (iv)  the  purchase  of   prepayment   protected
mortgage-backed securities, and (v) emphasis on deposits and borrowed funds that
meet asset/liability management objectives.

Webster also uses as part of its  asset/liability  management  strategy  various
interest-rate  contracts including short futures positions,  interest-rate swaps
and  interest-rate  caps and floors.  Webster utilized  interest-rate  financial
instruments to hedge mismatches in  interest-rate  maturities to reduce exposure
to  movements  in interest  rates.  These  interest-rate  financial  instruments
involve,  to varying  degrees,  credit risk and market risk.  Credit risk is the
possibility  that a loss may occur if a counterparty  to a transaction  fails to
perform  according to the terms of the contract.  Market risk is the effect of a
change  in  interest  rates  or  currency  rates on the  value of the  financial
instruments.  The notional amount of interest-rate  financial instruments is the
amount upon which interest and other payments under the contract are based.  For
interest- rate financial  instruments,  the notional amount is not exchanged and
therefore,  the notional  amounts  should not be taken as a measure of credit or
market risk.

Webster  holds short  futures  positions  to minimize  the price  volatility  of
certain adjustable-rate assets held as Trading Securities. Changes in the market
value  of  short  futures  positions  are  recognized  as a gain  or loss in the
Consolidated Statements of Income in the period for which the change occurred.

The  following  table   summarizes  the  estimated  market  value  of  Webster's
interest-sensitive  assets and  interest-sensitive  liabilities  at December 31,
1997,   and  the   projected   change  to  market   values  if  interest   rates
instantaneously increase or decrease by 100 basis points.




                                                              Estimated Market Value Impact
                                      Book         Market    ----------------------------
(In thousands)                        Value        Value        -100 BP      +100BP
- -------------------------------------------------------------------------------------------
                                                                     
Interest-Sensitive Assets:
   Trading                           $84,749        $84,749      $(438)    $    (399)
   Non-Trading                     6,451,488      6,540,286     81,174      (122,591)
Interest-Sensitive Liabilities     6,566,843      6,583,018    (35,540)       36,305



The table  above  excludes  earning  assets  that are not  directly  impacted by
changes in interest  rates.  These assets  include  equity  securities of $204.9
million (See Note 3 to Consolidated  Financial  Statements) and nonaccrual loans
of $41.1 million (See "Asset Quality" and "Segregated  Assets" within the MD&A).
Values for mortgage  servicing  rights have been  included in the table above as
movement in interest rates affect the valuation of the servicing rights.  Equity
securities  and  nonaccrual  assets not included in the above table are however,
subject to fluctuations in market value based on other risks.


                                        9





Based on  Webster's  asset/liability  mix at  December  31,  1997,  management's
sensitivity analysis of the effects of changing interest rates estimates that an
instantaneous  100 basis point  increase in interest  rates would  decrease  net
interest  income over the next twelve months by about 4.1% and an  instantaneous
100 basis point  decline in interest  rates would  increase net interest  income
over the next twelve months by about 1.8%.  The  estimated  market values in the
above table are subject to factors  that could  cause  actual  results to differ
from such projections and estimates.

The  following  table sets forth the estimated  maturity/repricing  structure of
Webster's  interest-earning assets and interest-bearing  liabilities at December
31, 1997.  Repricing for mortgage  loans is based on  contractual  repricing and
projected  prepayments and repayments of principal.  Deposit liabilities without
fixed  maturities  are  assumed to decay  over the  periods  presented  based on
industry standards and internal  projections.  At December 31, 1997, Webster was
primarily  liability  sensitive in the 0-3 year time horizon and asset sensitive
in the 3-20 year time  horizon.  In a  declining  interest-rate  environment,  a
liability sensitive position would primarily result in a favorable effect on net
interest  income and in an  increasing  interest-rate  environment  net interest
income  would  be  adversely   affected.   Management  believes  that  Webster's
interest-rate risk position at December 31, 1997, presents a reasonable level of
risk.




- ------------------------------------------------------------------------------------------------------------------------------------
                                           More than   More than     More than    More than   More than
(Dollars in thousands)         6 Months     6 Months      1 Year       3 Years      5 Years    10 Years     More than
                               or less     to 1 Year  to 3 Years    to 5 Years   to 10 Years  to 20 Years     20 Years    Total
- ------------------------------------------------------------------------------------------------------------------------------------
Assets
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
Loans                        $ 1,397,800    $  633,340   $  658,338   $  370,492   $  376,020   $  304,279   $  136,389  $ 3,876,658
Securities                     1,173,251       670,698      304,095      142,141      218,904      202,019      106,636    2,817,744
- ------------------------------------------------------------------------------------------------------------------------------------
 Total Rate-Sensitive Assets $ 2,571,051    $1,304,038   $  962,433   $  512,633   $  594,924   $  506,298   $  243,025  $ 6,694,402
====================================================================================================================================
Liabilities

- ------------------------------------------------------------------------------------------------------------------------------------
 Deposits                    $ 1,552,479    $  861,853   $1,222,305   $  257,865   $  107,573   $      582   $  363,099  $ 4,365,756
Borrowings                     1,875,989       109,700       24,820       41,000            -            -            -    2,051,509
- ------------------------------------------------------------------------------------------------------------------------------------
 Total Rate-
     Sensitive Liabilities   $ 3,428,468    $  971,553   $1,247,125   $  298,865   $  107,573   $      582   $  363,099  $ 6,417,265
====================================================================================================================================

Consolidated GAP             $  (857,417)   $  332,485   $ (284,692)  $  213,768   $  487,351   $  505,716   $ (120,074)     N/A
GAP to Total Assets Percent       (12.21)%        4.74%       (4.06)%       3.05%        6.94%        7.20%       (1.71)%    N/A
Cumulative GAP               $  (857,417)   $ (524,932)  $ (809,624)  $ (595,856)  $ (108,505)  $  397,211   $  277,137      N/A
Cumulative GAP to Total                     
   Assets Percent                 (12.21)%       (7.48)%     (11.53)%      (8.49)%      (1.55)%       5.66%        3.95%     N/A
- ------------------------------------------------------------------------------------------------------------------------------------
   Total Assets              $ 7,019,621    $7,019,621   $7,019,621   $7,019,621   $7,019,621   $7,019,621   $7,019,621
====================================================================================================================================



COMPARISON OF 1997 AND 1996 YEARS
- --------------------------------------------------------------------------------
GENERAL.  For 1997,  Webster reported net income of $33.8 million,  or $2.44 per
share  on a  diluted  basis.  Included  in  the  1997  results  are  merger  and
acquisition  expenses of $27.1  million and  provisions  for loan losses of $7.2
million specifically related to the Derby and People's  acquisitions.  Excluding
the effect of merger and acquisition expenses and additional provisions for loan
losses,  net income for the 1997 year would have been $53.8 million or $3.89 per
diluted share. Net income for 1996 amounted to $38.5 million, or $2.66 per share
on a diluted  basis.  Included in the 1996  results are expenses of $4.7 million
related to a special  assessment  associated  with the  recapitalization  of the
Savings Association  Insurance Fund ("SAIF") and $500,000 of acquisition related
charges for the Shawmut  Transaction.  Excluding the effects of these  expenses,
net income for the 1996 year would have been $41.5  million or $2.87 per diluted
share.  Results for the Shawmut  Transaction  are  included in the  accompanying
Consolidated  Financial  Statements from the date of acquisition on February 16,
1996.

NET  INTEREST  INCOME.  Net interest  income  before  provision  for loan losses
increased  $22.9 million in 1997 to $191.9  million from $169.0 million in 1996.
The  increase  is  primarily  attributable  to an  increased  volume of  average
interest-earning assets and interest-bearing  liabilities as a result of balance
sheet growth. The balance sheet growth was due in part to the utilization of the
proceeds of the Capital  Trust I Capital  Securities  offering in January  1997,
which  supported  increases  in  interest-earning  assets  and  interest-bearing
liabilities. See Note 19 to Consolidated Financial Statements. The interest-rate
spread  for the  1997  year  decreased  to 3.02%  compared  to 3.12% in 1996 due
primarily to the change in mix of interest-earning  assets and  interest-bearing

                                       10





liabilities.  During 1997, the average  balance of securities  increased  $660.6
million and the average balance of borrowings  increased $759.7 million from the
year earlier period.

INTEREST INCOME.  Total interest income for 1997 amounted to $445.8 million,  an
increase of $59.3 million,  or 15.3%  compared to $386.5  million in 1996.  This
improvement  was due primarily to an increase in the average volume of loans and
securities   offset  by  a  decrease  in  the  average  cost  of  funds  on  all
interest-earning assets to 7.34% in 1997 from 7.39% in 1996.

INTEREST EXPENSE.  Interest expense for 1997 totaled $253.9 million, an increase
of $36.5 million compared to $217.4 million in 1996. The higher interest expense
was due  primarily  to an increase in the average  volume of  borrowings  and an
increase in the average  cost of funds on all  interest-bearing  liabilities  to
4.32% in 1997 from 4.27% in 1996. The following table shows the major categories
of average  assets  and  average  liabilities  together  with  their  respective
interest income or expense and the rates earned and paid by Webster.



                                                                    Years Ended December 31,
- ----------------------------------------------------------------------------------------------------------------------------------
                                              1997                             1996                               1995
                                 Average               Average      Average              Average     Average               Average
(Dollars in thousands)           Balance   Interest      Yield      Balance   Interest     Yield     Balance   Interest      Yield

- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Loans, net (a)                $3,758,448  $293,925(b)    7.82%  $ 3,566,695  $ 279,143(b)   7.83%  $ 3,014,715  $228,341(b) 7.57%
Segregated Assets, net (a)        59,500     5,133       8.63        93,034      6,470      6.95       123,293     9,592    7.78
Securities                     2,187,351   143,267       6.55(c)  1,526,736     98,568      6.46(c)  1,428,377    92,945    6.51(c)
Interest-Bearing Deposits         61,256     3,523       5.75        39,679      2,277      5.64        43,472     2,044    4.64
- ---------------------------------------------------------------------------------------------------------------------------------
Total Interest-Earning Assets  6,066,555   445,848       7.34     5,226,144    386,458      7.39     4,609,857   332,922    7.22
Other Assets                     287,599                            259,704                            149,748
- --------------------------------------------------------------------------------------------------------------------------------
Total Assets                  $6,354,154                        $ 5,485,848                        $ 4,759,605
================================================================================================================================

Savings and Escrow              $992,806    24,721       2.49%   $  966,205     21,813      2.26%  $   805,099    17,785    2.21%
Money Market Savings,
   NOW and DDA                   841,286    10,952       1.30       904,136     16,101      1.78       753,398    20,480    2.72
Time Deposits                  2,539,857   132,917       5.23     2,510,975    136,020      5.42     2,292,391   119,367    5.21
FHL Bank Advances                856,520    49,672       5.72       527,414     31,765      6.02       522,884    33,333    6.37
Repurchase Agreements
   and Other Borrowings          575,126    32,001       5.49       144,543      8,062      5.58        49,945     2,966    5.94
Senior Notes                      40,000     3,660       9.15        40,000      3,660      9.15        40,000     3,660    9.15
- ---------------------------------------------------------------------------------------------------------------------------------
Total Interest- 
   Bearing Liabilities         5,845,595   253,923       4.32     5,093,273    217,421      4.27     4,463,717   197,591    4.42
Other Liabilities                160,754                             48,773                              4,953
Shareholders' Equity             347,805                            343,802                            290,935
- ---------------------------------------------------------------------------------------------------------------------------------
Net Interest Income and
   Interest-Rate Spread                   $191,925       3.02%                $169,037      3.12%               $135,331    2.80%
==================================================================================================================================
     Total Liabilities and
       Shareholders' Equity   $6,354,154                         $5,485,848                        $ 4,759,605
==================================================================================================================================

Net Interest Margin                                      3.17%                              3.23%                           2.96%
==================================================================================================================================


(a) Interest on nonaccrual  loans has been included only to the extent reflected
in the  Consolidated  Statements  of  Income.  Nonaccrual  loans,  however,  are
included in the average balances outstanding.

(b) Includes  amortization  of net deferred  expense  (income) of: $4.0 million,
$1.6 million and ($869,000) in 1997, 1996 and 1995, respectively.

(c) Yields are adjusted to a fully tax equivalent basis.

                                       11






Net  interest  income  also can be  analyzed  in terms of the impact of changing
rates and changing  volumes.  The following  table describes the extent to which
changes in interest rates and changes in the volume of  interest-earning  assets
and  interest-bearing  liabilities have affected  Webster's  interest income and
interest expense during the periods  indicated.  Information is provided in each
category with respect to (i) changes  attributable to changes in volume (changes
in volume  multiplied by prior rate),  (ii) changes  attributable  to changes in
rates (changes in rates  multiplied by prior volume),  and (iii) the net change.
The  change  attributable  to the  combined  impact of volume  and rate has been
allocated  proportionately  to the  change  due to volume  and the change due to
rate.





                                               Years Ended December 31,           Years Ended December 31,
                                                   1997 v. 1996                        1996 v. 1995
- --------------------------------------------------------------------------------------------------------------
                                               Increase (Decrease) Due to         Increase (Decrease) Due to

(In thousands)                                Rate      Volume       Total        Rate   Volume          Total

- --------------------------------------------------------------------------------------------------------------
Interest on interest-earning assets:
                                                                                         
  Loans and Segregated Assets              $  1,055    $ 12,390    $ 13,445    $  7,137    $ 40,543   $ 47,680
  Securities                                  1,430      44,515      45,945        (232)      6,088      5,856
- --------------------------------------------------------------------------------------------------------------
    Total                                     2,485      56,905      59,390       6,905      46,631     53,536
- --------------------------------------------------------------------------------------------------------------

Interest on interest-bearing liabilities:

  Deposits                                   (5,049)       (295)     (5,344)     (4,572)     20,874     16,302
  FHL Bank advances and other
    borrowings                               (2,087)     43,933      41,846      (2,264)      5,792      3,528
- --------------------------------------------------------------------------------------------------------------
    Total                                    (7,136)     43,638      36,502      (6,836)     26,666     19,830
- --------------------------------------------------------------------------------------------------------------
Net change in net interest income          $  9,621    $ 13,267    $ 22,888    $ 13,741    $ 19,965   $ 33,706
==============================================================================================================



PROVISION  FOR LOAN  LOSSES.  The  provision  for loan losses for 1997 was $15.8
million  compared to $9.8 million in 1996. The increase for 1997 is attributable
to $7.2 million in provisions made at the time of the  acquisitions of Derby and
People's.   The  allowance  for  losses  on  loans  totaled  $49.8  million  and
represented 132.1% of nonaccrual loans at December 31, 1997 versus $43.2 million
or 103.8% of nonaccrual loans at December 31, 1996.

NONINTEREST INCOME.  Noninterest income for 1997 totaled $36.0 million, compared
to $32.2 million in 1996.  Fees and service  charges were $27.7 million in 1997,
an increase of $5.4 million,  or 24.5% from 1996 due primarily to an increase in
the customer base. Gains on the sale of loans and mortgage loan servicing rights
amounted to $669,000 in 1997 compared to $737,000 in 1996.  Gains on the sale of
securities  amounted to $3.2  million in 1997  compared to $4.1 million in 1996.
Other noninterest income was $4.5 million for 1997 and $5.1 million for 1996.

NONINTEREST EXPENSES. Noninterest expenses for 1997 were $158.5 million compared
to  $130.6  million  in  1996.  Included  in the 1997  results  are  merger  and
acquisition expenses totaling $27.1 million which include: $19.9 million related
to the Derby  acquisition and $7.2 million related to the People's  acquisition.
Other components of the increase were higher occupancy, furniture and equipment,
intangible  amortization,  Capital  Securities  and  other  operating  expenses.
Offsetting  such  increases  were lower  salaries and  employee  benefits due to
decreases  in pension and  post-retirement  benefits  and  decreased  foreclosed
property expenses and provisions due to fewer foreclosed properties. Included in
the 1996 results are expenses of $4.7  million  related to a special  assessment
associated  with the  recapitalization  of the SAIF and $500,000  related to the
Shawmut  Transaction.  Also  included in the 1996 results were benefits from the
Bank Insurance Fund ("BIF") and SAIF related to deposit premium  reductions.  At
December  31,  1997,  approximately  81% of the  Bank's  deposits  are  assessed
premiums at the BIF rate and 19% at the SAIF rate.

INCOME TAXES.  Income tax expense for 1997 decreased to $19.7 million from $22.4
million in 1996.  The decrease in income tax expense is due  primarily to merger
and  acquisition  expenses and to lower state income tax rates.  Included in the
1997 and 1996  results  are $1.1  million  and $2.0  million,  respectively,  of
benefits from the reduction of the deferred tax asset valuation  allowance.  The
decrease in the valuation allowance was due to favorable  reassessments of known
risks during 1997 and 1996.


                                       12




COMPARISON OF 1996 AND 1995 YEARS
- --------------------------------------------------------------------------------

GENERAL.  For 1996,  Webster reported net income of $38.5 million,  or $2.66 per
share on a diluted  basis.  Included in the 1996  results  are  expenses of $4.7
million related to a special assessment  associated with the recapitalization of
the  SAIF  and  $500,000  of  acquisition   related   charges  for  the  Shawmut
Transaction.  Excluding  the effect of these  expenses,  net income for the 1996
year would have been $41.5  million or $2.87 per diluted  share.  Net income for
1995 amounted to $29.3 million, or $2.22 per share on a diluted basis.  Included
in the  1995  results  are  expenses  of $3.3  million  related  to the  Shelton
acquisition,  $2.1 million related to changing the name of and merging  together
Webster's  banking  subsidiaries,  and  $1.0  million  related  to  the  Shawmut
Transaction.  Excluding the effects of these  expenses,  net income for the 1995
year would have been $33.0 million or $2.50 per diluted  share.  Results for the
Shawmut  Transaction  are included in the  accompanying  Consolidated  Financial
Statements only from the date of acquisition on February 16, 1996.

NET  INTEREST  INCOME.  Net interest  income  before  provision  for loan losses
increased  $33.7 million in 1996 to $169.0  million from $135.3 million in 1995.
The increase is primarily due to an increased volume of average interest-earning
assets and  interest-bearing  liabilities  related to the  Shawmut  Transaction.
Interest-rate  spread for the 1996 year  increased to 3.12% compared to 2.80% in
1995 also due  primarily to lower  costing  liabilities  acquired in the Shawmut
Transaction.

INTEREST INCOME.  Total interest income for 1996 amounted to $386.5 million,  an
increase of $53.6  million,  or 16.1%  compared to $332.9  million in 1995.  The
higher interest income was due primarily to an increase in the average volume of
loans  and  securities  and to a higher  average  yield on all  interest-earning
assets which rose to 7.39% in 1996 from 7.22% in 1995.

INTEREST EXPENSE.  Interest expense for 1996 totaled $217.4 million, an increase
of $19.8 million compared to $197.6 million in 1995. The higher interest expense
was  due  primarily  to an  increase  in the  average  volume  of  deposits  and
borrowings  partially  offset  by  a  decrease  in  the  average  yield  on  all
interest-bearing  liabilities  to 4.27% in 1996  from  4.42% in 1995.  The lower
average  yield on  interest-bearing  liabilities  is due primarily to the higher
number  of  noninterest  bearing  and other  deposits  acquired  in the  Shawmut
Transaction.

PROVISION  FOR LOAN  LOSSES.  The  provision  for loan  losses for 1996 was $9.8
million  compared to $5.7 million in 1995. The increased  provision for the 1996
year is attributable to an increase in the balance of outstanding  loans and the
change in portfolio mix. The allowance for losses on loans was $43.2 million and
represented 103.8% of nonaccrual loans at December 31, 1996 versus $50.3 million
or 96.1% of nonaccrual loans at December 31, 1995.

NONINTEREST INCOME.  Noninterest income for 1996 was $32.2 million,  compared to
$27.9 million in 1995.  Fees and service  charges totaled $22.2 million in 1996,
an increase of $4.5 million, or 25.1% from 1995 due primarily to the increase in
customers  from  acquisitions.  Gains  on the sale of loans  and  mortgage  loan
servicing  rights were  $737,000 in 1996  compared to $4.6 million in 1995.  The
1995 results  included  gains on the sale of mortgage loan  servicing  rights of
$2.1 million. Gains on the sale of securities were $4.1 million in 1996 compared
to $532,000 in 1995. Other noninterest income was $5.1 million for 1996 and $5.0
million for 1995.

NONINTEREST  EXPENSES.  Noninterest expenses for 1996 amounted to $130.6 million
compared  to $112.7  million  in 1995.  The  increase  of $17.9  million  is due
primarily to increased salaries and employee benefits, occupancy,  furniture and
equipment, core deposit intangible amortization,  marketing, and other operating
expenses with all such increases related  primarily to the Shawmut  Transaction.
Offsetting such increases were lower foreclosed property expenses and provisions
due to a decrease in the outstanding balance of foreclosed properties.  Included
in the 1996 results are expenses of $4.7 million related to a special assessment
associated  with the  recapitalization  of the SAIF and $500,000  related to the
Shawmut  Transaction.  Also, included in the 1996 results were benefits from the
BIF and SAIF  related to deposit  premium  reductions.  At  December  31,  1996,
approximately  81% of the Bank's deposits were assessed premiums at the BIF rate
and 19% at the SAIF rate.  Included in the 1995  results  were  expenses of $3.3
million related to the Shelton acquisition, $2.1 million related to changing the
name and merging Webster's banking subsidiaries, and $1.0 million related to the
Shawmut Transaction.

                                       13





INCOME TAXES.  Income tax expense for 1996 increased to $22.4 million from $15.5
million in 1995.  The  increase  in income tax  expense is due  primarily  to an
increase in income before taxes.  Included in the 1996 and 1995 results are $2.0
million and $2.3  million,  respectively,  of benefits from the reduction of the
deferred tax asset valuation allowance.  The decrease in the valuation allowance
was due to favorable reassessments of known risks during 1996 and 1995.

IMPACT OF INFLATION AND CHANGING PRICES
- --------------------------------------------------------------------------------

The financial statements and related data presented herein have been prepared in
accordance  with generally  accepted  accounting  principles,  which require the
measurement of financial  position and operating  results in terms of historical
dollars without  considering  changes in the relative  purchasing power of money
over time due to inflation.

Unlike most industrial companies, virtually all of the assets and liabilities of
a banking institution are monetary in nature. As a result, interest rates have a
more significant impact on a banking institution's  performance than the effects
of general levels of inflation.  Interest rates do not  necessarily  move in the
same direction or in the same  magnitude as the price of goods and services.  In
the current  interest-rate  environment,  the  maturity  structure  of Webster's
assets and liabilities are critical to the maintenance of acceptable performance
levels.

RECENT FINANCIAL ACCOUNTING STANDARDS
- --------------------------------------------------------------------------------

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting Standard ("SFAS") No. 131,  "Disclosures about Segments
of an Enterprise and Related  Information." This statement establishes standards
for the method in which public business  enterprises  report  information  about
operating  segments  in annual  financial  statements  and  requires  that those
enterprises  report selected  information  about  operating  segments in interim
reports issued to  shareholders.  This statement  requires that public  business
enterprises report quantitative and qualitative information about its reportable
segments,  including profit or loss,  certain specific revenue and expense items
and segment assets.  Webster plans to report segment  information along its four
business lines:  consumer,  business,  mortgage banking and trust and investment
management  services.  This  statement  also requires  reconciliations  of total
segment  revenues,  total segment profit or loss, total segment assets and other
amounts  disclosed  for segments to  corresponding  amounts in the  Consolidated
Financial  Statements.  This statement is effective for financial statements for
periods   beginning  after  December  15,  1997  and  in  the  initial  year  of
application,  comparative information for earlier years is required. Comparative
interim information is required in the year subsequent to the adoption.

In June 1997, the FASB issued SFAS No. 130,  "Reporting  Comprehensive  Income."
This statement  establishes standards for reporting and display of comprehensive
income and its components in a full set of general purpose financial statements.
The objective of this  statement is to report a measure of all changes in equity
of an enterprise that result from  transactions and other economic events of the
period other than transactions with owners. Comprehensive income is the total of
net  income  and all other  non-owner  changes  in  equity.  This  statement  is
effective   for  fiscal   years   beginning   after   December   15,   1997  and
reclassification  of financial  statements  of earlier  periods for  comparative
purposes is required.

In February 1997, the FASB issued SFAS No. 129, "Disclosure of Information about
Capital  Structure."  This  statement   establishes   standards  for  disclosing
information about an entity's capital structure. This statement is effective for
financial statements issued for periods ending after December 15, 1997.

In February  1997,  the FASB 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.  This statement is
effective for financial  statements issued for periods ending after December 15,
1997,  including  interim  periods.  Webster  implemented  this statement in the
fourth quarter of 1997. See Notes 1 and 16.

                                       14





RECENT TAX LEGISLATION
- --------------------------------------------------------------------------------

Tax law changes were  enacted in August 1996 to eliminate  the "thrift bad debt"
method of calculating bad debt deductions for tax years after 1995 and to impose
a requirement to recapture into taxable income (over a six-year  period) all bad
debt  reserves  accumulated  after 1987.  Since  Webster  previously  recorded a
deferred  tax  liability  with  respect to these post 1987  reserves,  its total
income tax expense for financial  reporting purposes will not be affected by the
recapture  requirement.  The tax law changes also provide that taxes  associated
with the recapture of pre-1988 bad debt reserves would become payable under more
limited  circumstances  than under  prior law.  Under the tax laws,  as amended,
events that would result in recapture of the pre-1988 bad debt reserves  include
stock and cash  distributions  to the holding company from the Bank in excess of
specified  amounts.  Webster does not expect such reserves to be recaptured into
taxable income.

YEAR 2000 IMPACT
- --------------------------------------------------------------------------------

The "Year 2000" issue refers to the potential  impact of the failure of computer
programs and equipment to give proper  recognition of dates beyond  December 31,
1999 and other issues related to the Year 2000 century date change.  Webster has
completed  its  assessment  of Year  2000  issues  and has  developed  and began
implementing a plan to modify or replace software and hardware systems to ensure
proper date  recognition.  The  Corporation  is utilizing  internal and external
resources for this purpose. The total cost of the Year 2000 project is estimated
to be $1.5 million.

Webster has initiated  formal  communications  with all  significant  vendors to
determine  the  extent to which  vendors  will be Year 2000  compliant.  Webster
requires  compliance as a condition of future  business.  Contingency  plans for
vendor failure to comply are incorporated in Webster's Year 2000 plan. There can
be no guarantee  that the systems on which Webster relies will be in compliance.
The  estimated  cost of the Year  2000  project  is based on  management's  best
estimates which could differ from actual results.



                                       15



CONSOLIDATED STATEMENTS OF CONDITION

(Dollars in thousands, except share data)


                                                                                                          December 31,
                                                                                                     -----------------------
ASSETS                                                                                                   1997           1996
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                                   
Cash and Due from Depository Institutions                                                         $   122,267    $   105,226
Interest-bearing Deposits                                                                              30,504          4,536
Securities: (Note 3)
   Trading at Fair Value                                                                               84,749         59,331
   Available for Sale, at Fair Value                                                                2,290,254        983,699
   Held to Maturity, (Market Value: $412,061 in 1997; $528,473 in 1996)                               412,237        534,672
Loans Receivable, Net (Note 4)                                                                      3,824,602      3,642,522
Segregated Assets, Net (Note 5)                                                                        41,038         75,670
Accrued Interest Receivable                                                                            40,755         35,430
Premises and Equipment, Net (Note 6)                                                                   58,640         58,711
Foreclosed Properties, Net (Note 13)                                                                    8,189         13,214
Intangible Assets (Note 2)                                                                             48,919         49,448
Prepaid Expenses and Other Assets (Note 7)                                                             57,467         44,751
- ----------------------------------------------------------------------------------------------------------------------------
   Total Assets                                                                                   $ 7,019,621    $ 5,607,210
============================================================================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY
- ----------------------------------------------------------------------------------------------------------------------------
Deposits (Note 8)                                                                                 $ 4,365,756    $ 4,457,561
Federal Home Loan Bank Advances (Note 9)                                                            1,071,620        559,880
Reverse Repurchase Agreements and Other Borrowings (Note 10)                                          956,554        166,127
Advance Payments by Borrowers for Taxes and Insurance                                                  23,335         31,106
Accrued Expenses and Other Liabilities                                                                 70,593         55,704
- ----------------------------------------------------------------------------------------------------------------------------
   Total Liabilities                                                                                6,487,858      5,270,378
- ----------------------------------------------------------------------------------------------------------------------------

Corporation-Obligated Mandatorily Redeemable Capital Securities of Subsidiary Trust (Note 19)         100,000           --
Preferred Stock of Subsidiary Corporation (Note 20)                                                    49,577           --

SHAREHOLDERS' EQUITY: (NOTES 15, 16 AND 17)
- ----------------------------------------------------------------------------------------------------------------------------
   Cumulative Convertible Preferred Stock, Series B:
     0 shares issued and outstanding at December 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 - 13,676,136 shares at December 31, 1997 and 13,561,540 shares in 1996                        137            136
   Paid-in Capital                                                                                    171,659        186,451
   Retained Earnings                                                                                  193,267        169,637
   Less Treasury Stock at cost, 22,958 shares at December 31, 1997 and
     575,274 shares at December 31, 1996                                                               (1,116)       (18,801)
   Less Employee Stock Ownership Plan Shares Purchased with Debt                                       (1,971)        (2,574)
   Unrealized Gains on Securities, Net                                                                 20,210          1,982
- ----------------------------------------------------------------------------------------------------------------------------
     Total Shareholders' Equity                                                                       382,186        336,832
- ----------------------------------------------------------------------------------------------------------------------------
   Commitments and Contingencies (Notes 4, 6 and 21)
     Total Liabilities and Shareholders' Equity                                                   $ 7,019,621    $ 5,607,210
============================================================================================================================


See accompanying notes to consolidated financial statements

                                       16







CONSOLIDATED STATEMENTS OF INCOME



                                                                       Years Ended December 31,  
                                                                   ------------------------------
(Dollars in thousands, except per share data)                          1997       1996       1995
- -------------------------------------------------------------------------------------------------
INTEREST INCOME:
                                                                                     
Loans and Segregated Assets                                        $299,058   $285,614   $237,933
Securities and Interest-bearing Deposits                            146,790    100,844     94,989
- -------------------------------------------------------------------------------------------------
     Total Interest Income                                          445,848    386,458    332,922
- -------------------------------------------------------------------------------------------------
INTEREST EXPENSE:
Interest on Deposits (Note 8)                                       168,590    173,934    157,631
Interest on Borrowings                                               85,333     43,487     39,960
- -------------------------------------------------------------------------------------------------
     Total Interest Expense                                         253,923    217,421    197,591
- -------------------------------------------------------------------------------------------------
Net Interest Income                                                 191,925    169,037    135,331
Provision for Loan Losses (Note 4)                                   15,835      9,788      5,726
- -------------------------------------------------------------------------------------------------
Net Interest Income After Provision for Loan Losses                 176,090    159,249    129,605
- -------------------------------------------------------------------------------------------------
NONINTEREST INCOME:
Fees and Service Charges                                             27,685     22,242     17,775
Gain on Sale of Loans and Loan Servicing, Net (Note 4)                  669        737      4,644
Gain on Sale of Securities, Net (Note 3)                              3,152      4,133        532
Other Noninterest Income                                              4,484      5,067      4,951
- -------------------------------------------------------------------------------------------------
     Total Noninterest Income                                        35,990     32,179     27,902
- -------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES:
Salaries and Employee Benefits                                       57,651     60,702     52,725
Occupancy Expense of Premises                                        12,807     12,337      9,132
Furniture and Equipment Expenses                                     12,140     11,176      8,255
Federal Deposit Insurance Premiums                                      993      1,577      5,888
SAIF Recapitalization Expense                                          --        4,730       --
Foreclosed Property Expenses
   and Provisions, Net (Note 13)                                      2,150      3,507      6,254
Intangible Amortization                                               6,262      5,338      1,444
Marketing Expenses                                                    5,730      5,900      4,829
Merger and Acquisition Expenses (Note 18)                            27,058        500      4,271
Name Change and Subsidiary Merger Expense                              --         --        2,100
Capital Securities Expense (Note 19)                                  8,845       --         --
Dividends on Preferred Stock of Subsidiary Corporation (Note 20)         85       --         --
Other Operating Expenses                                             24,826     24,788     17,838
- -------------------------------------------------------------------------------------------------
     Total Noninterest Expenses                                     158,547    130,555    112,736
- -------------------------------------------------------------------------------------------------
Income Before Income Taxes                                           53,533     60,873     44,771
Income Taxes (Note 14)                                               19,735     22,372     15,450
- -------------------------------------------------------------------------------------------------
NET INCOME                                                           33,798     38,501     29,321
Preferred Stock Dividends                                              --        1,149      1,296
- -------------------------------------------------------------------------------------------------
Net Income Available to Common Shareholders                        $ 33,798   $ 37,352   $ 28,025
=================================================================================================
NET INCOME PER COMMON SHARE (NOTE 16):
    Basic                                                          $   2.51   $   2.82   $   2.35
    Diluted                                                            2.44       2.66       2.22

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


See accompanying notes to consolidated financial statements


                                       17







CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                                                               Employee
                                                                                               Stock
 (In thousands, except per share data)                                                         Ownership   Unrealized
                                                                                               Plan Shares Gains (Losses)
                                    Preferred   Common      Paid-In    Retained     Treasury   Purchased   On Securities,
                                        Stock    Stock      Capital    Earnings     Stock      With Debt   Net             Total
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                       
Balance, December 31, 1994                $ 2    $ 124    $ 158,251    $ 125,329    $ (3,692)   $(3,675)   $(11,935)     $ 264,404
Net Income for 1995                        --       --           --       29,321          --         --          --         29,321
Dividends Paid:                                                                                                         
   $.64 Per Common Share                   --       --           --       (4,382)         --         --          --         (4,382)
Cash Dividends Declared by                                                                                              
   Pooled Companies Prior                                                                                               
   to Mergers                              --       --           --       (1,718)         --         --          --         (1,718)
Dividends Paid or Accrued:                                                                                              
  Preferred Series B                       --       --           --       (1,296)         --         --          --         (1,296)
Allocation of ESOP Shares                  --       --           (3)          --          --        468          --            465
Fractional Shares Paid                     --       --          (13)          --          --         --          --            (13)
Exercise of Stock Options                  --       --        1,331           --         402         --          --          1,733
Proceeds from Sale                                                                                                      
   of Common Stock                         --       12       32,100           --          --         --          --         32,112
Stock Dividends Declared by                                                                                             
   Pooled Companies Prior                                                                                               
   to Mergers                              --       --        6,950       (6,960)         --         --          --            (10)
Pooling Adjustments, Net                   --       --         (829)          --          --         --         (37)          (866)
Net Unrealized Gain on                                                                                                  
   Securities Available for                                                                                             
   Sale, Net of Taxes                      --       --           --           --          --         --      14,830         14,830
Other, Net                                 --       (1)           1           --          --         --          --             --
- ----------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1995                $ 2    $ 135    $ 197,788    $ 140,294    $ (3,290)   $(3,207)   $  2,858      $ 334,580
==================================================================================================================================
Net Income for 1996                        --       --           --       38,501          --         --          --         38,501
Dividends Paid:                                                                                                         
   $.68 Per Common Share                   --       --           --       (5,546)         --         --          --         (5,546)
Cash Dividends Declared by                                                                                              
   Pooled Companies Prior                                                                                               
   to Mergers                              --       --           --       (2,463)         --         --          --         (2,463)
Dividends Paid or Accrued:                                                                                              
  Preferred Series B                       --       --           --       (1,149)         --         --          --         (1,149)
Allocation of ESOP Shares                  --       --           94           --          --        633          --            727
Exercise of Stock Options                  --        1          614           --       3,351         --          --          3,966
Conversion of Preferred                                                                                                 
   Series B to Common Stock                (1)      --       (8,724)          --       8,725         --          --             --
Common Stock Repurchased                   --       --           --           --     (27,611)        --          --        (27,611)
Pooling Adjustments, Net                   --       --       (3,216)          --          --         --      (1,365)        (4,581)
Net Unrealized Gain on                                                                                                  
   Securities Available for                                                                                             
   Sale, Net of Taxes                      --       --           --           --          --         --         489            489
Other, Net                                 --       --         (105)          --          24         --          --            (81)
- ----------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1996                $ 1    $ 136    $ 186,451    $ 169,637    $(18,801)   $(2,574)   $  1,982      $ 336,832
==================================================================================================================================
                                                                                                                        
Net Income for 1997                        --       --           --       33,798        --           --          --         33,798
Dividends Paid:                                                                                                         
   $.80 Per Common Share                   --       --           --       (9,037)       --           --          --         (9,037)
Cash Dividends Declared by                                                                                              
   Pooled Companies Prior                                                                                               
   to Mergers                              --       --           --       (1,069)       --           --          --         (1,069)
Allocation of ESOP Shares                  --       --          166           --        --          603          --            769
Exercise of Stock Options                  --        3         (590)          --       5,058         --          --          4,471
Conversion of Preferred                                                                                                 
   Series B to Common Stock                (1)      --      (18,499)          --       8,500         --          --             --



                                       18






                                                                                               Employee
                                                                                               Stock
 (In thousands, except per share data)                                                         Ownership   Unrealized
                                                                                               Plan Shares Gains (Losses)
                                    Preferred   Common      Paid-In    Retained     Treasury   Purchased   On Securities,
                                        Stock    Stock      Capital    Earnings     Stock      With Debt   Net             Total
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     

Common Stock Repurchased                   --     --           --           --        (6,020)      --          --         (6,020)
Common Stock Issued in
   Consideration for Sachem Trust          --        1        3,971         --          --         --          --          3,972
Net Unrealized Gain on
   Securities Available for
   Sale, Net of Taxes                      --     --           --           --          --         --        18,576       18,576
Other, Net                                 --       (3)         160          (62)        147       --          (348)        (106)
- --------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1997                $--    $ 137    $ 171,659    $ 193,267    $ (1,116)   $(1,971)   $ 20,210    $ 382,186
================================================================================================================================


See accompanying notes to consolidated financial statements

                                       19





CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                    Years Ended December 31,
                                                                                -------------------------------------
(In thousands)                                                                   1997             1996           1995
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                         
OPERATING ACTIVITIES:
Net Income                                                                $    33,798      $    38,501    $    29,321
Adjustments to Reconcile Net Income to Net
   Cash Provided (Used) by Operating Activities:
     Provision for Loan Losses                                                 15,835            9,788          5,726
     Provision for Foreclosed Property Losses                                     746            1,866          3,532
     Provision for Depreciation and Amortization                                9,503            8,598          6,097
     (Accretion) Amortization of Securities Premiums, Net                      (3,148)           4,110          1,513
     Amortization and Write-down of Intangibles                                 6,262            5,338          1,444
     Amortization of Hedging Costs                                              2,985              780            250
     Mortgage Servicing Rights Amortization and Provision                       1,101              491            715
     Gains on Sale of Foreclosed Properties                                    (1,240)          (1,354)          (735)
     Gains on Sale of Loans and Securities                                     (3,592)          (4,019)        (4,697)
     Gains on Sale of Trading Securities                                         (229)            (851)          (479)
     (Increase) Decrease in Trading Securities                                (40,952)           7,587        (14,211)
     Loans Originated for Sale                                                (44,819)         (70,955)      (105,720)
     Sale of Loans, Originated for Sale                                        56,649           84,838        147,154
     (Increase) Decrease in Interest Receivable                                (5,325)             316         (3,792)
     Increase (Decrease) in Interest Payable                                   17,353             (747)           976
     Increase (Decrease) in Accrued Expenses and Other Liabilities, Net        13,200          (17,610)         6,044
     (Increase) Decrease in Prepaid Expenses and Other Assets                 (25,890)         (10,651)           543
- ---------------------------------------------------------------------------------------------------------------------
       Net Cash Provided by Operating Activities                               32,237           56,026         73,681
- ---------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES:
Purchases of Securities, Available for Sale                                (1,719,047)        (602,853)      (298,409)
Purchases of Securities, Held to Maturity                                     (21,347)        (100,426)      (317,786)
Maturities of Securities                                                      185,038          153,489        115,775
Proceeds from Sales of Securities, Available for Sale                         126,223          292,594        216,774
Net (Increase) Decrease in Interest-bearing Deposits                          (25,968)          45,132         19,026
Purchase of Loans                                                            (187,815)         (77,440)       (99,235)
Net Increase in Loans                                                         (36,262)         (10,530)       (15,420)
Proceeds from Sale of Foreclosed Properties                                    20,520           21,017         16,269
Net Decrease in Segregated Assets                                              20,932           29,169         28,941
Sale of Segregated Assets                                                      13,700               --             --
Principal Collected on Mortgage-Backed Securities                             279,281          191,064        118,174
Purchase of Premises and Equipment, Net                                        (9,432)         (11,454)        (9,608)
Net Cash and Cash Equivalents Received from Bank Acquisition                       --          113,551             --
- ---------------------------------------------------------------------------------------------------------------------
       Net Cash (Used) Provided by Investing Activities                    (1,354,177)          43,313       (225,499)
- ---------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES:

Net (Decrease) Increase in Deposits                                           (91,225)         (91,561)        16,103
Net Proceeds from Sale of Common Stock                                             --               --         32,112
Repayment of FHL Bank Advances                                             (3,316,780)      (1,676,469)    (1,122,986)
Proceeds from FHL Bank Advances                                             3,828,520        1,737,423      1,106,618
Repayment of Other Borrowings                                              (4,424,506)      (1,439,207)       (61,193)
Proceeds from Other Borrowings                                              5,215,701        1,436,048        188,077
Net Proceeds from Issuance of Capital Securities                               97,700               --             --
Net Proceeds from Preferred Stock of Subsidiary Corporation                    49,577               --             --
Cash Dividends to Common and Preferred Shareholders                           (10,106)          (9,158)        (7,396)
Net (Decrease) Increase in Advance Payments for Taxes and Insurance            (8,351)           2,987            249
Exercise of Stock Options                                                       4,471            3,966          1,733
Common Stock Repurchased                                                       (6,020)         (27,611)            --
- ---------------------------------------------------------------------------------------------------------------------
       Net Cash Provided (Used) by Financing Activities                     1,338,981          (63,582)       153,317
- ---------------------------------------------------------------------------------------------------------------------
Increase in Cash and Cash Equivalents                                          17,041           35,757          1,499
Cash and Cash Equivalents at Beginning of Period                              105,226           69,469         67,970
- ---------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Period                                $   122,267      $   105,226    $    69,469
=====================================================================================================================


See accompanying notes to consolidated financial statements


                                       20







                                                                                         Years Ended December 31,
                                                                                ---------------------------------
(In thousands)                                                                      1997         1996      1995
- -----------------------------------------------------------------------------------------------------------------
                                                                                                     
SUPPLEMENTAL DISCLOSURES:
Income Taxes Paid                                                                $  24,581    $ 24,749   $ 14,401
Interest Paid                                                                      242,467     215,097    196,873
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
Transfer of Loans to Foreclosed Properties                                          26,058      19,788     20,162
Transfer of Securities from Held to Maturity to Available for Sale                      --          --    340,613



Assets acquired and liabilities  assumed in 1996 purchase business  combinations
were as follows:


- -----------------------------------------------------------------------------------------------------------------
                                                                                                       Year Ended
(In thousands)                                                                                  December 31, 1996
- -----------------------------------------------------------------------------------------------------------------
                                                                                                           
ASSETS ACQUIRED:
   Loans                                                                                                $ 586,235
   Premises and Equipment                                                                                   6,327
   Other Assets                                                                                             3,059
- -----------------------------------------------------------------------------------------------------------------
     Total Assets Acquired                                                                                595,621
- -----------------------------------------------------------------------------------------------------------------

LIABILITIES ASSUMED:
   Deposits                                                                                               846,412
   Less Deposits Exchanged                                                                                (95,163)
- -----------------------------------------------------------------------------------------------------------------
   Net Deposits Assumed                                                                                   751,249
   Other Liabilities                                                                                          922
- -----------------------------------------------------------------------------------------------------------------
     Total Liabilities Assumed                                                                            752,171
- -----------------------------------------------------------------------------------------------------------------
   Net Liabilities Assumed                                                                                156,550
   Net Premium Paid for Deposits                                                                          (42,999)
- -----------------------------------------------------------------------------------------------------------------
   Net Cash and Cash Equivalents Received from Bank Acquisition                                         $ 113,551
=================================================================================================================



See accompanying notes to consolidated financial statements



                                       21





                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- --------------------------------------------------------------------------------

a) Business
Webster Financial Corporation, ("Webster"), through its subsidiary, Webster Bank
(the  "Bank"),   delivers  financial  services  to  individuals,   families  and
businesses throughout Connecticut. Webster Bank is organized along four business
lines - consumer, business, mortgage banking, and trust and investment services,
each supported by centralized  administration and operations.  Webster has grown
significantly in recent years,  primarily through a series of acquisitions which
have expanded and  strengthened  its franchise in Connecticut.  Webster Bank was
founded  in  1935  and  converted  from a  federal  mutual  to a  federal  stock
institution in 1986.

b) Basis of Financial Statement Presentation
The Consolidated  Financial  Statements  include the accounts of Webster and its
subsidiaries.  The Consolidated  Financial Statements and notes hereto have been
retroactively  restated to include the  accounts of People's  Savings  Financial
Corp. ("People's") acquired on July 31, 1997, DS Bancor, Inc. ("Derby") acquired
on January 31, 1997, Shelton Bancorp,  Inc.  ("Shelton") acquired on November 1,
1995 and Shoreline Bank and Trust Company ("Shoreline") acquired on December 16,
1994 as if the  mergers  had  occurred  at the  beginning  of the  period of the
earliest  date  presented  (See  Note 2).  The  financial  statements  have been
prepared in conformity  with generally  accepted  accounting  principles and all
significant intercompany transactions have been eliminated in consolidation.

In preparing the financial statements,  management is required to make estimates
and  assumptions  that affect the reported assets and liabilities as of the date
of the balance sheets and revenues and expenses for the periods  presented.  The
actual results of Webster could differ from those estimates.  Material estimates
that are  susceptible  to near-term  changes  include the  determination  of the
allowance for loan losses, the valuation allowance of the deferred tax asset and
the valuation of foreclosed property.

c) Allowance for Loan Losses
An  allowance  for loan  losses is  established  based upon a review of the loan
portfolio,  loss  experience,  specific  problem loans,  current and anticipated
economic conditions and other pertinent factors which, in management's judgment,
deserve  current  recognition in estimating  loan losses.  Effective  January 1,
1995,  Webster adopted Statement of Financial  Accounting  Standard ("SFAS") No.
114,  "Accounting by Creditors for Impairment of a Loan," as amended by SFAS No.
118.  Under this  standard,  commercial  and  commercial  real estate  loans are
considered  impaired  when it is  probable  that  Webster  will not  collect all
amounts due in accordance with the contractual terms of the loan.  Certain loans
are exempt  from the  provisions  of SFAS No.  114,  including  large  groups of
smaller balance homogenous loans that are collectively evaluated for impairment,
such as consumer and residential mortgage loans.

Management  believes  that the  allowance  for loan  losses is  adequate.  While
management  uses  available  information  to recognize  losses on loans,  future
additions  to the  allowance  may be  necessary  based on  changes  in  economic
conditions.  In addition,  various regulatory  agencies,  as an integral part of
their  examination  process,  periodically  review Webster's  allowance for loan
losses.  Such  agencies  may  require  Webster  to  recognize  additions  to the
allowance for loan losses based on judgments different from those of management.

d) Foreclosed Properties
Foreclosed properties are acquired through foreclosure proceedings or acceptance
of a deed in lieu of  foreclosure.  Foreclosed  properties  are  reported at the
lower of fair value less  estimated  selling  expenses or cost with an allowance
for losses to provide for declines in value.  Operating  expenses are charged to
current period  earnings and gains and losses upon  disposition are reflected in
the Consolidated Statements of Income when realized.

e) Loans
Loans are stated at the  principal  amounts  outstanding.  Interest  on loans is
credited  to income as earned  based on the rate  applied to  principal  amounts
outstanding.  Interest which is more than 90 days past due is not accrued.  Such
interest  ultimately  collected,  if any,  is  credited  to income in the period
eceived.  Loan  origination  fees, net of certain direct  origination  costs and
premiums and discounts on loans  purchased,  are  recognized in interest  income
over the lives of the loans using a method  approximating  the interest  method.


                                       22




Loans  held  for sale  are  carried  at the  lower  of cost or  market  value in
aggregate.  Net unrealized losses on loans held for sale, if any, are recognized
in a valuation allowance by charges to income.

f) Securities
Securities are classified  into one of three  categories.  Securities with fixed
maturities  that  management  has the intent and ability to hold to maturity are
classified  as  Held  to  Maturity  and  are  carried  at  cost,   adjusted  for
amortization  of premiums and accretion of discounts over the estimated terms of
the  securities  using 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.

Mortgage-backed  securities,  which include collateralized  mortgage obligations
("CMOs"),  are either U.S. Government Agency securities or are rated in at least
the top two ratings  categories by at least one of the major rating  agencies at
the  time  of  purchase.   One  of  the  risks   inherent   when   investing  in
mortgage-backed  securities and CMOs is the ability of such instruments to incur
prepayments  of  principal  prior  to  maturity.  Because  of  prepayments,  the
weighted-average  yield of these securities may also change,  which could affect
earnings.

g) Interest-rate Instruments
Webster  uses  as  part  of  its  asset/liability  management  strategy  various
interest-rate  contracts including short futures positions,  interest-rate swaps
and  interest-rate  caps and floors.  Webster holds short  futures  positions to
minimize the price volatility of certain  adjustable rate assets held as Trading
Securities.  Changes  in  the  market  value  of  short  futures  positions  are
recognized  as a gain or loss in the  Consolidated  Statements  of Income in the
period for which the change occurred.

Interest-rate  caps,  interest-rate  floors and interest-rate  swaps are entered
into as hedges against future interest rate fluctuations. Webster does not trade
in speculative  interest-rate  contracts.  Those agreements meeting the criteria
for hedge accounting treatment are designated as hedges and are accounted for as
such. If a contract is terminated, any unrecognized gain or loss is deferred and
amortized as an adjustment  to the yield of the related asset or liability  over
the  remainder  of the period  that was being  hedged.  If the  linked  asset or
liability  is  disposed  of prior to the end of the period  being  managed,  the
related interest-rate  contract is marked to fair value, with any resulting gain
or loss recognized in current period income as an adjustment to the gain or loss
on the disposal of the related  asset or liability.  Interest  income or expense
associated with  interest-rate  caps and swaps is recorded as a component of net
interest income.  Interest-rate instruments that hedge Available for Sale assets
are marked to fair value monthly with adjustments to  shareholders'  equity on a
tax-effected basis.

h) Interest-bearing Deposits
Interest-bearing Deposits consist primarily of deposits in the Federal Home Loan
Bank ("FHL Bank") or other short-term overnight investments.  These deposits are
carried at cost which approximates market value.

i) Premises and Equipment
Depreciation of premises and equipment is accumulated on a  straight-line  basis
over the estimated useful lives of the related assets. Estimated lives are 15 to
40  years  for  buildings  and  improvements  and 3 to 20 years  for  furniture,
fixtures and equipment.  Amortization of leasehold improvements is calculated on
a straight-line basis over the terms of the related leases.

Maintenance and repairs are charged to expense as incurred and  improvements are
capitalized.  The cost and  accumulated  depreciation  relating to premises  and
equipment retired or otherwise  disposed of are eliminated from the accounts and
any resulting gains and losses are credited or charged to income.


                                       23





j) Segregated Assets
Segregated Assets represent commercial,  commercial real estate and multi-family
loans   acquired  in  the  October  1992,   First   Constitution   Bank  ("First
Constitution")  acquisition.  In addition,  Segregated Assets contain foreclosed
properties  that have been so  classified  subsequent to the  acquisition  date.
These assets are subject to a loss-sharing  arrangement with the Federal Deposit
Insurance Corporation ("FDIC") as discussed in Notes 2 and 5.

Interest  on  Segregated  Assets  is  credited  to  income  earned  on loans and
Segregated  Assets based on the rate applied to principal  amounts  outstanding.
Interest which is more than 90 days contractually past due is not accrued.  Such
interest  ultimately  collected,  if any,  is  credited  to income in the period
received.

k) Intangible Assets
Intangible assets consist of core deposit intangibles and goodwill. Core deposit
intangible  is the  excess  of the  purchase  price  over the fair  value of the
tangible  net  assets  acquired  in bank  acquisitions  accounted  for using the
purchase  accounting  method  and  allocated  to  deposits.   The  core  deposit
intangibles are being  amortized on a  straight-line  basis over a period of ten
years from the acquisition dates. On a periodic basis,  management  assesses the
recoverability  of the core deposit  intangibles.  Such assessments  encompass a
projection of future  earnings from the deposit base as compared to the original
expectations,  based upon a discounted  cash flow analysis.  If an assessment of
the core  deposit  intangibles  indicates  that they are  impaired,  a charge to
income for the most recent period is recorded for the amount of the  impairment.
Goodwill  is the  excess  of cost over the fair  value of  tangible  net  assets
acquired in bank acquisitions accounted for using the purchase accounting method
and not allocated to any specific asset or liability category. Goodwill is being
amortized on a  straight-line  basis over  periods up to fifteen  years from the
acquisition  date. The Corporation also reviews goodwill on a periodic basis for
events or changes in circumstances that may indicate that the carrying amount of
goodwill may not be recoverable.

l) Income Taxes
Deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date. A valuation allowance has been provided
for a portion of the deferred tax asset that may not be realized.  The valuation
allowance is adjusted as facts and circumstances warrant.

m) Employee Benefit Plans
The  Bank  has  a  noncontributory   pension  plan  covering  substantially  all
employees.  Pension  costs are accrued in  accordance  with  generally  accepted
accounting  principles and are funded in accordance with the requirements of the
Employee  Retirement Income Security Act ("ERISA").  The Bank also accrues costs
related to post-retirement benefits.

n) Net Income Per Share
Basic net income per share is  calculated  by dividing  net income  available to
common  shareholders  by the  weighted-average  number of shares of common stock
outstanding. Diluted net income per share is calculated by dividing adjusted net
income by the  weighted-average  diluted common shares,  including the effect of
common stock  equivalents and the  hypothetical  conversion into common stock of
the  Series  B  cumulative   convertible   preferred  stock.  The  common  stock
equivalents consist of common stock options and warrants.  The  weighted-average
number of shares used in the  computation  of basic  earnings  per share for the
years ended  December 31, 1997,  1996 and 1995 were  13,474,117,  13,252,237 and
11,936,050  respectively,  and  diluted  earnings  per  share  were  13,828,499,
14,459,953 and 13,202,259 for the same periods, respectively.

o) Stock Compensation
SFAS No. 123 "Accounting for Stock-Based Compensation," encourages all companies
to adopt a new fair value based method of accounting  for  stock-based  employee
compensation plans. Under the provisions of this statement,  Webster has elected
to  continue  to  measure  compensation  for its stock  option  plans  using the
accounting method prescribed by Accounting  Principal Board Opinion No. 25 ("APB
No.  25")  "Accounting  for Stock  Issued to  Employees."  Entities  electing to
maintain  accounting  standards under APB No. 25 must make pro forma disclosures
for net  income and  earnings  per share as if the fair  value  based  method of
accounting had been applied. See Note 17.


                                       24





p) Statements of Cash Flows
For purposes of the Statements of Cash Flows, Webster considers cash on hand and
in banks to be cash equivalents.

q) Loan Sales and Servicing Sales
Gains or losses on sales of loans are recognized at the time of the sale. During
the 1995  second  quarter,  Webster  elected  early  adoption  of SFAS  No.  122
"Accounting for Mortgage  Servicing Rights," that was superseded by SFAS No. 125
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of Liabilities."  SFAS No. 122 requires that a mortgage banking entity recognize
as a separate asset the value of the right to service mortgage loans for others,
regardless of how those servicing rights are acquired. Fair values are estimated
considering loan prepayment  predictions,  historical prepayment rates, interest
rates,  and other economic  factors.  For purposes of impairment  evaluation and
measurement,  Webster stratifies  mortgage servicing rights based on predominate
risk  characteristics of the underlying loans including loan type, interest rate
and  amortization  type (fixed or  adjustable).  To the extent that the carrying
value of mortgage  servicing rights exceeds fair value by individual  stratum, a
valuation allowance is established. The allowance may be adjusted for changes in
fair  value.  The cost basis of  mortgage  servicing  rights is  amortized  into
noninterest income over the estimated period of servicing revenue. See Note 7.

When loans sold have an average  contractual  interest rate, adjusted for normal
servicing costs, which differs from the agreed yield to the purchaser,  gains or
losses are recognized equal to the present value of such  differential  over the
estimated  remaining life of such loans.  Any resulting net premium is amortized
over the same estimated life using a method  approximating  the interest method.
The aggregate of unamortized  excess servicing rights arising from gains on loan
sales is included in the accompanying  Consolidated Statements of Condition as a
component of Prepaid Expenses and Other Assets and is periodically  reviewed and
adjusted for changed circumstances.

r) Reclassifications
Certain  financial   statement   balances  as  previously   reported  have  been
reclassified  to  conform  to  the  1997   Consolidated   Financial   Statements
presentation.

NOTE 2: BUSINESS COMBINATIONS
- --------------------------------------------------------------------------------

POOLING OF INTEREST TRANSACTION PENDING CONSUMMATION IN 1998 (Unaudited)

During the second quarter of 1998,  Webster  expects to acquire Eagle  Financial
Corp.  ("Eagle") and its  subsidiary,  Eagle Bank, a $2.1 billion  savings bank,
headquartered in Bristol, Connecticut. In connection with the merger with Eagle,
Webster  expects to issue 5.1  million  shares of its common  shares for all the
outstanding shares of Eagle common stock. Under the terms of the agreement, each
outstanding  share of Eagle common  stock will be  converted  into .84 shares of
Webster  common stock.  This  acquisition  will be accounted for as a pooling of
interests,  and as such, future Consolidated  Financial  Statements will include
Eagle's  financial  data as if Eagle had been  combined at the  beginning of the
earliest period presented.

The  pro  forma   combined   amounts  in  the  table  below  are  presented  for
informational  purposes  and are not  necessarily  indicative  of the results of
operations  of the combined  company that would have  actually  occurred had the
merger been  consummated  as of the  earliest  period  presented.  The pro forma
combined  amounts  are not  necessarily  indicative  of  future  results  of the
combined  company.  In  particular,   Webster  expects  to  achieve  significant
operating  cost  savings  as a result  of the  merger.  No  adjustment  has been
included in the pro forma combined company financial  statements for anticipated
operating  cost  savings.  Webster's  fiscal  year ends  December 31 and Eagle's
fiscal year ends September 30. The unaudited pro forma  combined  financial data
combines the financial  information of Webster at and for the fiscal years ended
December 31, 1997, 1996 and 1995 with the financial information of Eagle for the
fiscal years ended September 30, 1997, 1996 and 1995, respectively.


                                       25





The following  table sets forth unaudited pro forma results of operations of the
combining entities:



- ------------------------------------------------------------------------------------------
                                                       Year Ended December 31, 1997
                                                     ------------------------------------
(In thousands, except per share data)          Webster             Eagle          Combined
- ------------------------------------------------------------------------------------------
                                                                              
Net Interest Income                           $191,925           $  59,125        $251,050
Provision for Loan Losses                       15,835               8,978          24,813
Net Income                                      33,798               7,315          41,113
Diluted Earnings Per Share                       $2.44               $1.12           $2.15
==========================================================================================

                                                       Year Ended December 31, 1996
                                                    -------------------------------------
(In thousands, except per share data)          Webster              Eagle         Combined
- ------------------------------------------------------------------------------------------
Net Interest Income                           $169,037            $ 53,081        $222,118
Provision for Loan Losses                        9,788               3,266          13,054
Net Income                                      38,501              15,493          53,994
Diluted Earnings Per Share                       $2.66               $2.42           $2.72
==========================================================================================

                                                     Year Ended December 31, 1995
                                               -------------------------------------------
(In thousands, except per share data)          Webster             Eagle          Combined
- -------------------------------------------------------------------------------------------
Net Interest Income                           $135,331            $ 53,315        $188,646
Provision for Loan Losses                        5,726               4,138           9,864
Net Income                                      29,321              12,046          41,367
Diluted Earnings Per Share                       $2.22               $1.92           $2.24
==========================================================================================



POOLING OF INTERESTS TRANSACTIONS
- --------------------------------------------------------------------------------
All  acquisitions  accounted for under the pooling of interests  method  include
financial data as if the  combination  occurred at the beginning of the earliest
period presented.


THE PEOPLE'S ACQUISITION
On July 31, 1997, Webster acquired People's and its subsidiary, People's Savings
Bank  &  Trust,  a $482  million  savings  bank  headquartered  in New  Britain,
Connecticut.  In  connection  with the  merger  with  People's,  Webster  issued
1,575,996 shares of its common stock for all the outstanding  shares of People's
common  stock.  Under  the terms of the  agreement,  each  outstanding  share of
People's common stock was converted into .85 shares of Webster common stock.


THE DERBY ACQUISITION
On January 31, 1997,  Webster  acquired Derby and its subsidiary,  Derby Savings
Bank,  a $1.2 billion  savings  bank  headquartered  in Derby,  Connecticut.  In
connection with the merger with Derby,  Webster issued  3,501,370  shares of its
common stock for all the  outstanding  shares of Derby common  stock.  Under the
terms  of the  agreement  each  outstanding  share  of Derby  common  stock  was
converted into 1.14158 shares of Webster common stock.


THE SHELTON ACQUISITION
On November  1, 1995,  Webster  acquired  Shelton  and its  subsidiary,  Shelton
Savings Bank, a $295 million savings bank headquartered in Shelton, Connecticut.
In connection  with the  acquisition,  Webster  issued  1,292,549  shares of its
common stock for all of the outstanding shares of Shelton common stock, based on
an exchange  ratio of .92 shares of Webster  common  stock for each of Shelton's
outstanding shares of common stock.


THE SHORELINE ACQUISITION
On December 16, 1994, Webster acquired Shoreline, based in Madison,  Connecticut
which  had $51  million  of  assets.  In  connection  with  the  acquisition  of
Shoreline,  Webster  issued  266,500  shares of its common  stock for all of the
outstanding  shares of Shoreline  common stock,  based on an exchange ratio of 1
share of Webster's common stock for 2 shares of Shoreline's common stock.

                                       26






PURCHASE TRANSACTIONS
- --------------------------------------------------------------------------------


The following acquisitions were accounted for as purchase  transactions,  and as
such,  results  of  operations  are  included  in  the  Consolidated   Financial
Statements subsequent to acquisition.

THE SACHEM ACQUISITION
On August 1, 1997, Webster acquired Sachem Trust National  Association  ("Sachem
Trust"),  a trust  company  headquartered  in  Guilford,  Connecticut  which had
approximately  $300  million of trust assets  under  management,  in a tax- free
stock-for-stock  exchange.  Under the  terms of the  agreement,  Webster  issued
83,385  shares of Webster  common  stock for all 173,000  outstanding  shares of
Sachem Trust. As a result of this transaction  ,Webster recorded $5.8 million as
goodwill.


THE SHAWMUT TRANSACTION
On February 16, 1996,  Webster Bank acquired 20 branches in the Hartford  market
from Shawmut Bank Connecticut National Association,  as part of a divestiture in
connection   with  the   merger  of  Shawmut   and  Fleet  Bank  (the   "Shawmut
Transaction").  In the branch purchase, Webster Bank acquired approximately $845
million in deposits and $586 million in loans. As a result of this  transaction,
Webster recorded $44.2 million as a core deposit intangible asset. In connection
with the Shawmut  Transaction,  Webster  raised net  proceeds  of $32.1  million
through  the sale of  1,249,600  shares of its common  stock in an  underwritten
public offering in December 1995.


BRISTOL SAVINGS BANK ACQUISITION
On March 3, 1994, Bristol Savings Bank ("Bristol")  converted from a Connecticut
mutual savings bank to a Connecticut capital stock savings bank and concurrently
became a wholly-owned  subsidiary of Webster.  Bristol had 5 banking  offices in
Hartford County.  In connection with the conversion,  Webster completed the sale
of  1,150,000  shares of its  common  stock in related  subscription  and public
offerings.  Negative goodwill of $2.3 million  represented the net effect of all
purchase  accounting  adjustments and is recorded as a reduction of premises and
equipment and is being amortized over a 10 year period.  Bristol was merged with
the Bank in November 1995.


FDIC ASSISTED ACQUISITIONS
Webster  significantly  expanded its retail banking  operations through assisted
acquisitions of First  Constitution Bank ("First  Constitution") in October 1992
and  Suffield  Bank   ("Suffield")  in  September  1991  from  the  FDIC.  These
acquisitions  involved financial assistance from the FDIC and extended Webster's
retail  banking  operations  into new market areas by adding 21 branch  offices,
$1.5 billion in retail deposits and approximately 150,000 customer accounts. See
Note 5 to the  Consolidated  Financial  Statements  for  additional  information
concerning the terms of these assisted acquisitions.


                                       27




NOTE 3: SECURITIES
- --------------------------------------------------------------------------------

A summary of securities follows:




                                                                  December 31,
                              ---------------------------------------------------------------------------------------------
                                     1997                                                         1996
- ----------------------------------------------------------------------------------------------------------------------------
                               Amortized         Unrealized           Estimated     Amortized   Unrealized        Estimated
(In thousands)                 Cost            Gains     Losses       Fair Value    Cost      Gains    Losses    Fair Value
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                              
Trading Securities:

Mortgage-Backed Securities   $   84,749(a)  $    -- $      --    $   84,749     $   59,331(a)   $ --     $  --    $  59,331
- ----------------------------------------------------------------------------------------------------------------------------
                                 84,749          --        --        84,749         59,331        --        --       59,331
- ----------------------------------------------------------------------------------------------------------------------------
Available for Sale Portfolio:

U.S. Treasury Notes               6,507          31       (3)         6,535          2,508        40        (4)        2,544
U.S. Government Agency           42,229         201      (24)        42,406         78,105       277      (381)       78,001
Corporate Bonds and Notes         6,662           4     (201)         6,465         10,299        13        (7)       10,305
Equity Securities               183,560      21,914     (609)       204,865(b)      96,078     4,419      (144)      100,353
Mortgage-Backed Securities    2,001,372      27,339   (6,545)     2,022,166        786,723     8,559    (6,822)      788,460
Purchased Interest-Rate
   Contracts                     15,079          -    (7,262)         7,817          5,460        --    (1,424)        4,036
- ----------------------------------------------------------------------------------------------------------------------------
                              2,255,409      49,489  (14,644)     2,290,254        979,173    13,308    (8,782)      983,699
- ----------------------------------------------------------------------------------------------------------------------------
Held to Maturity Portfolio:

U.S. Treasury Notes               2,447          28        --         2,475            944        12        --           956
U.S. Government Agency           32,274          14      (65)        32,223         39,453       948      (340)       40,061
Municipal Bonds and Notes        12,500          93       (1)        12,592             --        --        --            --
Corporate Bonds and Notes         1,199           3        --         1,202          1,577         6        (8)        1,575
Money Market Preferred Stock      1,000          --        --         1,000          8,000        --        --         8,000
Mortgage-Backed Securities      362,817       2,533   (2,781)       362,569        484,698     2,110    (8,927)      477,881
- ----------------------------------------------------------------------------------------------------------------------------
                                412,237       2,671   (2,847)       412,061        534,672     3,076    (9,275)      528,473
- ----------------------------------------------------------------------------------------------------------------------------
   Total                     $2,752,395     $52,160 $(17,491)    $2,787,064     $1,573,176   $16,384  $(18,057)   $1,571,503
============================================================================================================================


(a) Stated at fair market value.

(b) Equity securities at December 31, 1997, consisted of FHL Bank stock of $64.3
million,  mutual funds of $37.5  million,  preferred  stock of $46.5 million and
common stock of $56.6 million.


                                       28





A summary of realized gains and losses follows:



                                                                         Years Ended December 31,
                                   ------------------------------------------------------------------------------------------------
                                                1997                             1996                             1995
- -----------------------------------------------------------------  --------------------------------  ------------------------------
(In thousands)                       Gains     Losses       Net       Gains     Losses        Net      Gains    Losses         Net
- -----------------------------------------------------------------  --------------------------------  ------------------------------
                                                                                            
  Trading Securities:

  Mortgage-Backed Securities       $ 4,052   $  (2,647) $  1,405   $  2,962   $  (2,712)  $   250    $ 1,901    $  (194)   $ 1,707
  U.S. Treasury Notes                   --          --        --         --          --        --         18         (5)        13
  U.S. Government Agencies              --          --        --         --          --        --          3         --          3
  Futures and Options Contracts      7,318      (8,494)   (1,176)    10,704     (10,434)      270      3,517     (5,333)    (1,816)
  Equity Securities                     --          --        --        366         (35)      331        708       (123)       585
- -----------------------------------------------------------------  --------------------------------  ------------------------------
                                    11,370     (11,141)      229     14,032     (13,181)      851      6,147     (5,655)       492
- -----------------------------------------------------------------  --------------------------------  ------------------------------
  Available for Sale:

  Mortgage-Backed Securities           532          --       532      1,211        (590)      621      1,127       (891)       236
  U.S. Treasury Notes                    6          --         6         --          (7)       (7)       363         --        363
  U.S. Government Agencies              13          --        13         11         (28)      (17)        --     (1,886)    (1,886)
  Corporate Debt                        --          --        --         --          --        --         37       (555)      (518)
  Mutual Funds                       1,179         (58)    1,121        227        (174)       53          3       (199)      (196)
  Other Equity Securities              938         (21)      917      2,773        (197)    2,576      2,042         (1)     2,041
  Other                                920        (586)      334         56          --        56         --         --         --
- -----------------------------------------------------------------  --------------------------------  ------------------------------
                                     3,588        (665)    2,923      4,278        (996)    3,282      3,572     (3,532)        40
- -----------------------------------------------------------------  --------------------------------  ------------------------------
       Total                      $ 14,958    $(11,806) $  3,152   $ 18,310   $ (14,177)   $4,133    $ 9,719    $(9,187)       532
=================================================================  ================================  ==============================



There were no sales of  securities  from the held to maturity  portfolio for the
years ended December 31, 1997,  1996 and 1995.  During the 1995 fourth  quarter,
the Bank elected,  under guidelines issued by the Financial Accounting Standards
Board ("FASB"),  to transfer certain securities from the held to maturity to the
available for sale portfolio.  These securities had an approximate book value of
$340.6  million and fair market  value of $339.2  million.  Under this  one-time
provision,   the  Bank  was  able  to  reassess  the   appropriateness   of  the
classifications   of  all   securities   held  and  account  for  any  resulting
reclassifications at fair market value. The Bank reclassified certain securities
to allow greater  flexibility in managing  interest-rate risk and to enhance its
ability to react to changes in market conditions.

Webster  holds short  futures  positions  to minimize  the price  volatility  of
certain adjustable-rate assets held as Trading Securities. At December 31, 1997,
Webster held 237 short positions in Eurodollar futures contracts ($237.0 million
notional  amount) and 385 short positions in 5 and 10 year Treasury note futures
($38.5 million  notional  amount).  Changes in the market value of short futures
positions  are  recognized  as a gain or loss in the period for which the change
occurred.  All gains and losses  resulting  from  short  futures  positions  are
reflected  in gains  (losses)  on sale of  securities,  net in the  Consolidated
Statements of Income.


                                       29




The  following  table  sets  forth  the  contractual  maturities  of the  Bank's
securities  and  mortgage-backed   securities  at  December  31,  1997  and  the
weighted-average  yields of such securities (based upon the financial  statement
carrying amount of such securities).



                                                           Due After One,           Due After
                                             Due Within       But Within                Five, But
                                              One Year        Five Years           Within 10 Years    
- ------------------------------------------------------------------------------------------------------
                                               Weighted              Weighted               Weighted
                                                Average               Average                Average
(Dollars in thousands)                    Amount  Yield       Amount    Yield       Amount     Yield
- ------------------------------------------------------------------------------------------------------
                                                                                 
Trading Portfolio:
    Mortgage-Backed Securities           $  --       --%   $     --       --%   $     --       --%
- ------------------------------------------------------------------------------------------------------
                                            --       --          --       --          --       --     
- ------------------------------------------------------------------------------------------------------
Available For Sale Portfolio:
    U.S. Treasury Notes                  3,504     6.08       3,031     6.42          --       --     
    U.S. Government Agency               9,986     5.44      24,664     6.58       5,031     6.95     
    Corporate Bonds and Notes            4,411     5.96       2,054     6.16          --       --
    Equity Securities                  204,865     3.86          --       --          --       --     
    Mortgage-Backed Securities             973     5.50      42,399     5.90     137,128     7.17     
    Purchased Interest-Rate Contracts       --       --       2,115       --       5,702       --     
- ------------------------------------------------------------------------------------------------------
                                       223,739     4.01      74,263     5.98     147,861     6.89     
- ------------------------------------------------------------------------------------------------------
Held to Maturity Portfolio:
    U.S. Treasury Notes                    443     5.13       2,004     6.25          --       --     
    U.S. Government Agencies            24,775     5.55       6,999     5.56         500     6.40     
    Municipal Bonds and Notes(a)            --       --          --       --      12,500     6.68     
    Corporate Bonds and Notes              749     5.57         350     6.54          --       --     
    Money Market Preferred Stock         1,000     5.68          --       --          --       --     
    Mortgage-Backed Securities           6,307     5.90      48,131     6.09       3,299     7.98     
- ------------------------------------------------------------------------------------------------------
                                        33,274     5.61      57,484     6.03      16,299     6.93     
- ------------------------------------------------------------------------------------------------------
Totals                                $257,013     4.22%   $131,747     6.01%   $164,160     6.89%    
======================================================================================================

                                             Due                                
                                          After 10 Years           Total        
 -------------------------------------- ----------------------------------------
                                                 Weighted              Weighted
                                                  Average               Average
 (Dollars in thousands)                     Amount  Yield         Amount  Yield
 -------------------------------------- --------------------------------------  
                                                                 
 Trading Portfolio:                                                             
     Mortgage-Backed Securities         $  84,749     5.79%    $   84,749  5.79%
 -------------------------------------------------------------------------------
                                           84,749     5.79         84,749  5.79 
 ------------------------------------------------------------------------------ 
  Available For Sale Portfolio:                                                 
     U.S. Treasury Notes                       --       --          6,535  6.23
     U.S. Government Agency                 2,725     7.18         42,406  6.39
     Corporate Bonds and Notes                 --       --          6,465  6.02
     Equity Securities                         --       --        204,865  3.86
     Mortgage-Backed Securities         1,841,666     6.48      2,022,166  6.52
     Purchased Interest-Rate Contracts         --       --          7,817    -- 
 -------------------------------------- ----------------------------------------
                                        1,844,391     6.49      2,290,254  6.25
 -------------------------------------- ----------------------------------------
 Held to Maturity Portfolio:
     U.S. Treasury Notes                       --       --          2,447  6.05
     U.S. Government Agencies                  --       --         32,274  5.56
     Municipal Bonds and Notes(a)              --       --         12,500  6.68
     Corporate Bonds and Notes                100     6.29          1,199  5.91
     Money Market Preferred Stock              --       --          1,000  5.68
     Mortgage-Backed Securities           305,080     7.33        362,817  7.15
- --------------------------------------------------------------------------------
                                          305,180     7.33        412,237  7.00
- --------------------------------------------------------------------------------
  Totals                               $2,234,320     6.57%    $2,787,240  6.35%
================================================================================


(a)Adjusted to a fully tax equivalent basis.
                                       
The above table shows contractual maturities of securities. At December 31, 1997
the duration of the trading, available for sale and held to maturity portfolios,
are approximately less than one month, 1.7 years, and 1.6 years, respectively.

                                       30






NOTE 4:  LOANS RECEIVABLE, NET
- --------------------------------------------------------------------------------

A summary of loans receivable, net follows:



                                                                                 December 31,
                                                            -------------------------------------------------
(Dollars in THOUSANDS)                                                1997                        1996
- -------------------------------------------------------------------------------------------------------------
                                                            Amount           %            Amount        %
                                                            ------          ---           ------       ---
                                                                                              
Loans Secured by Mortgages on Real Estate:
 Conventional, VA and FHA                                 $  2,849,827        74.5%   $2,689,005        73.8%
   Conventional, VA and FHA Loans Held for Sale                  1,685         0.1         5,075         0.1
   Residential Participation                                    12,244         0.3        16,394         0.5
   Residential Construction                                    100,524         2.6        94,596         2.6
   Commercial Construction                                      22,203         0.6        23,383         0.6
   Other Commercial                                            249,164         6.5       258,456         7.1
- -------------------------------------------------------------------------------------------------------------
                                                             3,235,647        84.6     3,086,909        84.7
- --------------------------------------------------------------------------------------------------------------
Consumer Loans:
   Home Equity Loans                                           381,151        10.0       339,885         9.3
   Other Consumer Loans                                         37,020         1.0        68,651         1.9
   Credit Cards                                                 33,112         0.8        14,893         0.4
- --------------------------------------------------------------------------------------------------------------
                                                               451,283        11.8       423,429        11.6
- --------------------------------------------------------------------------------------------------------------
Commercial Non-Mortgage Loans                                  220,450         5.8       195,643         5.4
- --------------------------------------------------------------------------------------------------------------
   Gross Loans Receivable                                    3,907,380       102.2     3,705,981       101.7
Less:
   Loans in Process                                             51,263         1.4        35,924         1.0
   Allowance for Losses on Loans                                49,753         1.3        43,185         1.2
   Premiums on Loans Purchased, Deferred Loan Fees
     and Unearned Discounts, Net                               (18,238)       (0.5)      (15,650)       (0.5)
- --------------------------------------------------------------------------------------------------------------
       Loans Receivable, Net                                $3,824,602       100.0%   $3,642,522       100.0%
==============================================================================================================



Webster adopted SFAS No. 114 "Accounting by Creditors for Impairment of a Loan,"
on January 1, 1995 as amended by SFAS No. 118,  with no impact on its results of
operations.  At December 31, 1997,  Webster had $13.5 million of impaired loans,
of which $7.3 million were measured  based upon the fair value of the underlying
collateral  and $6.2 million were measured  based upon the expected  future cash
flows of the impaired  loans.  In 1997,  1996 and 1995,  the average  balance of
impaired loans was $20.0 million, $26.3 million and $27.6 million, respectively.

Webster's  policy with regard to the  recognition of interest income on impaired
loans  includes an individual  assessment of each loan.  Interest  which is more
than 90 days  past due is not  accrued.  When  payments  on  impaired  loans are
received, interest income is recorded on a cash basis or is applied to principal
based on an  individual  assessment  of each loan.  Cash basis  interest  income
recognized on impaired loans for the twelve months ended December 31, 1997, 1996
and 1995 amounted to $355,986, $120,746 and $50,362, respectively.

A detail of the  changes in the  allowances  for loan losses for the three years
follows:



                                                           December 31,
                                      ------------------------------------------------------
                                                     1997                 1996       1995
- --------------------------------------------------------------------------------------------
                                                 Impaired     Total       Total      Total
(In thousands)                          Loans      Loans   Allowance   Allowance  Allowance
- -------------------------------------------------------------------------------------------
                                                                         
Balance at Beginning of Period          $ 42,629    $556   $ 43,185    $ 50,281    $ 55,366
Provisions Charged to Operations          15,535     300     15,835       9,788       5,726
Acquired Allowance for Purchased Loans        --      --         --       5,000          --
Charge-offs                              (14,916)     --    (14,916)    (24,865)    (13,999)
Recoveries                                 5,649      --      5,649       2,981       3,188
- -------------------------------------------------------------------------------------------
  Balance at End of Period              $ 48,897    $856   $ 49,753    $ 43,185    $ 50,281
===========================================================================================


                                       31





Webster is a party to financial  instruments with off-balance sheet risk to meet
the  financing  needs  of its  customers  and to  reduce  its  own  exposure  to
fluctuations in interest rates. These financial instruments included commitments
to extend credit and commitments to sell residential first mortgage loans. These
instruments  involve,  to varying degrees,  elements of credit and interest-rate
risk in excess of the amount recognized on the balance sheet.

The  estimated  fair  value  of  commitments  to  extend  credit  is  considered
insignificant at December 31, 1997 and 1996.  Future loan commitments  represent
residential  mortgage loan  commitments,  letters of credit,  standby letters of
credit,  credit card lines and unused home equity credit lines.  Rates for these
loans are generally established shortly before closing. The rates on home equity
lines of credit generally vary with the prime rate.

At December  31, 1997 and 1996,  residential  mortgage  commitments  outstanding
totaled $74.1 million and $51.9 million,  respectively.  Residential commitments
outstanding  at December 31, 1997  consisted of  adjustable-rate  and fixed-rate
mortgages of $29.8  million and $44.3  million,  respectively,  at rates ranging
from 4.9% to 8.3%.  Commitments to originate  loans  generally  expire within 60
days. In addition,  at December 31, 1997 and 1996, there were unused portions of
home  equity  credit  lines  extended  of $273.4  million  and  $257.9  million,
respectively.  Unused  commercial  lines of credit,  letters of credit,  standby
letters of credit and outstanding commercial new loan commitments totaled $114.9
million  and  $104.5  million  at  December  31,  1997 and  1996,  respectively.
Additionally,  unused credit card lines were $102.3 million and $36.5 million at
December 31, 1997 and 1996, respectively.

Webster uses forward  commitments to sell residential first mortgage loans which
are entered  into for the purpose of reducing  the market risk  associated  with
originating  loans held for sale.  The types of risk that may arise are from the
possible  inability of Webster or the other party to fulfill the  contracts.  At
December  31,  1997 and 1996,  Webster  had  forward  commitments  to sell loans
totaling $1.7 million and $4.8 million, respectively, at rates between 5.75% and
8.0% and 5.75% and 9.0%,  respectively.  The estimated fair value of commitments
to sell loans is considered insignificant at December 31, 1997 and 1996.

At  December  31,  1997,  1996 and 1995,  Webster  serviced,  for the benefit of
others, mortgage loans aggregating  approximately $1.1 billion, $1.2 billion and
$967.0 million, respectively.


NOTE 5: SEGREGATED ASSETS, NET
- --------------------------------------------------------------------------------

Segregated  Assets,  Net are certain assets purchased from the FDIC in the First
Constitution  acquisition  which are subject to a loss-sharing  arrangement with
the FDIC:



                                                             December 31,
                                             --------------------------------------
(In thousands)                                         1997                   1996
- ------------------------------------------------------------------------------------
                                                   Amount       %       Amount    %
- -------------------------------------------------------------------------------------
                                                                      
Commercial Real Estate Loans                    $ 39,063      89.5%   $58,745   74.8%
Commercial Loans                                   4,317       9.9      6,606    8.4
Multi-Family Real Estate Loans                        --        --     12,772   16.3
Foreclosed Properties                                281       0.6        406    0.5
- ------------------------------------------------------------------------------------
                                                  43,661     100.0%    78,529  100.0%
Allowance for Segregated Asset Losses             (2,623)              (2,859)
- -------------------------------------------------------------------------------------
     Segregated Assets, Net                     $ 41,038              $75,670
=====================================================================================



The FDIC was required to reimburse the Bank quarterly  through December 31, 1997
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.

During  1998 and 1999,  the Bank 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.  The Bank is entitled to retain 20% of such  recoveries
during the sixth and seventh years following the First Constitution  acquisition
and 100% thereafter.


                                       32



Upon  termination  of  the  seven-year  period  after  the  First   Constitution
acquisition  (December  1999),  if the  sum  of  the  Bank's  20%  share  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
the Bank an  additional  15% of any such excess over $49.2 million at the end of
the seventh year. At December 31, 1997,  cumulative net charge-offs and expenses
aggregated  $58.9  million.  During the first  quarter  of 1996,  the Bank began
recording the additional 15%  reimbursement  as a receivable  from the FDIC (See
Note 7). As of December 31, 1997, the Bank had received a total of $46.7 million
in reimbursements  for net charge-offs and permitted  expenses from the FDIC and
the amount due from the FDIC totals $1.7 million. At December 31, 1997 and 1996,
the  Bank  had   allowances  for  losses  of  $2.6  million  and  $2.9  million,
respectively, to cover its portion of Segregated Assets losses.

During the second quarter of 1997, the Bank sold approximately  $13.7 million in
multi-family loans including all multi-family Segregated Asset Loans. Any losses
incurred on the sale of these  segregated  multi-family  loans was covered under
the loss-sharing  arrangement with the FDIC and the transaction had no impact on
the Consolidated Statements of Income.

A  detail  of  changes  in the  allowance  for  Webster's  share of  losses  for
Segregated Assets follows:



                                                                                      December 31,
                                                                                  ----------------------
(In thousands)                                                                        1997        1996
- --------------------------------------------------------------------------------------------------------
                                                                                               
Balance at Beginning of Period                                                     $   2,859    $  3,235
Charge-offs                                                                             (267)       (621)
Recoveries                                                                                31         245
- --------------------------------------------------------------------------------------------------------
   Balance at End of Period                                                        $   2,623    $  2,859
========================================================================================================


At December 31, 1997 and 1996, nonperforming Segregated Assets are classified as
follows:



                                                                                     December 31,
                                                                              --------------------------
(In thousands)                                                                       1997         1996 
- --------------------------------------------------------------------------------------------------------
                                                                                               
Commercial Real Estate Loans                                                       $   2,912    $  3,337
Commercial Loans                                                                         500         192
Multi-Family Real Estate Loans                                                          --           495
Foreclosed Property:
     Commercial Real Estate                                                              281         269
     Multi-Family Real Estate                                                           --           138
- --------------------------------------------------------------------------------------------------------
       Total                                                                       $   3,693    $  4,431
========================================================================================================


NOTE 6: PREMISES AND EQUIPMENT, NET
- --------------------------------------------------------------------------------
A summary of premises and equipment, net follows:


- --------------------------------------------------------------------------------------------------------
                                                                                     December 31,
                                                                            ----------------------------
(In thousands)                                                                       1997           1996 
- --------------------------------------------------------------------------------------------------------
                                                                                               
Land                                                                               $   9,294    $  8,138
Buildings and Improvements                                                            43,447      44,685
Leasehold Improvements                                                                 4,425       4,801
Furniture, Fixtures and Equipment                                                     46,069      41,966
- --------------------------------------------------------------------------------------------------------
Total Premises and Equipment                                                         103,235      99,590
Accumulated Depreciation and Amortization                                             44,595      40,879
- --------------------------------------------------------------------------------------------------------
   Premises and Equipment, Net                                                     $  58,640    $ 58,711
========================================================================================================


At  December  31,  1997,  Webster was  obligated  under  various  non-cancelable
operating  leases for properties  used as branch office  facilities.  The leases
contain  renewal  options and  escalation  clauses  which  provide for increased
rental  expense based  primarily upon increases in real estate taxes over a base
year.  Rental  expense  under  leases was $3.5  million,  $3.4  million and $2.0
million in 1997, 1996 and 1995, respectively. Webster is also entitled to rental
income under  various  non-cancelable  operating  leases for  properties  owned.
Rental income under these leases was $2.0 million, $1.9 million and $1.7 million
in 1997, 1996 and 1995, respectively.


                                       33




The  following  is a schedule of future  minimum  rental  payments  and receipts
required under these leases as of December 31, 1997:

- ---------------------------------------------------------------------------
(In thousands)                                            Payments Receipts
- ---------------------------------------------------------------------------
Years ending December 31:

1998                                                      $ 3,957   $   843
1999                                                        3,251       645
2000                                                        2,621       551
2001                                                        2,171       373
2002                                                        1,963       235
Later years                                                 7,555     1,034
- ---------------------------------------------------------------------------
   Total                                                  $21,518   $ 3,681
===========================================================================


NOTE 7: PREPAID EXPENSES AND OTHER ASSETS

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

A summary of prepaid expenses and other assets follows:


                                                             December 31,
                                                       --------------------
(In thousands)                                               1997      1996
- ---------------------------------------------------------------------------
Due from FDIC                                             $ 1,660   $ 1,420
Income Taxes Receivable                                     4,641     6,913
Deferred Tax Asset, Net (Note 14)                          16,318    20,411
Mortgage Servicing Rights, Net                              5,342     5,607
Bank Owned Life Insurance                                  12,750        --
Other Assets                                               16,756    10,400
- ---------------------------------------------------------------------------
   Prepaid Expenses and Other Assets                     $ 57,467   $44,751
===========================================================================

Of the $1.7  million due from FDIC at December  31,  1997,  $387,000  represents
Webster's 80%  reimbursement  for fourth quarter net charge-offs and expenses on
Segregated  Assets  which will be  received  in the first  quarter of 1998.  The
remaining  $1.3  million   represents  the  additional  15%   reimbursement  for
charge-offs and expenses which Webster will receive at the end of 1999 (See Note
5).  Other  Assets are  primarily  comprised  of prepaid  expenses  and  various
miscellaneous assets.

During the 1995 second  quarter,  Webster  adopted SFAS No. 122  "Accounting for
Mortgage Servicing Rights," superseded by SFAS 125 "Accounting for Transfers and
Servicing  of  Financial  Assets  and   Extinguishments  of  Liabilities."  This
statement  requires that a mortgage banking entity recognize as a separate asset
the value of the right to service  mortgage loans for others,  regardless of how
those servicing rights are acquired.  Amortization of mortgage  servicing rights
was $797,000,  $491,000 and $715,000 for the years ended December 31, 1997, 1996
and 1995,  respectively.  During  1997 and 1996,  Webster  capitalized  mortgage
servicing assets of $895,000 and $508,000, respectively,  related to originating
loans and selling them servicing retained.  Also, during 1996, Webster purchased
mortgage loan  servicing  assets with a principal  balance of $272.5 million and
recorded a mortgage  loan  servicing  asset of $2.8  million.  In 1996,  Webster
established  an  allowance  to provide  for the  decrease  in value of  mortgage
servicing  rights  due to  declining  interest  rates and an  increased  rate of
prepayments.  At December 31, 1997 and 1996, the allowance  totaled $458,000 and
$95,000,  respectively.  During  1997 and  1996,  provisions  to this  allowance
totaled $363,000 and $95,000, respectively.

                                       34




NOTE 8: DEPOSITS
- --------------------------------------------------------------------------------

Deposits categories are summarized as follows:



                                                                      December 31,
                                                          ---------------------------------------
                                                                 1997                 1996
- -------------------------------------------------------------------------------------------------
                                                                      % of                  % of
(Dollars in thousands)                                   Balance      Total    Balance      Total
- -------------------------------------------------------------------------------------------------
                                                                                  
Demand Deposits and NOW Accounts                        $  784,850    18.0%  $  711,498      16.0%
Regular Savings and Money Market Deposit Accounts        1,060,050    24.3    1,144,244      25.6
Time Deposits                                            2,520,856    57.7    2,601,819      58.4
- -------------------------------------------------------------------------------------------------
       Total Deposits                                   $4,365,756   100.0%  $4,457,561     100.0%
==================================================================================================


Interest expense on deposits is summarized as follows:



                                                      Years Ended December 31,
                                                     ---------------------------
(In thousands)                                        1997       1996       1995
- ----------------------------------------------------------------------------------
                                                                      
NOW Accounts                                        $  8,332   $  6,123   $  3,933
Regular Savings and Money Market Deposit Accounts     27,341     31,719     34,274
Time Deposits                                        132,917    136,092    119,424
- ----------------------------------------------------------------------------------
   Total                                            $168,590   $173,934   $157,631
==================================================================================


Time  deposits of $100,000 or more  amounted to $345.7  million and  represented
7.92% of total deposits at December 31, 1997.  The following  table presents the
amount of these deposits maturing during the periods indicated:

 (In thousands)
- ----------------------------------------------------------
           Maturing                                 Amount
- ----------------------------------------------------------
January 1, 1998 to March 31, 1998                $  98,141
April 1, 1998 to June 30, 1998                      68,689
July 1, 1998 to December 31, 1998                   90,403
January 1, 1999 and beyond                          88,433
- ----------------------------------------------------------
   Total                                          $345,666
==========================================================


NOTE 9: FEDERAL HOME LOAN BANK ADVANCES
- --------------------------------------------------------------------------------

Advances payable to the Federal Home Loan Bank are summarized as follows:


                                                             December 31,
                                                     ------------------------
 (Dollars in thousands)                                      1997       1996
- -----------------------------------------------------------------------------
Fixed Rate:
   4.82% to 9.80% Due 1997                              $       --   $414,590
   5.20% to 6.40% Due 1998                               1,050,800     76,800
   5.54% to 8.86% Due 1999                                   6,400      6,400
   6.31% to 9.16% Due 2000                                  13,420     13,420
   6.69% Due in 2001                                         1,000      1,000
   4.00% Due in 2008                                            --        150
- -----------------------------------------------------------------------------
                                                         1,071,620    512,360
- -----------------------------------------------------------------------------
Variable Rate:

- -----------------------------------------------------------------------------
   7.32% Due in 1997                                            --     47,520
- -----------------------------------------------------------------------------
Total Federal Home Loan Bank Advances                   $1,071,620   $559,880
=============================================================================

                                       35





         The following table sets forth certain information as to the Bank's FHL
Bank short-term borrowings at the dates and for the years indicated.



                                                                December 31,
                                                  -----------------------------------------
(Dollars in thousands)                                     1997        1996           1995
- -------------------------------------------------------------------------------------------

                                                                              
Average amount outstanding during the period          $ 788,928    $379,969      $ 374,910
Amount outstanding at end of period                   1,050,800     462,110        392,366
Highest month end balance                             1,050,800     475,693        493,340
Weighted-average interest rate at end of period            5.76%       5.71%          5.94%
Weighted-average interest rate during the period           5.66%       5.61%          6.01%
===========================================================================================


At December 31, 1997,  the Bank had additional  borrowing  capacity of over $1.7
billion  from the FHL Bank,  including a line of credit of  approximately  $41.3
million.  Advances are secured by the Bank's  investment in FHL Bank stock and a
blanket  security  agreement.  This  agreement  requires the Bank to maintain as
collateral certain qualifying assets, principally mortgage loans and securities.
At December  31,  1997 and 1996,  the Bank was in  compliance  with the FHL Bank
collateral requirements.

NOTE 10: REVERSE REPURCHASE AGREEMENTS AND OTHER BORROWINGS
- --------------------------------------------------------------------------------

The  following  table  summarizes  reverse   repurchase   agreements  and  other
borrowings:


                                                  December 31,
                                            ---------------------------
(In thousands)                                   1997             1996
- -----------------------------------------------------------------------
Reverse Repurchase Agreements               $  904,576        $  99,085
Senior Notes                                    40,000           40,000
Bank Line of Credit                             10,000           18,000
ESOP Borrowings                                  1,978            2,546
Other Borrowings                                     -            6,496
- -----------------------------------------------------------------------
   Total                                    $  956,554        $ 166,127
=======================================================================

The  weighted-average  rates for other borrowed funds for the 1997 and 1996 year
periods were 5.73% and 6.26%, respectively.

During 1997, reverse repurchase agreement  transactions inclusive of dollar roll
transactions were the primary source of borrowed funds with the exception of FHL
Bank advance  borrowings (See Note 9). The average balance and weighted- average
rate for  reverse  repurchase  agreements  for the 1997 year  period were $556.6
million  and 5.65% as  compared  to $132.7  million  and 5.53% for the 1996 year
period.  Securities  underlying  the  reverse  repurchase  transactions  held as
collateral are primarily U.S.  government agency securities  consisting of FNMA,
GNMA and FHLMC securities.  Securities for reverse repurchase agreements related
to Webster's funding  operations are delivered to broker-dealers who arrange the
transactions. Webster also enters into reverse repurchase agreement transactions
directly with certain customers through its money desk operations.



                                       36





Information   concerning  short-term  and  long-term  borrowings  under  reverse
repurchase agreements as of the end of the current period is summarized below:



(Dollars in thousands)
- -------------------------------------------------------------------------------------------------------
       Balance at        Weighted Average     Weighted Average     Book Value        Market Valuee
   December 31, 1997          Rate             Maturity Date      of Collateral     of Collateral
- -------------------------------------------------------------------------------------------------------
                                                                             
      $904,576                5.80%             3.1 months          $895,965           $906,340


While the Bank used several  types of  short-term  borrowings as part of funding
its daily  operations,  only reverse  repurchase  agreement  transactions had an
average  balance  that was 30% or more of the Bank's  total equity at the end of
the 1997 and 1996 periods. The following table sets forth certain information as
to the Bank's reverse repurchase  agreement  short-term  borrowings at the dates
and for the years indicated.



                                                                              December 31,
                                                                          -------------------
(Dollars in thousands)                                                    1997           1996
- -------------------------------------------------------------------------------------------------------
                                                                                      
Average amount outstanding during the period                            $556,364       $132,666
Amount outstanding at end of period                                      899,577         99,085
Highest month end balance                                                899,577        202,204
Weighted-average interest rate at end of period                             5.80%          5.52%
Weighted-average interest rate during the period                            5.65%          5.53%
=======================================================================================================


During  1997,  Webster at times also used a  variable-rate  $20 million  line of
credit through a  correspondent  bank and purchased  federal funds.  Webster has
established multiple sources of funding and uses the most favorable source under
the circumstances in conjunction with asset and liability management strategies.
The Employee Stock  Ownership Plan ("ESOP")  borrowings are from a correspondent
bank at a floating rate based on the correspondent  bank's base (prime) rate and
the  weighted  rates at  December  31,  1997  and 1996  were  8.26%  and  7.90%,
respectively.  The terms of the loan agreements call for the ESOP to make annual
scheduled principal repayments through the year 2004. Interest is paid quarterly
and the borrowings  are guaranteed and secured by unallocated  shares of Webster
common stock under the ESOP Plan.

On June 29, 1993,  Webster  completed a registered  offering of $40 million of 8
3/4% Senior Notes due 2000 ("the  Senior  Notes").  Webster used $18.25  million
from the net proceeds of the offering to redeem the remaining shares of Series A
Stock issued by Webster to the FDIC in  connection  with the First  Constitution
acquisition.  The Senior Notes may not be redeemed by Webster  prior to maturity
and are not exchangeable for any shares of Webster's common stock.


                                       37



NOTE 11: INTEREST-RATE FINANCIAL INSTRUMENTS
- --------------------------------------------------------------------------------
Webster  employs  as part of its  asset/liability  management  strategy  various
interest-rate  contracts including short futures positions,  interest-rate swaps
and  interest-rate  caps and  floors.  See  Note 3 for  disclosures  on  futures
positions.  Webster used interest-rate financial instruments to hedge mismatches
in  interest-rate  maturities to reduce exposure to movements in interest rates.
These interest-rate  financial  instruments involve, to varying degrees,  credit
risk and market risk.  Credit risk is the possibility that a loss may occur if a
counterparty  to a  transaction  fails to perform  according to the terms of the
contract.  Market risk is the effect of a change in  interest  rates or currency
rates  on  the  value  of the  financial  instrument.  The  notional  amount  of
interest-rate  financial instruments is the amount upon which interest and other
payments under the contract are based. For interest-rate  financial instruments,
the notional amount is not exchanged and therefore,  the notional amounts should
not be taken as a measure of credit or market risk.

The fair  value,  which  approximates  the cost to replace  the  contract at the
current market rates, is generally  representative  of market risk.  Credit risk
related to the interest-rate  swaps,  interest-rate  caps and floors at December
31, 1997 is not considered to be significant due to counterparty ratings. In the
event of a default by a counterparty,  the cost to Webster, if any, would be the
replacement cost of the contract at the current market rate.

Interest-rate financial instruments are summarized as follows:



- -------------------------------------------------------------------------------------------------------------------------------
                                                                            Fair Market
                                            Notional Amount                    Value                     Amortized Cost
                               ------------------------------------------------------------------------------------------------
                                              December 31,                  December 31,                   December 31,
                               ------------------------------------------------------------------------------------------------
(In thousands)                           1997             1996            1997         1996           1997         1996
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Interest-rate swap agreements        $   50,000      $  50,000         $   (18)     $   (15)       $      -     $      -
Interest-rate floor agreements          100,000        100,000             954        1,602           1,138        1,482
Interest-rate cap agreements            460,000        225,000           6,881        2,449          13,941        3,978
- -------------------------------------------------------------------------------------------------------------------------------
Total (Classified in available for
   sale securities)                     610,000        375,000           7,817        4,036          15,079        5,460
- -------------------------------------------------------------------------------------------------------------------------------
Interest rate swap agreements
  (Classified in time reports)           25,000              -             309            -               -            -
- -------------------------------------------------------------------------------------------------------------------------------
   Total                              $ 635,000      $ 375,000         $ 8,126      $ 4,036        $ 15,079     $  5,460
===============================================================================================================================


Interest-rate  swap  agreements  involve  the  exchange  of fixed  and  variable
interest  payments  based upon  notional  amounts  paid to a maturity  date.  At
December 31, 1997,  Webster had two interest-rate  swap agreements,  one hedging
available  for sale  securities  and the other  hedging  $25 million of brokered
certificates of deposit.  The swap,  classified as a hedge of available for sale
securities,  has Webster paying a fixed rate of 6.04% while receiving a variable
rate based on LIBOR. The swap, classified as a hedge of brokered certificates of
deposit,  has Webster  receiving  a fixed rate of 6.65% while  paying a variable
rate based on LIBOR.  For the year ended December 31, 1997, net expense recorded
on the  available  for sale swap was  $25,000  and net  revenue  recorded on the
brokered certificates of deposit swap was $18,000.

Interest-rate  cap  agreements  will  result in cash  payments to be received by
Webster only if current interest rates rise above a predetermined interest rate.
At  December  31,  1997,   Webster  had  six  outstanding  cap  agreements  with
interest-rate  caps  ranging  from 6.00% to 9.00%.  The amount paid for entering
into the  interest-rate  cap is amortized  over the life of the  agreement as an
adjustment to mortgage-backed  securities available for sale interest income. At
December 31, 1997,  Webster had $13.9 million of unamortized  interest-rate  cap
balances  and during the 1997 period  amortized  $2.6  million as a reduction of
available for sale interest income.  Similarly,  interest-rate  floor agreements
will result in cash payments to be received by Webster only if current  interest
rates fall below a  predetermined  interest rate. At December 31, 1997,  Webster
had one outstanding  interest-rate  floor  agreement with a floor of 5.75%.  The
amount paid for entering into an interest-rate floor agreement is amortized over
the  life  of the  agreement  as an  adjustment  to  mortgage-backed  securities
available  for sale  interest  income.  At December 31,  1997,  Webster had $1.1
million of unamortized floor costs and during the 1997 period amortized $344,000
as a reduction of available for sale interest income.


                                       38




NOTE 12: SUMMARY OF ESTIMATED FAIR VALUES
- --------------------------------------------------------------------------------

A summary of estimated fair values consisted of the following:



                                                                                  December 31,
                                                         ----------------------------------------------------------
                                                                    1997                             1996
- -------------------------------------------------------------------------------------------------------------------
                                                            Carrying      Estimated          Carrying     Estimated
(In thousands)                                               Amount      Fair Value           Amount     Fair Value
- -------------------------------------------------------------------------------------------------------------------
Assets:
                                                                                                   
  Cash and Due from Depository Institutions              $  122,267    $   122,267         $   105,226   $  105,226
  Interest-bearing Deposits                                  30,504         30,504               4,536        4,536
  Securities                                              2,779,423      2,779,247           1,573,666    1,567,467
  Residential Loans                                       2,925,591      3,001,667           2,785,592    2,852,213
  Consumer Loans                                             70,680         71,168             141,291      141,478
  Home Equity Loans                                         384,274        398,352             285,912      293,104
  Commercial Loans                                          493,810        490,920             472,912      469,098
  Less Allowance for Loan Losses                             49,753              -              43,185            -
  Segregated Assets, Net                                     41,038         42,417              75,670       75,670
  Interest-rate Contracts                                     7,817          7,817               4,036        4,036
  Mortgage Servicing Rights, Net                              5,342          7,808               5,607        6,433
  Other Assets                                              208,628        208,628             195,947      195,947

Liabilities:
  Deposits Other than Certificates                       $1,844,900    $ 1,844,900          $1,855,742   $1,855,742
  Time Deposits:
    Maturing in Less than One Year                        1,872,462      1,877,962           1,628,618    1,631,181
    Maturing in One Year and Beyond                         648,394        650,671             973,201      974,182
  Federal Home Loan Bank Advances                         1,071,620      1,071,863             559,880      560,421
  Other Borrowings                                          956,554        956,903             166,127      166,175
  Other Liabilities                                          93,928         93,928              86,810       86,810
  Capital Securities and Preferred Stock of
    Subsidiary Corp.                                        149,577        157,384                  --           --
===================================================================================================================


In December 1991, the FASB issued SFAS No. 107, "Disclosures about Fair Value of
Financial  Instruments,"  which requires all entities to disclose the fair value
of financial  instruments,  including both assets and liabilities recognized and
not  recognized  in  the  statement  of  financial  position,  for  which  it is
practicable to estimate fair value.

The carrying amounts for interest-bearing  deposits approximate fair value since
they mature in 90 days or less and do not present unanticipated credit concerns.
The fair value of securities (See Note 3) is estimated based on prices published
in financial  newspapers  or  quotations  received  from  securities  dealers or
pricing  services.  The fair value of  interest-rate  contracts was based on the
amount Webster would receive or pay to terminate the agreements.  FHL Bank stock
has no active market and is required to be held by member  banks.  The estimated
fair value of FHL Bank stock equals the carrying amount.

In  estimating  the fair  value of  loans,  portfolios  with  similar  financial
characteristics  were classified by type. Loans were segmented into four generic
types: residential, consumer, home equity and commercial. Residential loans were
further segmented into 15 and 30 year fixed-rate  contractual  maturities,  with
the remaining classified as variable-rate loans. The fair value of each category
is calculated by  discounting  scheduled cash flows through  estimated  maturity
using market  discount rates.  Adjustments  were made to reflect credit and rate
risks inherent in the portfolio.

The  estimated  fair  value  of  deposits  with  no  stated  maturity,  such  as
noninterest-bearing  demand deposits,  regular  savings,  NOW accounts and money
market  accounts,  is equal to the amount payable on demand.  The estimated fair
values of time deposits, FHL Bank advances, and other borrowings were calculated
using the  discounted  cash flow method.  The discount  rate is estimated  using
rates currently  offered for deposits and FHL Bank advances of similar remaining
maturities.  The discount rate used for the senior notes was calculated  using a
spread over treasury notes  consistent  with the spread used to price the senior
notes at their inception. The discount rates used for the capital securities and
minority  interest  liabilities  were calculated  using market rates for current
instruments with similar terms.


                                       39




The  calculation of fair value  estimates of financial  instruments is dependent
upon certain  subjective  assumptions  and involves  significant  uncertainties,
resulting in  variability in estimates  with changes in  assumptions.  Potential
taxes and other  expenses that would be incurred in an actual sale or settlement
are not  reflected  in the  amounts  disclosed.  Fair  value  estimates  are not
intended to reflect the liquidation value of the financial instruments.

NOTE 13:  FORECLOSED  PROPERTY  EXPENSES AND  PROVISIONS,  NET AND ALLOWANCE FOR
LOSSES ON FORECLOSED PROPERTIES
- --------------------------------------------------------------------------------
Foreclosed property expenses and provisions, net are summarized as follows:

 
                                                                                            Years Ended December 31,
                                                                               ---------------------------------------
(In thousands)                                                                     1997             1996         1995
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                          
(Gain) on Sale of Foreclosed Properties
   Acquired in Settlement of Loans, Net                                        $ (1,240)       $  (1,354)    $   (735)
Provision for Losses on Foreclosed Properties                                       746            1,866        3,532
Rental Income                                                                       (86)            (262)        (782)
Foreclosed Property Expenses                                                      2,730            3,257        4,239
- ----------------------------------------------------------------------------------------------------------------------
    Total                                                                      $  2,150        $   3,507     $  6,254
======================================================================================================================


Webster has an allowance  for losses on foreclosed  properties.  A detail of the
changes in the allowance follows:


                                                                                           Years Ended December 31,
                                                                               ----------------------------------------
(In thousands)                                                                     1997             1996         1995
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                         
Balance at Beginning of Period                                                 $    740        $   1,233     $  2,943
Provisions                                                                          746            1,866        3,532
Losses Charged to Allowance                                                      (1,033)          (2,503)      (5,524)
Recoveries Credited to Allowance                                                    121              144          282
- -----------------------------------------------------------------------------------------------------------------------
Balance at End of Period                                                       $    574        $     740     $  1,233
=======================================================================================================================


NOTE 14:  INCOME TAXES
- -----------------------------------------------------------------------------------------------------------------------


Charges for income taxes in the Consolidated  Statements of Income are comprised
of the following:




                                                                                           Years Ended December 31,
                                                                               ---------------------------------------
(In thousands)                                                                     1997             1996         1995
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                         
Current:
     Federal                                                                   $ 25,233        $  18,774     $ 16,034
     State                                                                        3,615            4,025        5,156
- ----------------------------------------------------------------------------------------------------------------------
                                                                                 28,848           22,799       21,190
- ----------------------------------------------------------------------------------------------------------------------
Deferred:
     Federal                                                                     (7,758)          (1,781)      (4,526)
     State                                                                       (1,355)           1,354       (1,214)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                 (9,113)            (427)      (5,740)
- ----------------------------------------------------------------------------------------------------------------------
Total:
     Federal                                                                     17,475           16,993       11,508
     State                                                                        2,260            5,379        3,942
- ----------------------------------------------------------------------------------------------------------------------
                                                                               $ 19,735        $  22,372     $ 15,450
======================================================================================================================



                                       40




Income tax expense of $19.7  million,  $22.4  million and $15.5  million for the
years ended December 31, 1997,  1996 and 1995,  respectively,  differed from the
amounts  computed by applying the Federal  income tax rate of 35% in 1997,  1996
and 1995 to pre-tax income as a result of the following:


                                                                                          Years Ended December 31,
                                                                               --------------------------------------
(In thousands)                                                                     1997             1996         1995
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                         

Computed "Expected" Tax Expense                                                $ 18,737        $  21,246     $ 15,615
Reduction in Income Taxes Resulting From:
   Dividends Received Deduction                                                    (364)            (603)        (324)
   State Income Taxes, Net of Federal Income Tax Benefit,
     Including Change in Valuation Allowance and Rate                             1,469            3,822        2,581
   Adjustment to Deferred Tax Assets and Liabilities:
     Change in Valuation Allowance (Federal)                                     (1,100)          (2,000)      (2,294)
   Merger Related Costs                                                           1,225               --           --
   Other, Net                                                                      (232)             (93)        (128)
- ----------------------------------------------------------------------------------------------------------------------
       Income Taxes                                                            $ 19,735        $  22,372     $ 15,450
=====================================================================================================================


At December 31, 1997, Webster had a net deferred tax asset of $16.3 million.  In
order to fully realize the net deferred tax asset, Webster must either incur tax
losses to  carryback  or generate  future  taxable  income.  Based on  Webster's
historical and current taxable earnings,  management  believes that Webster will
realize the net deferred tax asset.  There can be no  assurance,  however,  that
Webster will generate taxable earnings or a specific level of continuing taxable
earnings in the future.

The deferred tax valuation  allowance is principally  for a portion of temporary
differences  that may be  subject  to  review  by  taxing  authorities.  The net
decreases  in the  valuation  allowance  in  1997,  1996  and  1995  were due to
favorable  reassessments of known risks and resulted in reductions of income tax
expense in these years.

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1997 and
1996 are presented below.



                                                                                       December 31,
                                                                               -----------------------
(In thousands)                                                                   1997          1996
- ------------------------------------------------------------------------------------------------------
                                                                                             
Deferred Tax Assets:
   Loan Loss Allowances & Other Allowances, Net                                $  26,224     $  21,657
   Accrued Compensation and Pensions                                               3,256         3,620
   Deferred Expenses                                                               3,671             -
   Intangibles                                                                     4,598         3,743
   Other                                                                           2,106         3,362
- ------------------------------------------------------------------------------------------------------
   Total Gross Deferred Tax Assets                                                39,855        32,382
   Less Valuation Allowance                                                       (5,107)       (6,207)
- ------------------------------------------------------------------------------------------------------
   Deferred Tax Asset after Valuation Allowance                                   34,748        26,175
- ------------------------------------------------------------------------------------------------------
Deferred Tax Liabilities:
   Loan Discount                                                                   2,665         2,826
   Unrealized Gain on Securities                                                  14,635         1,427
   Other                                                                           1,130         1,511
- ------------------------------------------------------------------------------------------------------
   Total Gross Deferred Tax Liabilities                                           18,430         5,764
- ------------------------------------------------------------------------------------------------------
     Net Deferred Tax Asset                                                    $  16,318     $  20,411
======================================================================================================



                                       41






NOTE 15: SHAREHOLDERS' EQUITY

- --------------------------------------------------------------------------------
Shareholders'  equity  increased $45.4 million to $382.2 million at December 31,
1997 from $336.8  million at December  31, 1996 due  primarily  to net income of
$33.8 million and the tax-effected  unrealized gain on securities  available for
sale of $18.6 million.

On July 31, 1997, Webster acquired People's (see Note 2). In connection with the
acquisition,  Webster  issued  1,575,996  shares of its common stock for all the
outstanding  shares of People's common stock.  Under the terms of the agreement,
People's  shareholders received .85 shares of Webster common stock in a tax-free
exchange for each of their shares of People's common stock

On January 31, 1997, Webster acquired Derby (see Note 2). In connection with the
acquisition,  Webster  issued  3,501,370  shares of its common stock for all the
outstanding  shares of Derby  common  stock.  Under the terms of the  agreement,
Derby shareholders received 1.14158 shares of Webster common stock in a tax-free
exchange for each of their shares of Derby common stock.

In December 1995, Webster completed the sale of 1,249,600 shares of common stock
in an underwritten  public offering raising $32.1 million of additional capital,
net of expenses,  which was invested in the Bank to facilitate its completion of
the  Shawmut  Transaction  and to have  the Bank  remain  well  capitalized  for
regulatory purposes.

On November 1, 1995,  Webster  acquired Shelton (See Note 2). In connection with
the acquisition, Webster issued 1,292,549 shares of its common stock for all the
outstanding  shares of Shelton  common stock.  Under the terms of the agreement,
Shelton  shareholders  received  .92 of a share  of  Webster  common  stock in a
tax-free exchange for each of their shares of Shelton common stock

Retained earnings at December 31, 1997 included $27.2 million of earnings of the
Bank  appropriated  to bad debt  reserves  (pre-1988),  which were  deducted for
federal  income tax  purposes.  Tax law changes  were  enacted in August 1996 to
eliminate the "thrift bad debt" method of  calculating  bad debt  deductions for
tax years  after 1995 and to impose a  requirement  to  recapture  into  taxable
income (over a six-year  period) all bad debt reserves  accumulated  after 1987.
Since Webster previously recorded a deferred tax liability with respect to these
post-1987  reserves,  its total  income  tax  expense  for  financial  reporting
purposes will not be affected by the recapture requirement.  The tax law changes
also  provide  that taxes  associated  with the  recapture  of pre-1988 bad debt
reserves would become payable under more limited  circumstances than under prior
law.  Under the tax laws,  as amended,  events that would result in recapture of
the pre-1988  bad debt  reserves  include  stock and cash  distributions  to the
holding company from the Bank in excess of specified  amounts.  Webster does not
expect such reserves to be recaptured into taxable income.

Applicable  Office of Thrift  Supervision  ("OTS")  regulations  require federal
savings banks such as the Bank, to satisfy certain minimum capital requirements,
including a leverage capital requirement (expressed as a ratio of core or Tier 1
capital to adjusted total assets) and risk-based capital requirements (expressed
as a ratio of core or Tier 1 capital  and total  capital to total  risk-weighted
assets). As an OTS regulated institution,  the Bank is also subject to a minimum
tangible  capital  requirement  (expressed  as a ratio of  tangible  capital  to
adjusted  total  assets).  At  December  31,  1997,  the Bank  exceeded  all OTS
regulatory  capital  requirements  and met  the  FDIC  requirements  for a "well
capitalized"  institution.  In  order  to be  considered  "well  capitalized"  a
depository  institution  must have a ratio of Tier 1 capital to  adjusted  total
assets  of 5%, a ratio of Tier 1  capital  to  risk-weighted  assets of 6% and a
ratio of total capital to  risk-weighted  assets of 10%. Failure to meet minimum
capital  requirements  can initiate  certain  mandatory and possible  additional
discretionary  actions by  regulators  that if  undertaken,  could have a direct
material  effect  on  Webster's  Consolidated  Financial  Statements.  Webster's
capital amounts and classifications are also subject to qualitative judgments by
the OTS about components, risk weightings, and other factors.


                                       42





At  December  31,  1997,  the Bank was in full  compliance  with all  applicable
capital requirements as detailed below:



- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                            OTS
                                                                                       Minimum Capital            Well
                                                                    Actual              Requirements           Capitalized
(Dollars in thousands)                                         Amount   Ratio         Amount    Ratio      Amount     Ratio
- ------------------------------------------------------------------------------------------------------------------------------------

At December 31, 1997
- --------------------
                                                                                                       
Total Capital (to Risk-Weighted Assets)                   $  425,398   13.41%       $253,829    8.00%    $317,286     10.00%
Tier 1 Capital (to Risk-Weighted Assets)                     385,599   12.15         126,915    4.00      190,372      6.00
Tier 1 Capital (to Adjusted Total Assets)                    385,599    5.61         206,234    3.00      343,723      5.00
Tangible Capital (to Adjusted Total Assets)                  380,896    5.54         103,046    1.50       No Requirement

At December 31, 1996
- --------------------
Total Capital (to Risk-Weighted Assets)                   $  364,951   12.40%       $235,423    8.00%    $294,278     10.00%
Tier 1 Capital (to Risk-Weighted Assets)                     330,306   11.22         117,711    4.00      176,557      6.00
Tier 1 Capital (to Adjusted Total Assets)                    330,306    6.00         165,096    3.00      275,160      5.00
Tangible Capital (to Adjusted Total Assets)                  325,905    5.92          82,547    1.50       No Requirement


At the time of the respective  conversions of the Bank and certain  predecessors
from mutual to stock form, each  institution  established a liquidation  account
for the benefit of eligible  depositors  who continue to maintain  their deposit
accounts after conversion.  In the event of a complete  liquidation of the Bank,
each eligible  depositor will be entitled to receive a liquidation  distribution
from the liquidation account. The Bank may not declare or pay a cash dividend on
or  repurchase  any of its capital  stock if the effect  thereof would cause its
regulatory   capital  to  be  reduced  below   applicable   regulatory   capital
requirements or the amount required for its liquidation accounts.

The OTS capital distribution  regulations  establish three tiers of institutions
for purposes of determining  the level of dividends that can be paid.  Since the
Bank's capital levels exceeded all fully  phased-in OTS capital  requirements at
December 31, 1997, it is considered a Tier 1  Institution.  Tier 1  Institutions
generally  are able to pay  dividends up to an amount equal to one-half of their
excess  capital at the  beginning  of the year plus all income for the  calendar
year. In accordance with the OTS capital distribution regulations, the Bank must
provide a 30 day notice prior to the payment of any dividends to Webster.  As of
December  31, 1997,  the Bank had $128.2  million  available  for the payment of
dividends  under the OTS  capital  distribution  regulations.  The Bank has paid
dividends to Webster  amounting to $42.7  million and $21.5 million for 1997 and
1996,  respectively.  Under the prompt corrective action regulations  adopted by
the OTS and the FDIC,  the Bank is precluded  from paying any  dividends if such
action  would  cause  it to fail  to  comply  with  applicable  minimum  capital
requirements.

The Bank has an ESOP that invests in Webster  common stock as discussed in Notes
10 and 17.  Since  Webster  has  secured  and  guaranteed  the  ESOP  debt,  the
outstanding ESOP loan balance which is considered unearned compensation expense,
is recorded as a reduction of shareholders' equity. Both the loan obligation and
the  unearned  compensation  expense  are  reduced  by the  amount  of any  loan
repayments made by the ESOP. Principal repayments totaled $568,025, $583,000 and
$545,000 during the years ended December 31, 1997, 1996 and 1995, respectively.

In February 1996,  Webster's Board of Directors  adopted a stockholders'  rights
plan in which preferred stock purchase rights have been granted as a dividend at
the rate of one right for each  share of common  stock  held of record as of the
close of  business  on February  16,  1996.  The plan is designed to protect all
Webster shareholders against hostile acquirers who may seek to take advantage of
Webster and its shareholders through coercive or unfair tactics aimed at gaining
control of Webster  without  paying all  shareholders  a fair price.  Each right
initially   would  entitle  the  holder   thereof  to  purchase   under  certain
circumstances  one 1/1,000th of a share of a new Series C Preferred  Stock at an
exercise  price of $100 per share.  The rights will expire in February 2006. The
rights will be  exercisable  only if a person or group in the future becomes the
beneficial  owner of 15% or more of the common  stock,  or announces a tender or
exchange  offer which would result in its ownership of 15% or more of the common
stock,  or if the Board  declares any person or group to be an "adverse  person"
upon a determination that such person or group has acquired beneficial ownership
of 10% or more and that  such  ownership  is not in the  best  interests  of the
company.


                                       43





NOTE 16:  EARNINGS PER SHARE
- --------------------------------------------------------------------------------
On February  1997,  the FASB 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 basic  earnings per share and  replaces  fully  diluted  earnings per
share with diluted earnings per share.  SFAS No. 128 requires dual  presentation
of basic and diluted  earnings per share on the face of the income statement for
all entities with complex capital structures.

The following  tables reconcile the components of basic and diluted earnings per
share.



                                                                                           Years Ended December 31,
                                                                               -----------------------------------------
(Dollars in thousands, except per share data)                                      1997             1996         1995
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                         
BASIC EPS:
Net income                                                                   $    33,798      $    38,501    $    29,321
Preferred stock dividends                                                             --            1,149          1,296
- ------------------------------------------------------------------------------------------------------------------------
Income available to common stockholders                                      $    33,798      $    37,352    $    28,025
========================================================================================================================
Weighted-average common shares outstanding                                    13,474,117       13,252,237     11,936,050
- ------------------------------------------------------------------------------------------------------------------------
Basic earnings per share                                                           $2.51            $2.82          $2.35
========================================================================================================================

DILUTED EPS:
Net income                                                                   $    33,798      $    38,501    $    29,321
========================================================================================================================

Weighted-average common shares outstanding                                    13,474,117       13,252,237     11,936,050

Dilutive common stock equivalents:
Effect of conversion of preferred stock series B                                  17,053          888,086        986,403
Common stock equivalents due to dilutive effect
   of  options                                                                   240,285          284,936        279,806
Common stock equivalents due to dilutive effect
   of warrant                                                                     97,044           34,694             --
- ------------------------------------------------------------------------------------------------------------------------
Total weighted-average diluted shares                                         13,828,499       14,459,953     13,202,259
========================================================================================================================
Diluted earnings per share                                                         $2.44            $2.66          $2.22
========================================================================================================================


At December  31,  1997,  options to purchase  119,700  shares of common stock at
exercise  prices between $49.63 and $64.50 were not included in the  computation
of diluted earnings per share since the options' exercise price was greater than
the average market price of Webster common shares for 1997.

NOTE 17: EMPLOYEE BENEFIT AND STOCK OPTION PLANS
- --------------------------------------------------------------------------------
The Bank maintains a noncontributory pension plan for employees who meet certain
minimum  service  and age  requirements.  Pensions  are based upon  earnings  of
covered  employees during the period of credited  service.  The Bank also has an
employee  investment  plan under  section  401(k) of the Internal  Revenue Code.
Under  the  savings  plan,  the Bank  will  match  $.50 for  every  $1.00 of the
employee's  contribution  up  to  6%  of  the  employee's  annual  compensation.
Operations  were charged with $1.0 million,  $909,000 and $593,000 for the years
ended December 31, 1997, 1996 and 1995,  respectively,  for contributions to the
investment plan.

The Bank's ESOP, which is noncontributory by employees, is designed to invest on
behalf  of  employees  of the Bank  who meet  certain  minimum  age and  service
requirements  in Webster common stock.  The Bank may make  contributions  to the
ESOP in such amounts as the Board of Directors may determine on an annual basis.
To the  extent  that the Bank's  contributions  are used to repay the ESOP loan,
Webster common stock is allocated to the accounts of  participants  in the ESOP.
Stock and other amounts allocated to a participant's account become fully vested
after the  participant has completed five years of  participation  service under
the ESOP.  Operations were charged with $870,000,  $847,000 and $848,000 for the


                                       44




years ended December 31, 1997, 1996 and 1995, respectively, for costs related to
the ESOP. The 1997 ESOP charge includes $568,025 for principal payments, $55,513
of interest  payments (net of $31,387 of dividends on  unallocated  ESOP shares)
and $46,178 of administrative  costs. As required under the Accounting Standards
Executive  Committee's  Statement of Position  93-6,  "Employers  Accounting for
Stock  Ownership  Plans,"  additional   compensation  expense  of  approximately
$200,284 was recorded for the 1997 period.

The following  table sets forth the funded status of the Bank's pension plan and
amounts recognized in Webster's Consolidated Statements of Condition at December
31, 1997 and 1996.



                                                                        December 31,
                                                               ---------------------------
(In thousands)                                                      1997             1996
- ------------------------------------------------------------------------------------------
                                                                                 
Actuarial present value of benefit obligations:
   Vested benefit obligation                                   $   13,484       $   15,266
   Nonvested benefit obligation                                     1,369            1,380
- ------------------------------------------------------------------------------------------
   Accumulated benefit obligation                                  14,853           16,646
Effect of projected future compensation levels                      4,094            4,155
- ------------------------------------------------------------------------------------------
Projected benefit obligation for service
   rendered to date                                                18,947           20,801
Plan assets at fair value, primarily listed
   stocks and U.S. bonds                                           22,179           18,694
- ------------------------------------------------------------------------------------------
Excess (Deficiency) of plan assets over
   benefit obligation                                               3,232           (2,107)
Items not yet recognized in earnings:
   Unrecognized prior service cost                                 (1,403)          (2,221)
   Unrecognized net gain (loss)                                    (3,531)           1,878
   Unrecognized net asset at January 1, 1987
     being recognized over 20.9 years                                (121)            (313)
- -------------------------------------------------------------------------------------------
   Unfunded Accrued Pension Liability                          $   (1,823)      $   (2,763)
===========================================================================================


The reduction in the unfunded accrued pension  liability balance at December 31,
1997, as compared to the December 31, 1996 balance,  as shown in the above table
is due primarily to favorable curtailment adjustments realized in 1997 that were
directly  related to the Derby and People's  acquisitions.  The following  table
summarizes  the  components  of the net change in the unfunded  accrued  pension
liability balance.

(In thousands)
- -----------------------------------------------------------------
Balance at December 31, 1996                             $(2,763)
Acquisition-Related Net Curtailments                       1,577
Contributions                                                702
Net Periodic Cost                                         (1,339)
- -----------------------------------------------------------------
Balance at December 31, 1997                             $(1,823)
=================================================================

The discount  rate, the rate of increase of future  compensation  levels and the
expected  long-term rate of return on assets used in  determining  the actuarial
present value of the projected benefit  obligation were 7.0%, 4.75% and 9.0% for
1997 and 7.25%, 5.0% and 9.0% for 1996.

Net pension expense for 1997, 1996 and 1995 included the following components:


                                                                                             December 31,
                                                                        -----------------------------------------
(In thousands)                                                                 1997           1996          1995
- -----------------------------------------------------------------------------------------------------------------
                                                                                                     
Service cost benefits earned during the period                              $   1,759       $  1,961     $  1,286
Interest cost on projected benefit obligations                                  1,320          1,394        1,225
Return on plan assets                                                          (5,381)        (2,038)      (3,153)
Amortization and deferral                                                       3,641            338        1,704
- -----------------------------------------------------------------------------------------------------------------
   Total                                                                    $   1,339       $  1,655     $  1,062
=================================================================================================================



                                       45




The   following   table  sets  forth  the   status  of   Webster's   accumulated
post-retirement benefit obligation:



                                                                                                    December 31,
                                                                                   ------------------------------------
(In thousands)                                                                               1997                1996
- -----------------------------------------------------------------------------------------------------------------------
                                                                                                             
Accumulated benefit obligation                                                            $(1,912)            $(3,818)
Unrecognized transition obligation                                                              -               1,748
Unrecognized net (loss) gain                                                                  273                (998)
- ----------------------------------------------------------------------------------------------------------------------
Unfunded Accrued Post-Retirement Liability                                                $(1,639)            $(3,068)
======================================================================================================================


The  reduction  in the unfunded  accrued  post-retirement  liability  balance at
December 31, 1997, as compared to the December 31, 1996 balance, as shown in the
above table is due primarily to favorable  curtailment  adjustments  realized in
1997 that were  directly  related to the Derby and  People's  acquisitions.  The
following  table  summarizes  the  components  of the net change in the unfunded
accrued post-retirement liability position:

(In thousands)
- --------------------------------------------------------------------------------
Balance at December 31, 1996                                          $(3,068)
Acquisition-Related Net Curtailments                                    1,495
Contributions                                                             126
Net Periodic Costs                                                       (192)
- --------------------------------------------------------------------------------
Balance at December 31, 1997                                          $(1,639)
================================================================================

The discount rate used in determining  the accumulated  post-retirement  benefit
obligation  was 7.0% and the  assumed  healthcare  cost-trend  rate was 5.0% for
1997. An increase of 1% in the assumed  healthcare  cost-trend rate would result
in an increase in the accumulated  benefit obligation by $133,400.  The discount
rate and healthcare cost-trend rate for 1996 were 7.25% and 4.25%, respectively.

The components of post-retirement benefits cost were as follows:



                                                                                   Years Ended December 31,
                                                                        --------------------------------------------
(In thousands)                                                                 1997           1996          1995
- --------------------------------------------------------------------------------------------------------------------
                                                                                                      
Service cost                                                                $   40         $   258          $   238
Interest cost                                                                  140             256              250
Amortization                                                                    12              78               68
- --------------------------------------------------------------------------------------------------------------------
Net Periodic Post-Retirement Benefit Cost                                   $  192         $   592          $   556
====================================================================================================================


Webster maintains stock option plans (the "Option Plans") for the benefit of its
directors  and  officers.  In  October  1995,  the  FASB  issued  SFAS  No.  123
"Accounting for Stock-Based  Compensation." This statement establishes financial
accounting and reporting  standards for  stock-based  employee and  non-employee
compensation plans. Under the provisions of this statement,  Webster has elected
to continue to measure  compensation  for its option plans using the  accounting
prescribed  by APB Opinion No. 25  "Accounting  for Stock Issued to  Employees."
Disclosure  information  requirements are effective for financial statements for
fiscal years  beginning  after  December 15, 1995, or for an earlier fiscal year
for which this statement is initially adopted for recognizing compensation cost.
Pro forma  disclosures  required for entities  that elect to continue to measure
compensation  cost using APB  Opinion  No. 25 must  include  the  effects of all
awards granted in fiscal years that begin after December 31, 1994.


                                       46





At December 31, 1997, Webster had multiple fixed stock option based compensation
plans, which are described below.  Webster applies the provisions of APB Opinion
No. 25 and related  interpretations in accounting for these plans.  Accordingly,
no compensation cost has been recognized for its fixed stock option plans in the
Consolidated  Statements of Income.  Had  compensation  cost for Webster's stock
option based compensation plans been determined consistent with SFAS No. 123 and
recorded to the  Consolidated  Statements  of Income,  Webster's  net income and
earnings  per share would have been reduced to the pro forma  amounts  indicated
below:



                                                                                           Year December 31,
                                                                              ----------------------------------------------
(Dollars in thousands, except per share data)                                     1997            1996             1995
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Net Income:
   As Reported                                                                 $  33,798      $   38,501        $  29,321
   Pro Forma                                                                      33,151          37,740           27,592

Basic Earnings Per Share:
   As Reported                                                                 $    2.51      $     2.82        $    2.35
   Pro Forma                                                                        2.46            2.76             2.20

Diluted Earnings Per Share:
   As Reported                                                                 $    2.44      $     2.66        $    2.22
   Pro Forma                                                                        2.40            2.61             2.09
============================================================================================================================


Webster's five fixed stock option plans were  established in 1995,  1994,  1992,
1986 and  1985.  The  1995,  1994 and 1985  plans  were  acquired  through  bank
acquisitions.  Under these  plans,  the number of shares that may be granted are
212,500, 286,650, 780,500, 385,085 and 312,069, respectively,  after having been
adjusted for a 10% stock dividend that occurred in 1993 that affected the number
of shares  under the plans and  amendments  to the 1992 plan.  The 1992 plan was
amended  in  April  1994  and  1996 to  increase  shares  under  the  Plan by an
additional 235,000 and 375,000 shares,  respectively.  Stock appreciation rights
("SARS")  were  granted  in tandem  with stock  options by Derby  under the 1985
option plan.  In  accordance  with  generally  accepted  accounting  principles,
compensation expense is recorded when the market value of Webster's common stock
exceeds the SARS' strike price. Compensation expense recorded for 1997, 1996 and
1995 was  $229,000,  $18,800 and $177,900.  During the years ended  December 31,
1997,  1996 and 1995,  the number of SARS exercised for each  respective  period
were:  525, 1,102 and 19,634,  respectively.  Under the terms of the plans,  the
exercise  price of each option granted  equals the  approximate  market price of
Webster's  stock on the date of grant and each option has a maximum  contractual
life of ten years.  The tables that follow provide  disclosures  and information
required under SFAS No. 123 and summarize  stock  compensation  activity for the
years  1997,  1996 and 1995 for which  Consolidated  Statements  of  Income  are
presented.

The fair  value of each  option  grant is  estimated  based on the date of grant
using the Black-Scholes Option-Pricing Model with the following weighted-average
assumptions used for grants issued during 1997:  expected option term 8.6 years,
expected dividend yield 1.85%,  expected volatility 25.14%,  expected forfeiture
rate  2.33%,   and   risk-free   interest   rate  of  5.83%  and  the  following
weighted-average  assumptions were used for grants issued during 1996: 10 years,
1.91%, 21.0%, 1.14% and 6.42%, respectively.


                                       47




A summary of the status of  Webster's  fixed stock  option plans at December 31,
1997,  1996,  and 1995 and  changes  during  the years  ended on those  dates is
presented below:



                                                            1997                           1996                     1995
- --------------------------------------------------------------------------------------------------------------------------
                                                         Weighted-                      Weighted-                Weighted-
                                                           Average                        Average                  Average
                                                          Exercise                       Exercise                 Exercise
                                             Shares          Price          Shares          Price      Shares        Price
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Options Outstanding at Beginning of Year     812,029      $ 21.75        1,196,024      $ 17.37        889,297    $  14.50
Granted                                      156,153        56.18          194,729        31.19        394,361       22.89
Exercised                                   (154,326)       19.03         (569,199)       15.75        (80,734)      12.48
Forfeited/Canceled                           (14,100)       33.71           (9,525)       22.41         (6,900)      18.75
- --------------------------------------------------------------------------------------------------------------------------
Options Outstanding at End of Year           799,756     $  28.78          812,029      $ 21.75      1,196,024     $ 17.37
==========================================================================================================================
Options Exercisable at Year End              483,906                       498,929                     973,474

Weighted Average Per Share Fair Value
   of Options Granted During the Year      $   21.58                    $   11.91                    $    9.77
==========================================================================================================================


The following table  summarizes  information  about Webster's fixed stock option
plans by price  range  for  options  that are  outstanding  and  exercisable  at
December 31, 1997:



                                                      OPTIONS OUTSTANDING                        OPTIONS EXERCISABLE
- ---------------------------------------------------------------------------------------------------------------------
                                                       Weighted-
                                                        Average           Weighted-                         Weighted-
                                                       Remaining           Average                           Average
                                   Number            Contractual Life      Exercise         Number          Exercise
Range of Exercise Prices          Outstanding          (In years)           Price         Exercisable       Price
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                 
 $4.55 -  $6.45                     12,980               2.9               $4.55            12,980            $4.55
 $6.46 - $12.90                     69,350               2.9                9.87            69,350             9.87
$12.91 - $19.35                    156,107               5.5               17.97           156,107            17.97
$19.36 - $25.80                    220,325               6.5               21.29           171,275            21.29
$25.81 - $32.25                     96,973               7.9               27.86            48,123            27.65
$32.26 - $38.70                    121,821               9.0               37.80            26,071            37.64
$38.71 - $45.15                      2,500               9.1               39.38                 -                -
$45.16 - $51.60                     15,000               9.6               49.75                 -                -
$51.61 - $58.05                      2,000               9.6               51.75                 -                -
$58.06 - $64.50                    102,700              10.0               63.52                 -                -
- ---------------------------------------------------------------------------------------------------------------------
                                   799,756               7.0              $28.78           483,906           $19.63
=====================================================================================================================


Webster  also has two  restricted  stock  plans  consisting  of a  Director  Fee
Retainer  Restricted  Stock Plan, which was established in 1996 and a Restricted
Stock Plan,  which was  established  in 1992.  Under the Director Fee Restricted
Stock Plan, a total of 4,260 shares were issued to twelve directors in 1997 with
each receiving 355 shares.  These restricted  shares were reissued from treasury
stock and the cost was measured as of the grant date using the fair market value
of Webster's  stock as of the grant date.  There were no shares granted in 1997,
1996 and 1995 under the Restricted Stock Plan. The cost of all restricted shares
are amortized to compensation  expense over the  contractual  service period and
such expense is reflected in Webster's Consolidated Statements of Income.


                                       48






NOTE 18: MERGER AND ACQUISITION EXPENSES
- -------------------------------------------------------------------------------------------------------------

A summary of merger and acquisition expenses follows:

                                                                       Years Ended December 31,
                                                               --------------------------------------
(In thousands)                                                     1997           1996         1995
- -------------------------------------------------------------------------------------------------------------
                                                                                       
   Shawmut Transaction                                          $     -       $    500      $ 1,000
   Shelton                                                            -              -        3,271 
   Derby                                                         19,858              -            -
   People's                                                       7,200              -            -
- -------------------------------------------------------------------------------------------------------------
   Total                                                        $27,058       $    500      $ 4,271
=============================================================================================================


In connection with the  acquisitions of Derby and People's,  that were completed
on January 31, 1997 and July 31,  1997,  Webster  recorded  approximately  $27.1
million of merger-related charges. The following table presents a summary of the
merger-related accrued liabilities:



(In thousands)                                                                     Derby          People's
- --------------------------------------------------------------------------------------------------------------
                                                                                           
Balance of merger-related accrued liabilities at December 31, 1996              $     --         $      --
Additions                                                                          19,900            7,200
Compensation (severance and related costs)                                         (6,700)          (2,400)
Data processing contract termination                                               (1,600)              --
Write-down of fixed assets                                                         (1,200)              --
Transaction costs (including investment bankers, attorneys and accountants)        (2,200)          (1,300)
Merger-related and miscellaneous expenses                                          (2,800)          (1,100)
- --------------------------------------------------------------------------------------------------------------
Balance of merger-related accrued liabilities at December 31, 1997              $   5,400        $   2,400
==============================================================================================================


The remaining accrued liability of $7.8 million  represents,  for the most part,
an accrual for data processing contract  termination costs payable over a future
period,  the estimated loss on sale of excess fixed assets due to  consolidation
of overlapping branch locations and compensation costs related to severance.

NOTE 19: CAPITAL SECURITIES OF SUBSIDIARY TRUST
- --------------------------------------------------------------------------------

During 1997, Webster formed a statutory business trust,  Webster Capital Trust I
("Trust I"), of which Webster owns all of the common  stock.  Trust I exists for
the sole purpose of issuing  trust  securities  and investing the proceeds in an
equivalent amount of subordinated debentures of the Corporation.  On January 31,
1997,  Trust I completed a $100 million  underwritten  public  offering of 9.36%
Corporation-Obligated  Manditorily  Redeemable  Capital  Securities  of  Webster
Capital  Trust I ("capital  securities").  The sole asset of Trust I is the $100
million of Webster's 9.36% junior  subordinated  deferrable  interest debentures
due in 2027  ("subordinated  debt securities"),  purchased by Trust I on January
30, 1997. The subordinated debt securities are unsecured  obligations of Webster
and are  subordinate  and junior in right of payment to all  present  and future
senior indebtedness of Webster.

Webster has entered into a guarantee,  which together with Webster's obligations
under the  subordinated  debt  securities and the declaration of trust governing
Trust I, including its obligations to pay costs, expenses, debts and liabilities
(other than trust  securities),  provides a full and unconditional  guarantee of
amounts on the capital securities.

NOTE 20:  PREFERRED STOCK OF SUBSIDIARY CORPORATION
- --------------------------------------------------------------------------------
The Bank formed and incorporated  Webster Preferred Capital Corporation ("WPCC")
in March  1997.  WPCC was  formed to provide a  cost-effective  means of raising
funds,  including capital, on a consolidated basis for the Bank. WPCC's strategy
is to acquire, hold and manage real estate mortgage assets.


                                       49





In December  1997,  WPCC  raised $50  million in a public  offering in which $40
million was issued as Series A 7.375% cumulative  redeemable preferred stock and
$10 million was issued as Series B 8.625% cumulative  redeemable preferred stock
that is quoted under NASDAQ listing (WBSTP). All of WPCC's common stock is owned
by the Bank. The preferred shares are not exchangeable  into common stock or any
other  securities  of the Bank or Webster,  and will not  constitute  regulatory
capital of either the Bank or Webster .

NOTE 21: LEGAL PROCEEDINGS
- --------------------------------------------------------------------------------
Webster is party to various legal  proceedings  normally incident to the kind of
business  conducted.  Management believes that no material liability will result
from such proceedings.

NOTE 22: PARENT COMPANY CONDENSED FINANCIAL INFORMATION
- --------------------------------------------------------------------------------
The  Statements of Condition for 1997 and 1996 and the  Statements of Income and
Cash Flows for the  three-year  period ended December 31, 1997 (parent only) are
presented below.

STATEMENTS OF CONDITION



                                                                                              December 31,
                                                                                ----------------------------------------
(In thousands)                                                                            1997               1996
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                          
Assets
   Cash and Due from Depository Institutions                                         $    1,830         $     2,248
   Securities Available for Sale                                                         85,819              17,072
   Investment in Subsidiaries                                                           439,308             374,747
   Due from Subsidiaries                                                                      -               2,138
   Other Assets                                                                           5,317               2,482
- ------------------------------------------------------------------------------------------------------------------------
     Total Assets                                                                    $  532,274         $   398,687
========================================================================================================================
Liabilities and Shareholders' Equity
   Senior Notes due 2000                                                             $   40,000         $    40,000
   Line of Credit                                                                             -              18,400
   ESOP Borrowings                                                                        1,978               2,546
   Due to Subsidiaries                                                                    2,691                   -
   Other Liabilities                                                                      5,419                 909
   Corporation-Obligated Mandatorily Redeemable Capital Securities
     of Subsidiary Trust                                                                100,000                   -
   Shareholders' Equity                                                                 382,186             336,832
- ------------------------------------------------------------------------------------------------------------------------
     Total Liabilities and Shareholders' Equity                                      $  532,274         $   398,687
========================================================================================================================



                                       50




STATEMENTS OF INCOME




                                                                                      Years Ended December 31,
                                                                      --------------------------------------------------
(In thousands)                                                            1997            1996           1995
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                  
Dividends from Subsidiary                                            $  42,671        $  21,526       $ 18,072
Interest on Securities                                                   1,821              984          1,148
Gain on Sale of Securities                                                 937            1,520            503
Other Noninterest Income                                                    11              139             70
Interest Expense on Borrowings                                           3,812            3,780          3,660
Capital Securities Expense                                               8,845                -              -
Other Noninterest Expenses                                               5,936            3,124          3,752
- ------------------------------------------------------------------------------------------------------------------------
   Income Before Income Taxes and
     Equity in Undistributed Earnings of Subsidiaries                   26,847           17,265         12,381
Income Tax Benefit                                                       5,984            1,597          2,504
- ------------------------------------------------------------------------------------------------------------------------
   Income Before Equity in Undistributed
     Earnings of Subsidiaries                                           32,831           18,862         14,885
Equity in Undistributed Earnings of Subsidiaries                           967           19,639         14,436
- ------------------------------------------------------------------------------------------------------------------------
Net Income                                                              33,798           38,501         29,321
Preferred Stock Dividends                                                    -            1,149          1,296
- ------------------------------------------------------------------------------------------------------------------------
Income Available to Common Shareholders                              $  33,798        $  37,352       $ 28,025
========================================================================================================================


STATEMENTS OF CASH FLOWS

                                                                              Years Ended December 31,
                                                                  ------------------------------------------------
(In thousands)                                                        1997            1996             1995
- ------------------------------------------------------------------------------------------------------------------
                                                                                                 
Operating Activities:
   Net Income                                                     $  33,798        $  38,501         $ 29,321
   (Increase) Decrease in Interest Receivable                          (186)              42              (16)
   (Increase) Decrease in Other Assets                               (2,570)             117            2,048
   Gains on Sale of Securities                                         (937)          (1,520)            (503)
   Equity in Undistributed Earnings of Subsidiaries                    (967)         (19,639)         (14,436)
   Other, Net                                                        10,453           (6,281)          (1,722)
- ------------------------------------------------------------------------------------------------------------------
   Net Cash  Provided by Operating Activities                        39,591           11,220           14,692
- ------------------------------------------------------------------------------------------------------------------

Investing Activities:
   Purchases of Securities Available for Sale                      (119,640)         (35,076)         (45,168)
   Sales of Securities Available for Sale                            61,986           76,465            4,445
- ------------------------------------------------------------------------------------------------------------------
   Net Cash (Used) Provided by Investing Activities                 (57,654)          41,389          (40,723)
- ------------------------------------------------------------------------------------------------------------------
Financing Activities:
   Repayment of Borrowings                                          (28,400)          (7,584)            (545)
   Proceeds from Borrowings                                          10,000           25,400                -
   Net Proceeds from Issuance of Capital Securities                  97,700                -                -
   Net Proceeds from Sale of Common Stock                                 -                -           32,112
   Exercise of Stock Options                                          4,471           12,929            1,733
   Cash Dividends to Shareholders                                   (10,106)          (9,158)          (7,396)
   Common Stock Repurchases                                          (6,020)         (29,200)            (721)
   Investment in Subsidiary                                         (50,000)         (44,000)             (50)
- ------------------------------------------------------------------------------------------------------------------
   Net Cash Provided (Used) by Financing Activities                  17,645          (51,613)          25,133
- ------------------------------------------------------------------------------------------------------------------
(Decrease) Increase in Cash and Cash Equivalents                       (418)             996             (898)
Cash and Cash Equivalents at Beginning of Year                        2,248            1,252            2,150
- ------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year                          $   1,830        $   2,248        $   1,252
==================================================================================================================


                                       51





NOTE 23: SELECTED QUARTERLY CONSOLIDATED FINANCIAL INFORMATION



(UNAUDITED)

Selected quarterly data for 1997 and 1996 follows:
                                                                First           Second             Third            Fourth
(Dollars in thousands, except per share data)                  Quarter          Quarter           Quarter          Quarter
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                           
1997:
Interest Income                                              $ 100,542         $109,799         $ 116,088        $ 119,419
Interest Expense                                                55,309           61,068            66,482           71,064
- -----------------------------------------------------------------------------------------------------------------------------
Net Interest Income                                             45,233           48,731            49,606           48,355
Provision for Loan Losses                                        7,265            2,645             3,550            2,375
Gain on Sale of Loans and Securities, Net                          542              425             1,412            1,442
Other Noninterest Income                                         7,504            7,542             8,305            8,818
Noninterest Expenses                                            53,471           32,824            39,795           32,457
- -----------------------------------------------------------------------------------------------------------------------------
Income Before Taxes                                             (7,457)          21,229            15,978           23,783
Income Taxes                                                    (3,573)           8,042             6,288            8,978
- -----------------------------------------------------------------------------------------------------------------------------
Net Income                                                      (3,884)          13,187             9,690           14,805
Preferred Stock Dividends                                            -                -                 -                -
- -----------------------------------------------------------------------------------------------------------------------------
Income Available to Common Shareholders                      $  (3,884)        $ 13,187         $   9,690         $ 14,805
=============================================================================================================================

Net Income Per Share:
Basic                                                        $   (0.29)        $   0.98         $    0.72         $   1.09
=============================================================================================================================
Diluted                                                      $   (0.28)        $   0.94         $    0.70         $   1.06
=============================================================================================================================

1996:
Interest Income                                              $  91,238         $ 96,487         $  98,839         $ 99,894
Interest Expense                                                53,074           53,386            55,079           55,882
- -----------------------------------------------------------------------------------------------------------------------------
Net Interest Income                                             38,164           43,101            43,760           44,012
Provision for Loan Losses                                        1,714            2,145             2,345            3,584
Gain on Sale of Loans and Securities, Net                          608              904               871            2,487
Other Noninterest Income                                         5,692            7,221             7,372            7,024
Noninterest Expenses                                            29,047           31,999            36,824           32,685
- -----------------------------------------------------------------------------------------------------------------------------
Income Before Taxes                                             13,703           17,082            12,834           17,254
Income Taxes                                                     5,127            6,007             4,613            6,625
- -----------------------------------------------------------------------------------------------------------------------------
Net Income                                                       8,576           11,075             8,221           10,629
Preferred Stock Dividends                                          323              321               283              222
- -----------------------------------------------------------------------------------------------------------------------------
Income Available to Common Shareholders                      $   8,253         $ 10,754         $   7,938         $ 10,407
=============================================================================================================================

Net Income Per Share:
Basic                                                        $    0.62         $   0.81         $    0.60         $   0.79
=============================================================================================================================
Diluted                                                      $    0.59         $   0.76         $    0.56         $   0.75
=============================================================================================================================



All periods presented have been retroactively  restated to reflect the inclusion
of the results of People's and Derby,  which were  acquired on July 31, 1997 and
January 31,  1997,  respectively,  and were  accounted  for using the pooling of
interests method.


                                       52





MANAGEMENT'S REPORT
- --------------------------------------------------------------------------------
To Our Shareholders:

The  management of Webster is responsible  for the integrity and  objectivity of
the  financial  and  operating  information  contained  in this  annual  report,
including  the  consolidated  financial  statements  covered  by the  Report  of
Independent  Auditors.   These  statements  were  prepared  in  conformity  with
generally accepted  accounting  principles and include amounts that are based on
the best estimates and judgments of management.

Webster has a system of internal  accounting  controls which provides management
with  reasonable  assurance  that  transactions  are  recorded  and  executed in
accordance  with its  authorizations,  that assets are properly  safeguarded and
accounted  for,  and that  financial  records  are  maintained  so as to  permit
preparation  of financial  statements  in  accordance  with  generally  accepted
accounting principles. This system includes formal procedures, an organizational
structure that segregates duties, and a comprehensive program of periodic audits
by the internal  auditors.  Webster has also  instituted  policies which require
employees to maintain the highest level of ethical standards.

In addition, the Audit Committee of the Board of Directors, consisting solely of
outside directors, meets periodically with management, the internal auditors and
the independent auditors to review internal accounting  controls,  audit results
and accounting principles and practices, and annually recommends to the Board of
Directors the selection of independent auditors.

/s/ James C. Smith                         /s/ John V. Brennan
James C. Smith                             John V. Brennan
Chairman and Chief Executive Officer       Executive Vice President,
                                           Chief Financial Officer and Treasurer

INDEPENDENT AUDITORS' REPORT
- --------------------------------------------------------------------------------
The Board of Directors and Shareholders of
Webster Financial Corporation
Waterbury, Connecticut

We have audited the accompanying consolidated statements of condition of Webster
Financial Corporation and subsidiaries as of December 31, 1997 and 1996, and the
related consolidated  statements of income,  shareholders' equity and cash flows
for each of the years in the three-year  period ended  December 31, 1997.  These
consolidated  financial  statements are the  responsibility of the Corporation's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Webster Financial
Corporation  and  subsidiaries as of December 31, 1997 and 1996, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1997, in conformity with generally accepted accounting
principles.

/s/ KPMG Peat Marwick LLP
KPMG Peat Marwick LLP
Hartford, Connecticut
January 20, 1998


                                       53





Annual Meeting
The annual meeting of shareholders of Webster Financial Corporation will be held
on April  23,  1998 at 4:00 P.M.  at the Four  Points  Sheraton,  3580 East Main
Street, Waterbury,  Connecticut.  As of February 28, 1998, there were 13,672,899
shares of common stock  outstanding  and  approximately  4,792  shareholders  of
record.

Corporate Headquarters
Webster Financial Corporation and Webster Bank
Webster Plaza
Waterbury, CT 06702
(203) 753-2921

Transfer Agent and Registrar
American Stock Transfer & Trust Co.
Shareholder Services
40 Wall Street
New York, NY 10005
1-800-937-5449

Dividend Reinvestment and Stock Purchase Plan
Stockholders  wishing to receive a prospectus for the Dividend  Reinvestment and
Stock  Purchase Plan are invited to write to American Stock Transfer & Trust Co.
at the address listed above, or call 1-800-278-4353.

Stock Listing Information
The common stock of Webster is traded  over-the-counter  on the NASDAQ  National
Market System under the symbol  "WBST."  Investor  Relations  Contact:  James M.
Sitro, Vice President, Investor Relations (203) 578-2399

Form 10K and Other Reports
Our  annual  report  to the  Securities  and  Exchange  Commission  (Form  10K),
additional copies of this report,  and quarterly reports may be obtained free of
charge by contacting James M. Sitro, Vice President, Investor Relations, Webster
Plaza, Waterbury, CT 06702.


                                       54





Common Stock Dividends and Market Prices
The following table shows  dividends  declared and the market price per share by
quarter for 1997 and 1996.


- --------------------------------------------------------------------------------
                     Common Stock (Per Share)
- --------------------------------------------------------------------------------
                                        Market Price
- --------------------------------------------------------------------------------
                       Cash
                  Dividends                              End of
1997               Declared        Low        High      Period
- --------------------------------------------------------------------------------
Fourth               $ .20       $57        $67 3/4     $ 66 1/2
Third                  .20        43 3/8     59 3/4       58 3/4
Second                 .20        34 5/8     45 3/4       45 1/2
First                  .20        35 1/8     41 3/8       35 1/8

                       Cash
                  Dividends                              End of
1996               Declared         Low        High     Period
- --------------------------------------------------------------------------------
Fourth               $ .18       $33 1/2     $38 1/4      $ 36 3/4
Third                  .18        28          35 3/4        35 1/4
Second                 .16        26 3/4      29 3/8        28
First                  .16        27 1/2      30 1/4        28

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

MARKET MAKERS:
Advest, Inc.
Bear, Sterns & Co. Inc.
First Albany Corporation
Fox-Pitt, Kelton, Inc.
Friedman Billings Ramsey & Co.
Herzog, Heine, Geduld, Inc.
Keefe, Bruyette & Woods, Inc.
Legg Mason Wood Walker Inc.
Lehman Brothers Inc.
M.A. Schapiro & Co., Inc.
MacAllister Pitfield MacKay
Mayer & Schweitzer Inc.
Merrill Lynch, Pierce & Fenner
OTA Limited Partnership
Paine Webber Inc.
Ryan Beck & Co., Inc.
Sandler O'Neill & Partners
Sherwood Securities Corp.
Smith Barney Inc.
Troster Singer Corp.
Tucker Anthony Incorporated

ELECTRONIC COMMUNICATIONS NETWORK:
Inc Trading Corporation
Island Systems
B-Trade Services
Spear, Leeds & Kellogg

Webster Bank Information
For more information on Webster Bank products and services, call 1-800-325-2424,
or write:


                                       55




Webster Bank
Telebanking Center
P.O. Box 191
CH420

Waterbury, Connecticut 06720-0191
Worldwide Web Site
www.websterbank.com

                                       56