UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
                                   (Mark One)

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

For the period ending            JUNE 30, 1998
                       ---------------------------------------------------------
                                       or

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

For the transition period from  ____________to____________
Commission File Number:          0-15213

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

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

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

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

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

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

                           [X] Yes    [ ]  No

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

Common Stock (par value $ .01)                      38,319,266 SHARES
- ------------------------------          ----------------------------------------
         (Class)                        Issued and Outstanding at August 1, 1998







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

                                      INDEX

                                                                        PAGE NO.

PART I - FINANCIAL INFORMATION

     Consolidated  Statements  of  Condition  at  June  30,  1998  and
     December 31, 1997                                                         3


     Consolidated  Statements  of  Operations  for the  Three  and Six
     Months Ended June 30, 1998 and 1997                                       4


     Consolidated  Statements  of Cash Flows for the Six Months  Ended
     June 30, 1998 and 1997                                                    5


     Condensed Notes to Consolidated Financial Statements                      6


     Management's  Discussion and Analysis of  Consolidated  Financial
     Statements                                                               11


     Quantitative and Qualitative Disclosures about Market Risk               18


PART II - OTHER INFORMATION                                                   19



SIGNATURES                                                                    21

EXHIBIT INDEX                                                                 22



                                   2





Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CONDITION
(Dollars in Thousands, Except Share Data)
- --------------------------------------------------------------------------------



                                                                                      JUNE 30,             DECEMBER 31,
ASSETS                                                                                  1998                   1997
                                                                                   --------------          ----------
                                                                                    (unaudited)
                                                                                                            
Cash and Due from Depository Institutions                                          $   144,556            $   151,322
Interest-bearing Deposits                                                                9,005                 77,104
Securities: (Note 2)
   Trading at Fair Value                                                                77,527                 84,749
   Available for Sale, at Fair Value                                                 3,285,305              3,092,287
   Held to Maturity, (Market Value: $375,777 in 1998;
        $412,061 in 1997)                                                              374,192                412,237
Loans Receivable, Net                                                                4,920,663              4,995,570
Accrued Interest Receivable                                                             53,287                 52,658
Premises and Equipment, Net                                                             77,944                 71,887
Foreclosed Properties, Net                                                               8,137                 12,224
Intangible Assets                                                                       83,550                 78,493
Cash Surrender Value of Bank Owned Life Insurance                                      102,662                 12,750
Prepaid Expenses and Other Assets                                                       52,315                 54,606
                                                                                   -----------            -----------
   TOTAL ASSETS                                                                    $ 9,189,143            $ 9,095,887
                                                                                   ===========            ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits                                                                           $ 5,736,374            $ 5,719,030
Federal Home Loan Bank Advances                                                      1,513,247              1,516,634
Reverse Repurchase Agreements and Other Borrowings (Note 6)                          1,057,319              1,032,963
Advance Payments by Borrowers for Taxes and Insurance                                   38,904                 30,570
Accrued Expenses and Other Liabilities                                                  95,296                 84,851
                                                                                   -----------            -----------
   Total Liabilities                                                                 8,441,140              8,384,048
                                                                                   -----------            -----------

Corporation-Obligated Mandatorily Redeemable Capital
   Securities of Subsidiary Trust                                                      150,000                145,000
Preferred Stock of Subsidiary Corporation                                               49,577                 49,577

SHAREHOLDERS' EQUITY
Common Stock, $.01 par value:
   Authorized - 50,000,000 shares;
   Issued - 38,346,942 shares at June 30, 1998 and
        37,574,176 shares at December 31, 1997 (1)                                         384                    376
Paid-in Capital                                                                        248,369                241,552
Retained Earnings (Note 7)                                                             281,830                257,954
Less Treasury Stock at cost, 19,979 shares at June 30, 1998
   and 22,958 shares at December 31, 1997 (1)                                             (658)                (1,116)
Less Employee Stock Ownership Plan Shares Purchased with Debt                           (1,340)                (1,971)
Accumulated Other Comprehensive Income                                                  19,841                 20,467
                                                                                   -----------            -----------
   Total Shareholders' Equity                                                          548,426                517,262
                                                                                   -----------            -----------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                      $ 9,189,143            $ 9,095,887
                                                                                   ===========            ===========


(1)  The number of common shares  issued and treasury  shares have been adjusted
     to  reflect a  two-for-one  stock  split,  effected  in the form of a stock
     dividend, effective for shareholders of record as of April 6, 1998.

     See accompanying notes to condensed consolidated financial statements.



                                        3





Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands, Except Share Data)
- --------------------------------------------------------------------------------



                                                                     THREE MONTHS ENDED                SIX MONTHS ENDED
                                                                           JUNE 30,                        JUNE 30,
                                                                     ------------------                ----------------
                                                                      1998         1997               1998           1997
                                                                    --------     --------           --------       --------
                                                                                (unaudited)                      (unaudited)
                                                                                                            
INTEREST INCOME:                                                                                  
 Loans                                                              $ 95,035     $ 96,552           $192,893       $190,434
 Securities and Interest-bearing Deposits                             64,593       44,803            125,934         82,649
                                                                    --------     --------           --------       --------
   Total Interest Income                                             159,628      141,355            318,827        273,083
                                                                    --------     --------           --------       --------
                                                                                                  
INTEREST EXPENSE:                                                                                 
Interest on Deposits                                                  57,018       55,735            113,693        112,534
Interest on Borrowings                                                42,959       22,817             82,086         38,649
                                                                    --------     --------           --------       --------
   Total Interest Expense                                             99,977       78,552            195,779        151,183
                                                                    --------     --------           --------       --------
                                                                                                  
NET INTEREST INCOME                                                   59,651       62,803            123,048        121,900
Provision for Loan Losses                                              1,900        3,320              3,800         11,310
                                                                    --------     --------           --------       --------
Net Interest Income After Provision for Loan Losses                   57,751       59,483            119,248        110,590
                                                                    --------     --------           --------       --------
                                                                                                  
                                                                                                  
NONINTEREST INCOME:                                                                               
Fees and Service Charges                                               9,552        7,693             19,065         15,030
Gain on Sale of Loans and Loan Servicing, Net                          2,299          203              2,565            357
Gain on Sale of Securities, Net                                        7,028          268             10,126            676
Other Noninterest Income                                               2,931        1,524              5,380          3,196
                                                                    --------     --------           --------       --------
   Total Noninterest Income                                           21,810        9,688             37,136         19,259
                                                                    --------     --------           --------       --------
                                                                                                  
NONINTEREST EXPENSES:                                                                             
Salaries and Employee Benefits                                        19,219       18,367             38,756         38,169
Occupancy Expense of Premises                                          3,892        3,966              7,767          8,010
Furniture and Equipment Expenses                                       4,271        3,430              8,638          6,910
Foreclosed Property Expenses and Provisions, Net (Note 5)                153          674                559          1,501
Intangible Amortization                                                2,363        2,322              4,662          4,646
Marketing Expenses                                                     2,140        1,693              4,029          3,614
Acquisition Related Expenses (Note 8)                                 17,400           --             17,400         19,858
Capital Securities Expense                                             3,692        2,398              7,354          4,046
Dividends on Preferred Stock of Subsidiary Corporation                 1,038           --              2,076             --
Other Operating Expenses                                               8,680        9,048             17,070         17,201
                                                                    --------     --------           --------       --------
   Total Noninterest Expenses                                         62,848       41,898            108,311        103,955
                                                                    --------     --------           --------       --------
                                                                                                  
Income Before Income Taxes                                            16,713       27,273             48,073         25,894
Income Tax Expense                                                     7,313       10,504             18,952          9,428
                                                                    --------     --------           --------       --------
                                                                                                  
NET INCOME                                                          $  9,400     $ 16,769           $ 29,121       $ 16,466
                                                                    ========     ========           ========       ========
                                                                                                  
Net Income Per Common Share (1):                                                                  
                                                                                                  
   Basic                                                            $   0.25     $   0.45           $   0.77       $   0.44
   Diluted                                                          $   0.24     $   0.43           $   0.75       $   0.43
                                                                                                  
Dividends Declared Per Common Share (1)                             $   0.11     $   0.10           $   0.21       $   0.19


(1)  Per share amounts have been adjusted to reflect a two-for-one  stock split,
     effected in the form of a stock  dividend,  effective for  shareholders  of
     record as of April 6, 1998.

     See accompanying notes to condensed consolidated financial statements.



                                        4





Webster Financial Corporation and Subsidiaries

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



                                                                                      SIX MONTHS ENDED
                                                                                           JUNE 30,
                                                                                      ----------------
                                                                                   1998              1997
                                                                                -----------      -----------
                                                                                                   
OPERATING ACTIVITIES:
Net Income                                                                      $    29,121      $    16,466
Adjustments to Reconcile Net Income to Net
  Cash Provided (Used) by Operating Activities:
   Provision for Loan Losses                                                          3,800           11,310
   Provision for Foreclosed Property Losses                                             245              278
   Provision for Depreciation and Amortization                                        6,013            5,541
   Amortization of Securities Premiums, Net                                           1,654             (156)
   Amortization of Hedging Costs, Net                                                 2,301            1,477
   Amortization and Write-down of  Intangibles                                        4,662            4,647
   Amortization of Mortgage Servicing Rights                                            921              268
   Gains on Sale of  Foreclosed Properties, Net                                        (562)            (442)
   Loans and Securities Gains, Net                                                  (12,502)            (966)
   Gains on Trading Securities, Net                                                    (189)             (67)
   Decrease (Increase) in Trading Securities                                         27,140           (9,905)
   Loans Originated for Sale                                                        (17,625)         (29,955)
   Sale of Loans, Originated for Sale                                                79,124           29,602
   Increase in Interest Receivable                                                     (384)          (1,503)
   Decrease in Interest Payable                                                       2,484            3,277
   (Decrease) Increase in Accrued Expenses and Other Liabilities, Net               (52,605)          10,913
   Increase in Cash Surrender Value of Bank Owned Life Insurance                    (89,912)               -
   Decrease (Increase) in Prepaid Expenses and Other Assets, Net                      2,562           (2,474)
   Pooling Adjustments, Net                                                           7,860                -
                                                                                -----------      -----------
      Net Cash (Used) Provided by Operating Activities                               (5,892)          38,311
                                                                                -----------      -----------

INVESTING ACTIVITIES:
  Purchases of Securities, Available for Sale                                    (1,498,887)      (1,024,243)
  Purchases of Securities, Held to Maturity                                         (49,717)         (11,269)
  Maturities of Securities                                                           72,420           58,512
  Proceeds from Sale of Securities, Available for Sale                              872,010           89,614
  Net Decrease (Increase) in Interest-bearing Deposits                               65,664          (34,176)
  Purchase of Loans                                                                 (66,173)        (120,078)
  Net Decrease (Increase) in Loans                                                   67,110          (23,257)
  Proceeds from Sale of Foreclosed Properties                                         8,197           11,911
  Principal Collected on Mortgage-backed Securities                                 569,909          157,502
  Purchases of Premises and Equipment, Net                                          (11,646)          (4,647)
                                                                                -----------      -----------
     Net Cash Provided (Used) by Investing Activities                                28,887         (900,131)
                                                                                -----------      -----------

FINANCING ACTIVITIES:
  Net Increase (Decrease) in Deposits                                                   430          (66,000)
  Repayment of FHLB Advances                                                     (2,645,554)      (2,226,599)
  Proceeds from FHLB Advances                                                     2,599,870        2,736,426
  Repayment of Reverse Repurchase Agreements & Other Borrowings                  (5,192,771)      (1,978,521)
  Proceeds from Reverse Repurchase Agreements & Other Borrowings                  5,218,471        2,304,004
  Net Increase (Decrease) in Advance Payments for Taxes and Insurance                 2,522           (3,876)
  Net Proceeds from Issuance of Capital Securities                                       --           97,700
  Cash Dividends to Common and Preferred Shareholders                               (10,143)          (7,710)
  Common Stock Repurchased                                                          (10,305)          (1,660)
  Exercise of Stock Options                                                           7,719            1,858
                                                                                -----------      -----------
     Net Cash (Used) Provided by Financing Activities                               (29,761)         855,622
                                                                                -----------      -----------
  Decrease in Cash and Cash Equivalents                                              (6,766)          (6,198)
  Cash and Cash Equivalents at Beginning of Period                                  151,322          131,567
                                                                                -----------      -----------
  Cash and Cash Equivalents at End of Period                                    $   144,556      $   125,369
                                                                                ===========      ===========

  SUPPLEMENTAL DISCLOSURES:
     Income Taxes Paid                                                              $25,386      $    14,825
     Interest Paid                                                                  192,405          147,511

  SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
     Transfer of Loans to Foreclosed Properties                                      10,963           16,946



     See accompanying notes to condensed consolidated financial statements.



                                        5





Webster Financial Corporation and Subsidiaries

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

NOTE 1 - BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

     The accompanying  consolidated financial statements include all adjustments
which are, in the opinion of management,  necessary for a fair  presentation  of
the results for the interim periods presented.  All adjustments were of a normal
recurring nature.  The results of operations for the three and six month periods
ended June 30, 1998 are not  necessarily  indicative of the results which may be
expected for the year as a whole.  On April 15,  1998,  Webster  acquired  Eagle
Financial  Corp.  ("Eagle")  through a merger  transaction.  The transaction was
accounted for as a pooling of interests,  accordingly,  the financial statements
as of and for the periods prior to the Eagle  transaction  have been restated to
reflect the combination.  On June 1, 1998,  Webster completed its acquisition of
Damman Insurance Associates  ("Damman").  The transaction was accounted for as a
purchase  and,  therefore,  periods  prior  to the  merger  date  have  not been
restated.  These  financial  statements  should be read in conjunction  with the
restated  financial  statements and notes thereto included in the Current Report
filed  on Form 8-K on July  23,  1998.  The  consolidated  financial  statements
include  the  accounts  of Webster  Financial  Corporation  ("Webster")  and its
subsidiaries.

NOTE 2 - SECURITIES

     Securities  with fixed  maturities  that are classified as Held to Maturity
are carried at cost,  adjusted for  amortization  of premiums  and  accretion of
discounts over the estimated  terms of the  securities  utilizing a method which
approximates the level yield method.  Securities that management intends to hold
for indefinite periods of time (including  securities that management intends to
use as part of its asset/liability  strategy, or that may be sold in response to
changes in interest  rates,  changes in  prepayment  risk,  the need to increase
regulatory  capital or other  similar  factors) are  classified as Available for
Sale. All Equity  Securities  are  classified as Available for Sale.  Securities
Available  for Sale are carried at fair value with  unrealized  gains and losses
net of taxes  included in Other  Comprehensive  Income (See Note 4).  Securities
classified as Trading Securities are carried at fair value with unrealized gains
and losses included in earnings. Gains and losses on the sales of securities are
recorded using the specific identification method.

     A summary of securities follows (in thousands):



                                                     June 30, 1998                               December 31, 1997
                                  ------------------------------------------------  ----------------------------------------------
                                   Amortized      Gross Unrealized      Market       Amortized       Gross Unrealized     Market
                                      Cost        Gains      Losses      Value          Cost         Gains     Losses      Value
                                  -----------    --------  ---------   -----------  -----------    --------   ---------  -----------
                                                                                                         
TRADING SECURITIES:
Mortgage-Backed Securities        $    77,527(a) $     --  $      --   $    77,527  $    84,749(a) $     --   $      --  $    84,749
                                  -----------    --------  ---------   -----------  -----------    --------   ---------  -----------

AVAILABLE FOR SALE PORTFOLIO:
U.S. Treasury Notes                    14,022          50         (8)       14,064       19,522          37          (8)      19,551
U.S. Government Agency                 29,227         220         (4)       29,443       50,229         220         (24)      50,425
Municipal Bonds and Notes              14,687         379         --        15,066       14,685          --        (126)      14,559
Corporate Bonds and Notes               5,594          30       (200)        5,424       10,045          33        (227)       9,851
Equity Securities                     271,156      13,659     (1,149)      283,666      210,041      14,983      (1,049)     223,975
Mortgage-Backed Securities          2,898,056      37,954     (5,641)    2,930,369    2,737,522      36,307      (7,720)   2,766,109
Purchased Interest-Rate Contracts      18,354          --    (11,081)        7,273       15,079          --      (7,262)       7,817
                                  -----------    --------  ---------   -----------  -----------    --------   ---------  -----------
                                    3,251,096      52,292    (18,083)    3,285,305    3,057,123      51,580     (16,416)   3,092,287
                                  -----------    --------  ---------   -----------  -----------    --------   ---------  -----------

HELD TO MATURITY PORTFOLIO:
U.S. Treasury Notes                     2,457          14         --         2,471        2,447          28          --        2,475
U.S. Government Agency                 15,749          13         (9)       15,753       32,274          14         (65)      32,223
Municipal Bonds & Notes                12,500          58        (28)       12,530       12,500          93          (1)      12,592
Corporate Bonds and Notes              49,723         343       (120)       49,946        1,199           3          --        1,202
Money Market Preferred Stock               --          --         --            --        1,000          --          --        1,000
Mortgage-Backed Securities            293,763       2,728     (1,414)      295,077      362,817       2,533      (2,781)     362,569
                                  -----------    --------  ---------   -----------  -----------    --------   ---------  -----------
                                      374,192       3,156     (1,571)      375,777      412,237       2,671      (2,847)     412,061
                                  -----------    --------  ---------   -----------  -----------    --------   ---------  -----------

   Total                          $ 3,702,815    $ 55,448  $ (19,654)  $ 3,738,609  $ 3,554,109    $ 54,251   $ (19,263) $ 3,589,097
                                  ===========    ========  =========   ===========  ===========    ========   =========  ===========


(a)  Stated at fair market value.


                                        6





Webster Financial Corporation and Subsidiaries

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


NOTE 3 - 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  number of diluted common shares,  including the
effect of common  stock  equivalents.  The common stock  equivalents  consist of
common  stock  options and  warrants.  The  weighted-average  shares used in the
calculation  of  net  income  per  share  have  been  adjusted  to  reflect  the
two-for-one  stock split which was  effective for  shareholders  of record as of
April 6, 1998. The weighted-average  number of shares used in the computation of
basic net  income per share for the three and six month  periods  ended June 30,
1998 was  38,020,449  and  37,923,320,  respectively,  and for the three and six
month periods ended June 30, 1997 was 37,479,565 and  37,401,391,  respectively.
The  weighted-average  number  of  shares  used in the  computation  of  diluted
earnings per share for the three and six month  periods  ended June 30, 1998 was
38,798,872 and 38,679,191,  respectively, and for the three and six months ended
June 30, 1997 was 38,734,838 and 38,361,483 respectively.

NOTE 4 - COMPREHENSIVE INCOME

     The provisions of Statement of Financial  Accounting Standards ("SFAS") No.
130, "Reporting  Comprehensive  Income" were adopted as of January 1, 1998. SFAS
No. 130  establishes  standards for the  reporting and display of  comprehensive
income and its components  (such as changes in net unrealized  investment  gains
and losses).  Comprehensive income includes net income and any changes in equity
from  non-owner  sources  that  bypass  the  income  statement.  The  purpose of
reporting  comprehensive  income is to report a measure of all changes in equity
of an enterprise  that result from  recognized  transactions  and other economic
events of the period other than  transactions  with owners in their  capacity as
owners.  Application of SFAS No. 130 will not impact amounts previously reported
for net  income or affect  the  comparability  of  previously  issued  financial
statements.

     The following table summarizes  comprehensive  income for the three and six
month periods ended June 30, 1998 and 1997 (in thousands):



                                                                                Three Months                Six Months
                                                                                Ended June 30,             Ended June 30,
                                                                              1998          1997         1998          1997
                                                                            --------      --------     ---------     ---------
                                                                                                              
Net income                                                                  $  9,400      $ 16,769     $ 29,121      $ 16,466
Other comprehensive income, net of tax
     Unrealized gains (losses) on investments:
         Unrealized holding gains arising during period
              (net of income tax  expense of $1,837 and
              $3,595 for the three and six months ended June 30, 1998,
              respectively,  and $797 and $1,084 for the three and
              six months ended June 30, 1997, respectively)                    2,537         1,274        4,964         1,732

         Less reclassification adjustment for gains included in
              net income (net of income tax expense of $2,811 and
              $4,048 for the three and six months ended June 30, 1998,
              respectively,  and $115 and $176 for the three and
              six months ended June 30, 1997, respectively)                    3,882           184        5,590           281
                                                                            --------      --------     --------      --------
     Other comprehensive income (loss)                                        (1,345)        1,090         (626)        1,451
                                                                            --------      --------     --------      --------
     Comprehensive income                                                   $  8,055      $ 17,859     $ 28,495      $ 17,917
                                                                            ========      ========     ========      ========




                                        7





Webster Financial Corporation and Subsidiaries

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



NOTE 5 - FORECLOSED PROPERTY EXPENSES AND PROVISIONS, NET

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



                                                                            Three Months                  Six Months
                                                                            Ended June 30,              Ended June 30,
                                                                           1998        1997           1998         1997
                                                                          -----      -------          -----       ------
                                                                                                          
              Gain on Sale of Foreclosed Property, Net                     $(67)     $  (294)         $(407)      $ (442)
              Provision for Losses on Foreclosed Property                    37          120            245          278
              Rental Income                                                  (8)         (36)           (65)         (87)
              Foreclosed Property Expenses                                  191          884            786        1,752
                                                                          -----      -------          -----       ------
              Foreclosed Property Expenses and Provisions, Net            $ 153      $   674          $ 559       $1,501
                                                                          =====      =======          =====       ======



NOTE 6 - REVERSE REPURCHASE AGREEMENTS

     At June 30,  1998,  Webster  had  short  term  borrowings  through  reverse
repurchase  agreements  outstanding.  Information  concerning  borrowings  under
reverse repurchase agreements is summarized below (dollars in thousands):



                                                                         WEIGHTED
     BALANCE AT                                   WEIGHTED                AVERAGE                   BOOK VALUE        MARKET VALUE
   JUNE 30, 1998             TERM               AVERAGE RATE           MATURITY DATE               OF COLLATERAL      OF COLLATERAL
   -------------             ----               ------------           -------------               -------------      -------------
                                                                                                            
    $895,952            1 to 12 months              5.79%              Less than 2 months            $951,126         $907,039


     The securities  underlying the reverse  repurchase  agreements are all U.S.
Agency collateral and have been delivered to the  broker-dealers who arrange the
transactions.  Webster uses reverse repurchase  agreements when the cost of such
borrowings  is less than other  funding  sources.  The  average  balance and the
maximum amount of  outstanding  reverse  repurchase  agreements at any month-end
during the 1998 second quarter was $1.1 billion and $1.2 billion,  respectively.
The outstanding  balance of reverse  repurchase  agreements at June 30, 1997 was
$453.7 million.

NOTE 7 - SHAREHOLDERS' EQUITY

     On April 15, 1998,  Webster  acquired  Eagle  through a merger  transaction
accounted  for as a pooling  of  interests.  Prior to the  acquisition,  Eagle's
fiscal  year  ended  September  30.  In  recording  this  pooling  of  interests
transaction,  Eagle's financial statements as of and for the twelve months ended
September  30,  1997,  1996 and 1995  were  combined  with  Webster's  financial
statements  as of and for the twelve  months ended  December 31, 1997,  1996 and
1995, respectively. Eagle's unaudited results of operations for the three months
ended December 31, 1997 included net interest  income of $15.7  million,  income
before taxes of $8.0 million and net income of $4.9  million.  An  adjustment of
$4.9 million has been made to increase  shareholders' equity as of June 30, 1998
to reflect Eagle's results of operations for the three months ended December 31,
1997.


                                        8





Webster Financial Corporation and Subsidiaries

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

NOTE 8 - ACQUISITION RELATED COSTS

     In  connection  with the  acquisitions  of DS Bancor,  Inc.  ("Derby")  and
People's Savings  Financial Corp.  ("People's"),  that were completed on January
31, 1997 and July 31, 1997,  respectively,  Webster recorded approximately $27.1
million of  merger-related  charges,  of which $19.9 million was recorded in the
six month period ended June 30, 1997. Additionally, Webster recorded an increase
of $7.1 million to the provision for loan losses related to the  acquisitions of
Derby and  People's,  of which $5.6 million was recorded in the six month period
ended June 30, 1997, for conformity to Webster's credit policies.  In connection
with the  acquisition  of Sachem Trust  National  Association on August 1, 1997,
Webster  recorded costs that did not impact the statements of operations as that
transaction was recorded as a purchase transaction.

     In connection  with the  acquisition of Eagle,  that was completed on April
15, 1998, Webster recorded approximately $17.4 million of merger-related charges
during  the three  month  period  ended  June 30,  1998.  Additionally,  Webster
recorded an increase of $1.5 million to the provision for loan losses related to
the acquisitions of Eagle, which was recorded in the three and six month periods
ended June 30, 1998, for conformity to Webster's credit policies.  In connection
with the acquisition of Damman on June 1, 1998, Webster recorded a liability for
costs that did not impact the statements of operations as that  transaction  was
recorded as a purchase transaction.

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



                                                                     Derby            People's             Eagle
                                                                   --------           --------           --------
                                                                                                     
      Balance of acquisition-related accrued liabilities
          at December 31, 1996                                     $     --           $     --           $     --

      Additions:                                                     19,900              7,200                 --
      Payments/Writedowns:
      Compensation (severance and related costs)                     (6,700)            (1,400)                --
      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)            (2,100)                --
                                                                   --------           --------           --------
      Balance of acquisition-related accrued liabilities
           at December 31, 1997                                       5,400              2,400                 --
                                                                   --------           --------           --------

      Additions:                                                         --                 --             17,400
      Payments/Writedowns:
      Compensation (severance and related costs)                         --               (100)            (6,700)
      Data processing contract termination                             (400)                --
      Transaction costs (including investment bankers,
              attorneys and accountants)                                 --                 --             (2,700)

      Merger related and miscellaneous expenses                        (100)              (200)            (2,800)
                                                                   --------           --------           --------
      Balance of acquisition-related accrued liabilities
           at June 30, 1998                                        $  4,900           $  2,100           $  5,200
                                                                   ========           ========           ========


     The remaining accrued liability of $12.2 million  represents,  for the most
part,  accruals for data processing  contract  termination  costs payable over a
future  period  and the  estimated  loss on sale of excess  fixed  assets due to
consolidation of overlapping branch locations.


                                        9





Webster Financial Corporation and Subsidiaries

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

NOTE 9 - ACCOUNTING STANDARDS

     In June 1998, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities." This
statement   establishes   accounting  and  reporting  standards  for  derivative
instruments,   including  certain  derivative   instruments  imbedded  in  other
contracts, (collectively referred to as derivatives) and for hedging activities.
The  accounting  for  changes in the fair value of a  derivative  depends on the
intended  use of the  derivative  and  the  resulting  designation.  Under  this
statement,  an entity  that  elects to apply  hedge  accounting  is  required to
establish at the inception of the hedge the method it will use for assessing the
effectiveness  of the  hedging  derivative  and  the  measurement  approach  for
determining  the  ineffective  aspect  of  the  hedge.  Those  methods  must  be
consistent with the entity's  approach to managing risk.  This statement  amends
SFAS No. 52,  "Foreign  Currency  Translation",  and SFAS No. 107,  "Disclosures
about Fair Value of Financial  Instruments".  This statement supersedes SFAS No.
80, "Accounting for Futures Contracts",  SFAS No. 105,  "Disclosure  Information
about  Financial   Instruments  with   Off-Balance   Sheet  Risk  and  Financial
Instruments with Concentrations of Credit Risk", and SFAS No. 119,  "Disclosures
about Derivative Financial Instruments and Fair Value of Financial Instruments".
SFAS No. 133 is  effective  for all fiscal  quarters of fiscal  years  beginning
after June 15, 1999.  Initial  application of this statement should be as of the
beginning of an entity's fiscal  quarter;  on that date,  hedging  relationships
must be  designated  anew and  documented  pursuant  to the  provisions  of this
statement.  Early  adoption is permitted,  however,  retroactive  application is
prohibited. The Corporation has not yet determined the impact which the adoption
will have on its financial position or results of operations.

     In February  1998,  the FASB issued SFAS No. 132,  "Employer's  Disclosures
about Pensions and Other  Postretirement  Benefits."  This statement  amends the
disclosure  requirements  of  Statements  No.  87,  "Employer's  Accounting  for
Pensions",  No. 88 "Employer's  Accounting for Settlements  and  Curtailments of
Defined  Benefit  Pension  Plans  and for  Termination  Benefits"  and No.  106,
"Employers'  Accounting for  Postretirement  Benefits Other Than Pensions." This
statement standardizes the disclosure  requirements of Statements No. 87 and No.
106 to the extent  practicable  and recommends a parallel  format for presenting
information  about pensions and other  postretirement  benefits.  This statement
addresses  disclosure  only and does not change any  measurement  or recognition
provisions provided in previous statements.  Disclosure  requirements  affecting
amounts related to a company's results of operations should be provided for each
period an income statement is presented and similarly,  disclosure  requirements
affecting amounts related to a company's  statement of financial position should
be presented  for each period a statement of financial  condition is  presented.
This statement is effective for fiscal years  beginning  after December 15, 1997
and will be  adopted by Webster in  connection  with the 1998  annual  financial
statements.  This  statement  will  require  additional  disclosures,  regarding
pensions but it is not expected to have an impact on the Corporation's financial
position or results of operations.

     In June 1997, the FASB issued 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 five
business lines: consumer,  business,  mortgage banking,  insurance 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 adoption.
This  statement  will be adopted in  connection  with the 1998 annual  financial
statements.  This  statement  will  require  additional  disclosures,  regarding
segments but it is not expected to have an impact on the Corporation's financial
position or results of operations.


                                       10





Webster Financial Corporation and Subsidiaries

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

GENERAL

     Webster Financial Corporation ("Webster"),  through its subsidiary, Webster
Bank (the "Bank"),  delivers  financial  services to  individuals,  families and
businesses located throughout Connecticut.  Webster Bank is organized along five
business lines: consumer,  business,  mortgage banking, insurance, 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.

CHANGES IN FINANCIAL CONDITION

     Total  assets  were $9.2  billion at June 30,  1998,  an  increase of $93.3
million from $9.1  billion at December  31, 1997.  The change in total assets is
due  primarily to a net increase in securities  of $147.8  million,  offset by a
decrease  in  loans  receivable,   net  of  $74.9  million  and  a  decrease  in
interest-bearing  deposits of $68.1  million.  The  increase in  securities  was
funded,  in part,  by increases in deposits of $17.3  million and  borrowings of
$21.4 million.

     In June  1998,  Webster  completed  the  bulk  sale  of  $20.6  million  of
nonaccrual  residential  assets, most of which had been associated with previous
bank  acquisitions.  Also, in May 1998, the Bank sold its credit card portfolio,
totaling $31.7 million,  to First USA Bank with which an agency relationship was
established.

     The Cash Surrender  Value of Bank Owned Life Insurance  increased to $102.7
million at June 30, 1998 from $12.8  million at December 31, 1997.  The increase
is due to the purchase of a single premium life insurance  contract of which the
Bank is the beneficiary.  Total  liabilities were $8.4 billion at June 30, 1998,
unchanged from December 31, 1997.

     Shareholders' equity was $548.4 million at June 30, 1998 and $517.3 million
at December 31, 1997.  At June 30, 1998,  the Bank had Tier 1 leveraged,  Tier 1
risk-based,  and total  risk-based  capital ratios of 6.33%,  13.40% and 14.65%,
respectively. The Bank met the regulatory capital requirements to be categorized
as a "well capitalized" institution at June 30, 1998.

     During  the  second  quarter  of 1998,  Webster  repurchased  approximately
300,000  shares of Webster common stock related to the settlement of warrants to
purchase  600,000 shares issued to Fleet  Financial  Group in 1996. The warrants
were issued in  connection  with  Webster's  purchase of 20 former  Shawmut Bank
branches  divested  following  the  Fleet-Shawmut  merger.  The  repurchase  was
accounted for as a reduction of shareholders' equity.

ASSET QUALITY

     Webster devotes significant  attention to maintaining asset quality through
conservative  underwriting  standards,  active servicing of loans,  aggressively
managing  nonperforming  assets and  maintaining  adequate  reserve  coverage on
nonaccrual  assets.  At June 30, 1998,  residential and consumer loans comprised
approximately  87% of the loan portfolio.  All fixed income securities must have
an investment  rating in the top two rating categories by a major rating service
at time of purchase.


                                       11





Webster Financial Corporation and Subsidiaries

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

     A  breakdown  of  loans  receivable,  net by type as of June  30,  1998 and
December 31, 1997 follows (in thousands):



                                                                           June 30, 1998          December 31, 1997
                                                                          --------------         ------------------
                                                                                                         
Residential Mortgage Loans                                                   $3,832,334                 $3,871,438
Commercial Real Estate Loans                                                    394,497                    386,837
Commercial Loans                                                                245,357                    243,302
Consumer Loans (Including Home Equity)                                          505,079                    556,134
                                                                             ----------                 ----------
     Total Loans                                                              4,977,267                  5,057,711
Allowance for Loan Losses                                                       (56,604)                   (62,141)
                                                                            -----------                 ----------
      Loans Receivable, Net                                                  $4,920,663                 $4,995,570
                                                                             ===========                ==========


     Included  above at June 30, 1998 and  December 31, 1997 were loans held for
sale of $3.3 million and $3.5 million, respectively.

     The  following  table  details the  nonaccrual  assets at June 30, 1998 and
December 31, 1997 (in thousands):



                                                                           June 30, 1998           December 31, 1997
                                                                          --------------          ------------------
                                                                                                          
Loans Accounted For on a Nonaccrual Basis:
     Residential Real Estate                                                     $10,110                    $26,640
     Commercial                                                                   17,365                     12,229
     Consumer                                                                      2,204                      3,274
                                                                                 -------                    -------
        Total Nonaccrual Loans                                                    29,679                     42,143

Foreclosed Properties:
     Residential and Consumer                                                      5,342                      7,711
     Commercial                                                                    2,794                      4,513
                                                                                 -------                    -------
         Total Nonaccrual Assets                                                 $37,815                    $54,367
                                                                                 =======                    =======


     The net decrease in nonaccrual  assets of $16.6 million at June 30, 1998 as
compared to the December  31, 1997 balance is due  primarily to the bulk sale of
$20.6 million of nonaccrual  residential assets, as well as payoffs,  foreclosed
property sales and charge-offs.

     At June 30, 1998,  Webster's allowance for losses on loans of $56.6 million
represented  190.7% of nonaccrual  loans and its total  allowances for losses on
nonaccrual  assets of $57.1  million  amounted to 149.0% of  nonaccrual  assets.
Included  in the loan  charge-offs  for the six months  ended June 30, 1998 were
write-downs  of $5.6 million  related to the bulk sale of nonaccrual  assets.  A
detail of the  changes  in the  allowances  for  losses on loans and  foreclosed
property for the six months ended June 30, 1998 follows (in thousands):



                                                                                 Allowances For Losses On
                                                                -----------------------------------------------------
                                                                                Foreclosed              Total
                                                                Loans           Properties       Allowance for Losses
                                                                -----           ----------       --------------------
                                                                                                   
Balance at December 31, 1997                                  $ 62,141          $  1,222               $ 63,363
Provisions for Losses                                            3,800               245                  4,045
Losses Charged to Allowances                                   (10,830)           (1,141)               (11,971)
Recoveries Credited to Allowances                                1,513               106                  1,619
Fiscal Year Adjustment                                             (20)               66                     46
                                                              --------          --------               --------
Balance at June 30, 1998                                      $ 56,604          $    498               $ 57,102
                                                              ========          ========               ========



                                       12





Webster Financial Corporation and Subsidiaries

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

SEGREGATED ASSETS, NET

     Segregated Assets, Net consisted 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 were 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).  Effective January 1,
1998, the balance of all remaining  Segregated  Assets,  totaling $41.0 million,
was  transferred  to the  loan  portfolio.  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.

ASSET/LIABILITY MANAGEMENT

     The goal of  Webster's  asset/liability  policy is to manage  interest-rate
risk so as to maximize net interest  income over time in changing  interest-rate
environments  while maintaining  acceptable levels of risk. Webster must provide
for  sufficient  liquidity  for  daily  operations  while  maintaining  mandated
regulatory  liquidity  levels.  To this end,  Webster's  strategies for managing
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 duration,  GAP and simulation  analysis with
particular  emphasis  on  measuring  changes in the  market  value of equity and
changes in net interest  income in  different  interest-rate  environments.  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.  From such  simulations,  interest
rate risk is quantified and appropriate strategies are formulated.

     As  part  of its  asset/liability  management  strategy,  Webster  utilizes
various interest rate instruments  including short futures  positions,  interest
rate swaps,  interest  rate caps and interest  rate 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 the short
futures positions and trading securities 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  securities  are  marked to fair  value  monthly  with  adjustments  to
shareholders' equity on a tax-effected basis.


                                       13





Webster Financial Corporation and Subsidiaries

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

LIQUIDITY AND CAPITAL RESOURCES

     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,  Webster's  9.36%  Capital Trust I
Capital   Securities  and  Eagle  Financial   Capital  Trust  I  10.00%  Capital
Securities.  There are certain  restrictions  on the payment of dividends by the
Bank to  Webster.  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 June 30, 1998 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.

     Webster  Bank had  mortgage  commitments  outstanding  of  $146.8  million,
non-mortgage  commitments of $28.2  million,  unused home equity credit lines of
$312.1 million and  commercial  lines and letters of credit of $196.7 million at
June 30, 1998.


                                       14





Webster Financial Corporation and Subsidiaries

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

RESULTS OF OPERATIONS

      COMPARISON OF THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 1998 AND
                                  JUNE 30, 1997

GENERAL

     Net  income  for the  three  month  period  ended  June 30,  1998 was $22.6
million, or $0.58 per diluted share, adjusted for acquisition expenses, compared
to $16.8  million or $.43 per  diluted  share for the same  period in 1997.  Net
income for the six month period ended June 30, 1998 was $42.3 million,  or $1.09
per diluted share, adjusted for acquisition expenses,  compared to $31.5 million
or $.82 per diluted  share,  adjusted  for  acquisition  expenses,  for the same
period in 1997.  Including  the  acquisition  related after tax charges of $13.2
million related to Webster's  acquisition of Eagle Financial Corp.  ("Eagle") on
April 15, 1998, Webster reported net income of $9.4 million or $0.24 per diluted
share for the 1998 second quarter.  Including the acquisition  related after tax
charges of $15.0 million  related to Webster's  acquisition  of DS Bancor,  Inc.
("Derby") on January 31, 1997,  Webster  reported net income of $16.5 million or
$0.43 per diluted share for the first six months of 1997.  Diluted  earnings per
share for the 1998 and 1997 periods have been  adjusted to reflect a two-for-one
stock split effective for shareholders of record on April 6, 1998.

NET INTEREST INCOME

     Net interest income for the three and six month periods ended June 30, 1998
amounted to $59.7 million and $123.0  million,  respectively,  compared to $62.8
million and $121.9 million for the  respective  periods in 1997. The increase in
the six month period is primarily attributable to an increased volume of average
interest-earning  assets between the respective  periods.  The net interest rate
spread for the three and six month  periods  ended  June 30,  1998 was 2.48% and
2.59%,  respectively,  compared to 3.05% and 3.07% for the same periods in 1997.
The decrease in interest  rate spread for 1998,  as compared to the same periods
in 1997,  reflects a higher cost of funds in addition to a decrease in the yield
on  interest-earning  assets.  The interest rate spread has been declining since
the fourth  quarter of 1997 due to a high level of  repayments  associated  with
mortgage loans and mortgage  securities and a high relative wholesale  borrowing
cost due to the flattening of the yield curve.

INTEREST INCOME

     Interest  income for the three and six months ended June 30, 1998  amounted
to $159.6 million and $318.8 million,  respectively,  compared to $141.4 million
and $273.1  million,  respectively,  for the  comparable  periods  in 1997.  The
increases  for both  periods  are due  primarily  to a higher  volume of average
interest-earning assets, which were $9.1 billion and $9.0 billion, respectively,
for the 1998 periods and $7.7 billion and $7.4  billion,  respectively,  for the
1997 periods.  The increases  resulting  from higher levels of  interest-earning
assets  in the  current  periods  were  partially  offset  by  lower  yields  on
interest-earning  assets. The yield on interest-earning assets for the three and
six months  ended June 30, 1998 was 7.00% and 7.10%,  respectively,  compared to
7.35% and 7.35%, respectively, for the same periods the previous year.

INTEREST EXPENSE

     Interest  expense for the three and six months ended June 30, 1998 amounted
to $100.0 million and $195.8  million,  respectively,  compared to $78.6 million
and $151.2 million, respectively, for the same periods in 1997. This increase is
due primarily to an increase in average borrowings,  which were $3.0 billion and
$2.8 billion, respectively, for the 1998 periods as compared to $1.6 billion and
$1.3 billion,  respectively,  for the 1997 periods. The cost of interest-bearing
liabilities  increased  to 4.52% and 4.51%,  respectively,  for the 1998 periods
compared  to  4.30%  and  4.28%,  respectively,  for the same  periods  in 1997.
Interest  expense on borrowings for the three and six months ended June 30, 1998
amounted to $43.0 million and $82.1 million,  respectively, as compared to $22.8
million and $38.6 million, respectively, for the same periods in 1997.


                                       15





Webster Financial Corporation and Subsidiaries

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

     The  following  tables  show 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.



THREE MONTHS ENDED JUNE 30,                                           1998                                   1997
- ---------------------------                                ---------------------------          ---------------------------
                                                           AVERAGE             AVERAGE           AVERAGE            AVERAGE
(DOLLARS IN THOUSANDS)                                     BALANCE   INTEREST    YIELD           BALANCE   INTEREST   YIELD
                                                           -------   --------    -----           -------   --------   -----
                                                                                                      
ASSETS:
INTEREST EARNING ASSETS:
Loans                                                   $4,953,184    $95,035    7.66%        $4,964,187    $96,552   7.77%
Securities                                               4,160,018     64,593    6.21          2,732,500     44,803   6.56
                                                        ----------    -------    ----         ----------    -------   ---- 
     TOTAL INTEREST EARNING ASSETS                       9,113,202    159,628    7.00          7,696,687    141,355   7.35
                                                                      -------                               -------
Noninterest Earning Assets                                 496,665                               339,704
                                                        ----------                            ----------
     TOTAL ASSETS                                       $9,609,867                            $8,036,391
                                                        ==========                            ==========
LIABILITIES AND SHAREHOLDERS' EQUITY:
INTEREST BEARING LIABILITIES:
Deposits                                                $5,789,534     57,018   3.93          $5,764,136     55,735   3.94
Borrowings                                               2,994,007     42,959   5.68           1,588,893     22,817   5.70
                                                        ----------    -------    ----         ----------    -------   ----
     TOTAL INTEREST BEARING LIABILITIES                  8,783,541     99,977   4.52           7,353,029     78,552   4.30
                                                        ----------    -------               ------------    -------
Noninterest Bearing Liabilities                             99,057                               106,361
                                                        ----------                            ----------
     TOTAL LIABILITIES                                   8,882,598                             7,459,390
Capital Securities and Preferred Stock of
  Subsidiary Corporation                                   199,577                               100,000
SHAREHOLDERS' EQUITY                                       527,692                               477,001
                                                        ----------                            ----------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY         $9,609,867                            $8,036,391
                                                        ==========                            ==========
NET INTEREST INCOME                                                   $59,651                               $62,803
                                                                      =======                               =======
INTEREST RATE SPREAD                                                             2.48%                                3.05%
                                                                                 =====                                =====
NET YIELD ON AVERAGE INTEREST EARNING ASSETS                                     2.64%                                3.27%
                                                                                 =====                                =====

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



SIX MONTHS ENDED JUNE 30,                                             1998                                   1997
- ---------------------------                                ---------------------------          ---------------------------
                                                           AVERAGE             AVERAGE           AVERAGE            AVERAGE
(DOLLARS IN THOUSANDS)                                     BALANCE   INTEREST    YIELD           BALANCE   INTEREST   YIELD
                                                           -------   --------    -----           -------   --------   -----
                                                                                                      
ASSETS:
INTEREST EARNING ASSETS:
Loans                                                   $4,766,579   $192,893    8.09%        $4,915,947   $190,434   7.75%
Securities                                               4,220,979    125,934    5.97          2,510,358     82,649   6.59
                                                        ----------   --------    ----         ----------   --------   ---- 
     TOTAL INTEREST EARNING ASSETS                       8,987,558    318,827    7.10          7,426,305    273,083   7.35
                                                                     --------                               -------
Noninterest Earning Assets                                 484,309                               349,243
                                                        ----------                            ----------
     TOTAL ASSETS                                       $9,471,867                            $7,775,548
                                                        ==========                            ==========
LIABILITIES AND SHAREHOLDERS' EQUITY:
INTEREST BEARING LIABILITIES:
Deposits                                                $5,796,915    113,693    3.91         $5,768,113    112,534   3.92
Borrowings                                               2,845,271     82,086    5.74          1,352,489     38,649   5.68
                                                        ----------   --------    ----         ----------   --------   ---- 
     TOTAL INTEREST BEARING LIABILITIES                  8,642,186    195,779    4.51          7,120,602    151,183   4.28
                                                        ----------   --------                 ----------    -------
Noninterest Bearing Liabilities                            137,185                                82,002
                                                        ----------                            ----------
     TOTAL LIABILITIES                                   8,779,371                             7,202,604
Capital Securities and Preferred Stock of
  Subsidiary Corporation                                   174,992                               100,000
SHAREHOLDERS' EQUITY                                       517,504                               472,944
                                                        ----------                            ----------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY         $9,471,867                            $7,775,548
                                                        ==========                            ==========
NET INTEREST INCOME                                                  $123,048                              $121,900
                                                                     ========                              ========
INTEREST RATE SPREAD                                                             2.59%                                3.07%
                                                                                 =====                                =====
NET YIELD ON AVERAGE INTEREST EARNING ASSETS                                     2.76%                                3.30%
                                                                                 =====                                =====



                                       16





Webster Financial Corporation and Subsidiaries

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

PROVISION FOR LOAN LOSSES

     The provision for loan losses amounted to $1.9 million and $3.8 million for
the three and six month periods ended June 30, 1998,  respectively,  compared to
$3.3 million and $11.3 million for the respective  periods in 1997.  Included in
the provision for the three and six month periods ended June 30, 1998 was a $1.5
million provision related to loans acquired in the Eagle  Acquisition.  Included
in the provision for the six month period ended June 30, 1997 was a $5.6 million
provision related to loans acquired in the Derby Acquisition.  At June 30, 1998,
the  allowance  for loan  losses was $56.6  million  and  represented  190.7% of
nonaccrual  loans,  compared to $63.4 million and 110.9%,  respectively,  a year
earlier.

NONINTEREST INCOME

     Noninterest  income for the three and six month periods ended June 30, 1998
amounted to $21.8  million  and $37.1  million,  respectively,  compared to $9.7
million  and $19.3  million,  respectively,  for the same  periods in 1997.  The
increase  is due  primarily  to an  increase  in the net  gains  on the  sale of
securities  and loans,  in  addition to  increased  income from fees and service
charges in the 1998  periods.  There were $2.3  million and $2.6  million of net
gains on sales of loans  for the  three  and six  months  ended  June 30,  1998,
respectively,  compared to $203,000  and  $357,000,  respectively,  for the same
periods in 1997. Included in the 1998 periods is the gain of $2.1 million on the
sale of the credit card portfolio.

     There  were  $7.0  million  and  $10.1  million  of net  gains  on sales of
securities  for the three and six  months  ended  June 30,  1998,  respectively,
compared to $268,000 and $676,000,  respectively,  for the same periods in 1997.
During the current three month period,  the Bank sold approximately $350 million
of securities,  most of which were mortgage  securities with  relatively  narrow
spreads to wholesale funding. Fees and service charges increased to $9.6 million
and $19.1  million,  respectively,  for the three and six months  ended June 30,
1998 from $7.7 million and $15.0 million,  respectively, for the same periods in
1997 due primarily to deposit related fees and charges.

NONINTEREST EXPENSES

     Noninterest  expenses  for the three and six  months  ended  June 30,  1998
amounted to $62.8 million and $108.3  million,  respectively,  compared to $41.9
million and $104.0 million for the same respective periods in 1997.  Included in
noninterest  expenses  for the  current  three and six month  periods  are $17.4
million of acquisition  expenses related to the Eagle  acquisition.  Included in
noninterest  expenses  for the  1997 six  month  period  are  $19.9  million  in
acquisition expenses related to the Derby acquisition.  Additionally,  increases
in  salaries  and  employee  benefits,   furniture  and  equipment,   intangible
amortization, capital securities expense and dividends on preferred stock of the
subsidiary  corporation  were offset by decreases in  occupancy  and  foreclosed
property expenses for the three and six month periods.

INCOME TAXES

     Total income tax expense for the three and six month periods ended June 30,
1998 amounted to $7.3 million and $19.0 million, respectively, compared to $10.5
million and $9.4  million,  respectively,  for the same periods in 1997.  Income
taxes for the three  months ended June 30, 1998  decreased  compared to the year
earlier  period due  primarily to lower  income  before taxes as a result of the
$18.9 million of acquisition  related  expenses  recorded in connection with the
Eagle Acquisition. Income taxes for the six months ended June 30, 1998 increased
due to a higher  level of income  before  taxes  compared  to the same period in
1997.


                                       17





Webster Financial Corporation and Subsidiaries

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
- --------------------------------------------------------------------------------

     The  following  table  details  the  estimated  market  value of  Webster's
financial assets at June 30, 1998 if interest rates instantaneously  increase or
decrease 100 basis points.



                                                         Book                 Market           Estimated Market Value Impact
                                                        Value                 Value              -100 BP            +100BP
                                                        -----                 -----              -------            ------
                                                                                                            
Interest-Sensitive Assets
     Trading                                       $    77,527           $    77,527          $      (221)     $      (577)
     Non-Trading                                     8,337,704             8,462,879              122,627         (156,485)
Interest-Sensitive Liabilities                       8,545,420             8,399,586             (123,784)         116,556



     The table above excludes  earning assets that are not directly  impacted by
changes in interest  rates.  These assets  include  equity  securities of $283.7
million (See Note 2 to Consolidated  Financial  Statements) and nonaccrual loans
of $29.7  million  (See "Asset  Quality"  within the MD&A).  Values for mortgage
servicing  rights  have been  included in the table above as changes 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.

     Based  on  Webster's  asset/liability  mix at June 30,  1998,  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 2.1% and an  instantaneous
100 basis point  decline in interest  rates would  decrease net interest  income
over the next twelve months by about 1.5%. The above estimated market values are
subject  to  factors  that  could  cause  actual  results  to  differ  from such
projections and estimates.




                                       18





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

                           PART II - OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS  - Not Applicable

Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

          (a)  Not Applicable

          (b)  Not Applicable

          (c)  On June 1,  1998,  Webster  issued  274,609  shares of its common
               stock to the shareholders of Damman Associates,  Inc.  ("Damman")
               in connection with its acquisition of Damman. The acquisition was
               effected by the merger of Damman and a wholly owned subsidiary of
               Webster.  The transaction was exempt from registration  under the
               Securities  Act  of  1933,  as  amended  (the  "Securities  Act")
               pursuant  to  Section  4(2) of the  Securities  Act,  as it was a
               transaction by an issuer not involving any public offering.

          (d)  Not Applicable

Item 3.   DEFAULTS UPON SENIOR SECURITIES  -  Not Applicable

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

          (a)  Not Applicable

          (b)  Not Applicable

          (c)i.The  following  matters  were  voted  upon  and  approved  by the
               Registrant's  shareholders at the special meeting of shareholders
               on April 2, 1998:

               (I) approval of the  Agreement  and Plan of Merger by and between
               Webster Financial Corporation and Eagle Financial Corp. (Proposal
               1);  (ii)   amendment  to  Webster's   Restated   Certificate  of
               Incorporation  to increase of the number of authorized  shares of
               Webster's  common  stock from 30 million to 50 million  (Proposal
               2). As to Proposal 1,  shareholders  cast  10,585,405  votes for,
               56,879 against,  93,513 abstentions,  and no broker non-votes. As
               to Proposal 2, shareholders cast 10,890,433 votes for,  1,182,355
               against, 100,947 abstentions, and no broker non-votes.

          ii.  The  following  matters  were  voted  upon  and  approved  by the
               Registrant's shareholders at the 1998 annual meeting on April 23,
               1998:

               (I)  re-election  of three  directors  to serve a three year term
               (Proposal  1);  (ii)  amendment  of the 1992  stock  option  plan
               (Proposal  2);  (iii)  approval  of  the  material  terms  of the
               qualified performance-based  compensation plan (Proposal 3); (iv)
               ratification  of the  appointment  of KPMG  Peat  Marwick  LLP as
               independent  auditors of Webster for the year ending December 31,
               1998  (Proposal  4). As to Proposal  1, Joel S.  Becker  received
               12,295,142  votes for election and 157,350  votes were  withheld,
               Harry P. DiAdamo,  Jr. received 12,317,178 votes for election and
               135,313  votes  were   withheld  and  James  C.  Smith   received
               12,318,422  votes for election and 134,069  votes were  withheld.
               There  were no  abstentions  or broker  non-votes  for any of the
               nominees.  Continuing directors include:  Achille A. Apicella, O.
               Joseph Bizzozero,  Jr., John J. Crawford, Robert A. Finkenzeller,
               Walter R.  Griffin,  J. Gregory  Hickey,  C.  Michael  Jacobi and
               Sister  Marguerite  Waite.  As to Proposal 2,  shareholders  cast
               9,279,854 votes for, 666,995 against, 167,181 abstentions, and no
               broker non- votes. As to Proposal 3, shareholders cast 11,673,935
               votes for, 613,369 against,  165,181  abstentions,  and no broker
               non-votes.  As to Proposal 4,  shareholders cast 12,364,098 votes
               for, 24,636 against, 63,754 abstentions, and no broker non-votes.


                                       19





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

          (d)  Not Applicable

Item 5.   OTHER INFORMATION

          5.1 On  June 1,  1998,  Webster  completed  its  previously  announced
     acquisition with Damman Insurance Associates, Inc.

          5.2 During June 1998,  Webster's Board of Directors approved a 500,000
     share common stock repurchase program.

          5.3 During June 1998, Webster repurchased approximately 300,000 shares
     of Webster  common stock related to the  settlement of warrants to purchase
     600,000 shares issued to Fleet Financial Group in 1996.

Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

          (a)  Exhibits

               Exhibit No. 10.1 Amendment No. 3 to the 1992 Stock Option Plan.

               Exhibit No. 10.2 Qualified  Performance-Based  Compensation  Plan
                                (incorporated herein by reference from Exhibit A
                                to the Corporation's  definitive proxy materials
                                for the 1998 Annual Meeting of Shareholders).

               Exhibit No. 10.3 First  Amended and Restated  Directors  Retainer
                                Fees Plan.

               Exhibit No. 27 Financial Data Tables.

          (b)  Reports on Form 8-K

               Webster filed the following  Current  Report on Form 8-K with the
               Securities  and  Exchange  Commission  (the  ("SEC")  during  the
               quarter ended June 30, 1998:

               Current  Report on Form 8-K filed with the SEC on April 30,  1998
               (announcing the completion of Webster's  acquisition of Eagle and
               the amendment of the Restated  Certificate of  Incorporation  and
               Bylaws of the Corporation).


                                       20





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

                                   SIGNATURES

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

                          WEBSTER FINANCIAL CORPORATION
                          -----------------------------
                                   Registrant



Date:    August 14, 1998                By:/s/ John V. Brennan
       -------------------                 --------------------
                                           John V. Brennan
                                           Executive Vice President
                                           Chief Financial Officer and Treasurer
                                           Principal Financial Officer
                                           Principal Accounting Officer







                                       21





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


                                  EXHIBIT INDEX

Exhibit No.    Description

10.1           Amendment No. 3 to the 1992 Stock Option Plan.

10.2           Qualified   Performance-Based   Compensation  Plan  (incorporated
               herein  by  reference   from  Exhibit  A  to  the   Corporation's
               definitive  proxy  materials  for  the  1998  Annual  Meeting  of
               Shareholders).

10.3           First Amended and Restated Directors Retainer Fees Plan.

27             Financial Data Tables.






                                       22