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

                                    FORM 10-Q


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

For the period ending                     JUNE 30, 1999
                               -------------------------------------------------
                                       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 Identification No.)
incorporation or organization)

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 each of the issuer's classes
of common stock, as of the latest practicable date.


  Common Stock (par value $ .01)                 38,064,716 SHARES
- ----------------------------------   -------------------------------------------
               Class                  Issued and Outstanding at August 5, 1999

                                       1






Webster Financial Corporation and Subsidiaries

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




                                      INDEX





                                                                                                                   PAGE NO.
                                                                                                                   --------
                                                                                                                
PART I - FINANCIAL INFORMATION


     Consolidated Statements of Condition at June 30, 1999 and December 31, 1998                                       3


     Consolidated Statements of Operations for the Three and Six Months Ended June 30, 1999 and 1998                   4


     Consolidated Statements of Cash Flows for the Six Months Ended June 30, 1999 and 1998                             5


     Condensed Notes to Consolidated Financial Statements                                                              7


     Management's Discussion and Analysis of Consolidated Financial Statements                                        16


     Quantitative and Qualitative Disclosures about Market Risk                                                       23


     Forward Looking Statements                                                                                       23


     Year 2000 Readiness Disclosure Statement                                                                         24


PART II - OTHER INFORMATION                                                                                           25



SIGNATURES                                                                                                            27


EXHIBIT INDEX                                                                                                         28


                                       2




Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF CONDITION (UNAUDITED)
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------





                                                                                          JUNE 30,            DECEMBER 31,
                                                                                            1999                  1998
                                                                                           ------                ------
                                                                                                    
ASSETS

Cash and Due from Depository Institutions                                           $     161,332         $     173,863
Interest-bearing Deposits                                                                   6,658                 3,560
Securities: (Note 2)
   Trading, at Fair Value                                                                  70,561                91,114
   Available for Sale, at Fair Value                                                    2,693,847             2,969,822
   Held to Maturity, (Fair Value: $338,802 in 1999;
        $404,365 in 1998)                                                                 346,826               401,154
Loans Receivable, Net                                                                   5,278,808             4,993,509
Accrued Interest Receivable                                                                55,883                55,012
Premises and Equipment, Net                                                                85,883                79,324
Foreclosed Properties, Net                                                                  3,939                 3,526
Intangible Assets                                                                         139,338                78,380
Cash Surrender Value of Life Insurance                                                    144,788               141,059
Prepaid Expenses and Other Assets                                                          69,127                43,594
                                                                                        ---------             ---------
   TOTAL ASSETS                                                                     $   9,056,990         $   9,033,917
                                                                                        =========             =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits                                                                            $   5,719,866         $   5,651,273
Federal Home Loan Bank Advances                                                         1,394,404             1,774,560
Reverse Repurchase Agreements and Other Borrowings (Note 6)                             1,082,045               738,921
Advance Payments by Borrowers for Taxes and Insurance                                      10,976                32,293
Accrued Expenses and Other Liabilities                                                     84,684                82,414
                                                                                        ---------             ---------
   TOTAL LIABILITIES                                                                    8,291,975             8,279,461
                                                                                        ---------             ---------

Corporation-Obligated Mandatorily Redeemable Capital
   Securities of Subsidiary Trusts Holding Solely Junior Subordinated
        Debentures of the Corporation (Note 12)                                           150,000               150,000
Preferred Stock of Subsidiary Corporation                                                  49,577                49,577

SHAREHOLDERS' EQUITY (NOTE 7)
   Common stock, $.01 par value:
   Authorized - 50,000,000 shares;
   Issued - 38,479,422 shares at June 30, 1999 and
        38,353,424 shares at December 31, 1998                                                385                   384
Paid-in Capital                                                                           254,102               249,819
Retained Earnings                                                                         351,352               314,791
Less Treasury Stock at cost, 470,815 shares at June 30, 1999
   and 1,026,770 shares at December 31, 1998                                             (13,286)               (27,914)
Less Employee Stock Ownership Plan Shares Purchased with Debt                             (1,128)                (1,339)
Accumulated Other Comprehensive (Loss) Income                                            (25,987)                19,138
                                                                                        ---------             ---------
   TOTAL SHAREHOLDERS' EQUITY                                                             565,438               554,879
                                                                                        ---------             ---------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                       $   9,056,990         $   9,033,917
                                                                                        =========             =========



See accompanying notes to condensed consolidated financial statements.

                                       3


Webster Financial Corporation and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(Dollars in thousands, except share data)
- --------------------------------------------------------------------------------


                                                                       THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                            JUNE 30,                         JUNE 30,
                                                                           ----------                       ----------
                                                                       1999           1998             1999           1998
                                                                       ----           ----             ----           ----
                                                                                                   
INTEREST INCOME:
Loans                                                         $      95,669     $    95,035    $     188,894   $    192,893
Securities and Interest-bearing Deposits                             49,844          64,593          102,528        125,934
                                                                    -------         -------          -------        -------
   Total Interest Income                                            145,513         159,628          291,422        318,827
                                                                    -------         -------          -------        -------

INTEREST EXPENSE:
Deposits                                                             46,906          57,018           95,486        113,693
Borrowings                                                           31,519          42,959           65,261         82,086
                                                                    -------         -------          -------        -------
   Total Interest Expense                                            78,425          99,977          160,747        195,779
                                                                    -------         -------          -------        -------

NET INTEREST INCOME                                                  67,088          59,651          130,675        123,048
Provision for Loan Losses                                             2,100           1,900            4,100          3,800
                                                                    -------         -------          -------        -------
Net Interest Income After Provision for Loan Losses                  64,988          57,751          126,575        119,248
                                                                    -------         -------          -------        -------

NONINTEREST INCOME:
Fees and Service Charges                                             14,057           9,552           26,943         19,065
Gain on sale of loans and loan servicing, net                           634           2,299            1,439          2,565
Gain on sale of securities, net                                       1,712           7,028            3,419         10,126
Other noninterest income                                              3,757           2,931            7,856          5,380
                                                                    -------         -------          -------        -------
   Total noninterest income                                          20,160          21,810           39,657         37,136
                                                                    -------         -------          -------        -------

NONINTEREST EXPENSES:
Salaries and Employee Benefits                                       21,430          19,219           42,396         38,756
Occupancy Expense of Premises                                         4,434           3,892            8,771          7,767
Furniture and Equipment Expenses                                      4,799           4,271            9,481          8,638
Intangible Amortization                                               3,091           2,363            5,610          4,662
Marketing Expenses                                                    2,203           2,140            4,350          4,029
Acquisition-Related Expenses                                             --          17,400               --         17,400
Capital Securities Expense                                            3,662           3,692            7,323          7,354
Dividends on Preferred Stock of Subsidiary Corporation                  980           1,038            2,000          2,076
Other Operating Expenses (Note 5)                                     9,416           8,833           18,152         17,629
                                                                    -------         -------          -------        -------
   Total Noninterest Expenses                                        50,015          62,848           98,083        108,311
                                                                    -------         -------          -------        -------

Income Before Income Taxes                                           35,133          16,713           68,149         48,073
Income Taxes (Note 13)                                               11,946           7,313           23,171         18,952
                                                                    -------         -------          -------        -------

NET INCOME AVAILABLE TO COMMON SHAREHOLDERS                     $    23,187     $     9,400      $    44,978     $   29,121
                                                                    =======          ======          =======        =======

Net Income Per Common Share: (Note 3)
   Basic                                                              $0.63           $0.25            $1.23          $0.77
   Diluted                                                            $0.61           $0.24            $1.20          $0.75

Dividends Declared Per Common Share                                   $0.12           $0.11            $0.23          $0.21


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,
                                                                                   1999                   1998
                                                                                 -------               --------
                                                                                              
OPERATING ACTIVITIES:
Net Income                                                                   $    44,978            $    29,121
Adjustments to Reconcile Net Income to Net
   Cash Provided by Operating Activities:
   Provision for Loan Losses                                                       4,100                  3,800
   Provision for Foreclosed Property Losses                                           75                    245
   Provision for Depreciation and Amortization                                     6,372                  6,013
   Amortization of Securities Premiums, Net                                        1,987                  1,654
   Amortization of Hedging Costs, Net                                              2,331                  2,301
   Amortization and Write-down of Intangibles                                      5,610                  4,662
   Amortization of Mortgage Servicing Rights                                         860                    921
   Gains on Sale of Foreclosed Properties, Net                                      (319)                  (562)
   Gains on Sale of Loans and Securities, Net                                     (4,574)               (12,502)
   Gains on Trading Securities, Net                                                 (284)                  (189)
   Decrease in Trading Securities                                                 20,838                 27,140
   Loans Originated for Sale                                                    (113,640)               (17,625)
   Sale of Loans, Originated for Sale                                            111,678                 79,124
   Decrease (Increase) in Interest Receivable                                      1,134                   (384)
   Increase (Decrease) in Accrued Expenses and Other Liabilities, Net             10,302                (54,596)
   Increase in Cash Surrender Value of Life Insurance                             (3,729)                (2,212)
   (Decrease) Increase in Interest Payable                                        (7,353)                 2,484
   Decrease in Prepaid Expenses and Other Assets, Net                              6,231                  2,716
   Pooling Adjustments, Net                                                           --                  7,860
                                                                              ----------               --------
     Net Cash Provided by Operating Activities                                    86,597                 79,971
                                                                              ----------               --------

INVESTING ACTIVITIES:
   Purchases of Securities, Available for Sale                                  (529,911)            (1,498,887)
   Purchases of Securities, Held to Maturity                                        (814)               (49,717)
   Maturities of Securities                                                      177,420                 72,420
   Proceeds from Sale of Securities, Available for Sale                          211,616                872,010
   Proceeds from Sale of Securities, Held to Maturity                             15,458                     --
   Principal Collected on Securities                                             438,079                569,909
   Purchases of Life Insurance                                                        --                (87,700)
   Net (Increase) Decrease in Interest-bearing Deposits                           (1,734)                65,664
   Loans Purchased                                                                    --                (66,173)
   Net (Increase) Decrease in Loans                                              (78,766)                67,110
   Proceeds from Sale of Foreclosed Properties                                     4,067                  8,197
   Purchases of Premises and Equipment, Net                                       (5,414)               (11,497)
   Cash Received through Purchase Acquisitions                                    16,706                  1,688
                                                                              ----------               --------
     Net Cash Provided (Used) by Investing Activities                            246,707                (56,976)
                                                                              ----------               --------

FINANCING ACTIVITIES:
   Net (Decrease) Increase in Deposits                                          (214,689)                   430
   Repayment of FHLB Advances                                                 (2,037,114)            (2,645,554)
   Proceeds from FHLB Advances                                                 1,656,959              2,599,870
   Repayment of Reverse Repurchase Agreements & Other Borrowings             (16,246,699)            (5,192,771)
   Proceeds from Reverse Repurchase Agreements & Other Borrowings             16,585,065              5,218,471
   Net (Decrease) Increase in Advance Payments for Taxes and Insurance           (21,317)                 2,522
   Cash Dividends to Common and Preferred Shareholders                            (8,414)               (10,143)
   Common Stock Repurchased                                                      (65,429)               (10,305)
   Exercise of Stock Options                                                       5,803                  7,719
                                                                              ----------               --------
     Net Cash Used by Financing Activities                                      (345,835)               (29,761)
                                                                              ----------               --------
   Decrease in Cash and Cash Equivalents                                         (12,531)                (6,766)
   Cash and Cash Equivalents at Beginning of Period                              173,863                151,322
                                                                              ----------               --------
   Cash and Cash Equivalents at End of Period                                $   161,332           $    144,556
                                                                              ==========               ========


                                       5

Webster Financial Corporation and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(Dollars in thousands)
- --------------------------------------------------------------------------------


                                                                                    SIX MONTHS ENDED JUNE 30,
                                                                                    -------------------------
                                                                                   1999                   1998
                                                                                 -------               --------
                                                                                                
SUPPLEMENTAL DISCLOSURES:
     Income Taxes Paid                                                          $ 15,069               $ 25,386
     Interest Paid                                                               166,873                192,405


SUPPLEMENTAL SCHEDULE OF NONCASH OPERATING, INVESTING AND FINANCING ACTIVITIES:
     Transfer of loans to foreclosed properties                                    4,432                 10,963




ASSETS ACQUIRED AND LIABILITIES  ASSUMED IN PURCHASE BUSINESS  COMBINATIONS WERE
AS FOLLOWS:





                                                             SIX MONTHS ENDED JUNE 30, 1999        SIX MONTHS ENDED JUNE 30, 1998
                                                             ------------------------------        ------------------------------
                                                                                                       
Cash and cash equivalents acquired, net of cash paid                    $    16,706                          $     1,688
Fair value of all other tangible and intangible assets acquired             354,666                                9,648
Common stock issued                                                         (77,032)                              (9,268)
                                                                        -----------                          -----------
Fair value of liabilities assumed                                       $   294,340                          $     2,066




See accompanying notes to condensed consolidated financial statements.

                                       6


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, 1999 are not  necessarily  indicative  of the
results which may be expected for the year as a whole.

       Effective  January 1, 1999,  Webster  acquired Access National  Mortgage,
Inc.  ("Access").  On April 21, 1999,  Webster  acquired  Maritime  Bank & Trust
Company  ("Maritime")  and on May  19,  1999,  acquired  Village  Bancorp,  Inc.
("Village").  Theses  transactions  were  all  accounted  for as  purchases  and
therefore  results  are  reported  only  for  the  periods   subsequent  to  the
acquisition dates (see Note 7).

       These  financial  statements  should  be read  in  conjunction  with  the
financial  statements  and  notes  thereto  included  in the  Webster  Financial
Corporation  1998 Annual  Report to  Shareholders.  The  consolidated  financial
statements include the accounts of Webster Financial Corporation ("Webster") and
its  subsidiaries,  Webster  Bank (the "Bank") and Damman  Insurance  Associates
("Damman").


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.


                                       7


Webster Financial Corporation and Subsidiaries

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

NOTE 2 - SECURITIES (continued)

     A summary of securities follows (in thousands):



                                                  June 30, 1999                                  December 31, 1998
                                    ------------------------------------------       ---------------------------------------
                                                  Gross Unrealized                                 Gross Unrealized
                                    Amortized    -------------------     Fair        Amortized    ------------------    Fair
                                     Cost         Gains      Losses      Value         Cost        Gains     Losses     Value
                                     ----         -----      ------      -----         ----        -----     ------     -----

                                                                                            
TRADING SECURITIES:
Mortgage-backed Securities      $     70,561(a) $    --   $     --    $   70,561     $  91,114(a) $    --  $      --  $   91,114

AVAILABLE FOR SALE PORTFOLIO:
U.S. Treasury Notes                   31,097         25       (140)       30,982        13,514        123         --      13,637
U.S. Government Agency                17,959         62        (77)       17,944        16,501        278         --      16,779
Municipal Bonds and Notes             14,689          9       (108)       14,590        14,688        516         --      15,204
Corporate Bonds and Notes             76,026         10     (5,330)       70,706        81,452        454    (2,148)      79,758
Equity Securities                    212,768      9,752     (5,299)      217,221       211,871      7,241    (4,664)     214,448
Mortgage-backed Securities         2,370,475     10,564    (47,764)    2,333,275     2,582,759     39,937    (5,248)   2,617,448
Purchased Interest-rate Contracts     13,655         --     (4,526)        9,129        15,985         --    (3,437)      12,548
                                   ---------     ------    --------    ---------     ---------     ------   --------   ---------
                                   2,736,669     20,422    (63,244)    2,693,847     2,936,770     48,549   (15,497)   2,969,822
                                   ---------     ------    --------    ---------     ---------     ------   --------   ---------

HELD TO MATURITY PORTFOLIO:
U.S. Treasury Notes                   10,845         --        (63)       10,782         2,455         12         --       2,467
U.S. Government Agency                 4,553          5         (5)        4,553         6,000         15         --       6,015
Municipal Bonds and Notes             22,649          3       (391)       22,261        12,500        347         --      12,847
Corporate Bonds and Notes            135,607         51     (6,797)      128,861       151,536      2,626    (1,171)     152,991
Mortgage-backed Securities           173,172      1,016     (2,213)      171,975       228,663      2,426    (1,044)     230,045
                                   ---------     ------    --------    ---------     ---------     ------   --------   ---------
                                     346,826      1,075     (9,469)      338,432       401,154      5,426    (2,215)     404,365
                                   ---------     ------    --------    ---------     ---------     ------   --------   ---------

   Total                        $  3,154,056    $21,497   $(72,713)   $3,102,840    $3,429,038    $53,975  $(17,712)  $3,465,301
                                   =========     ======    ========    =========     =========     ======   ========   =========


(a) Stated at fair market value.

       During the second quarter of 1999, Webster acquired Maritime and Village.
At the dates of  acquisition,  Maritime only held available for sale  securities
that totaled $20.5 million and Village held available for sale  securities  that
totaled  $11.4  million  and held to  maturity  securities  that  totaled  $26.9
million. On a combined basis, the securities  portfolio increased  approximately
$58.8 million due to the acquisitions.

       During  the  first  quarter  of  1999,  Webster  sold  $15.5  million  of
securities classified as held to maturity, which resulted in a loss of $193,000.
The securities were sold due to a regulator's request that Webster divest of the
holdings as the securities did not meet regulatory guidelines, which were issued
subsequent to the acquisition of the securities.


NOTE 3 - NET INCOME PER COMMON SHARE

       Basic net income per common  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 common 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 common 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  common  share for the three and six month
periods ended June 30, 1999 was 37,095,498 and 36,682,728, respectively, and for
the  three  and six  month  periods  ending  June 30,  1998 was  38,020,449  and
37,923,320,  respectively.  The  weighted-average  number of shares  used in the
computation of diluted earnings per

                                       8



Webster Financial Corporation and Subsidiaries

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



common  share  for the  three  and six month  periods  ended  June 30,  1999 was
37,751,574 and 37,338,282, respectively, and for the three and six month periods
ended June 30, 1998 was 38,798,872 and 38,679,191, 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 following table summarizes comprehensive income for the three and six
month periods ended June 30, 1999 and 1998 (in thousands):



                                                                                     Three Months Ended         Six Months Ended
                                                                                          June 30,                 June 30,
                                                                                          --------                 --------
                                                                                      1999         1998         1999        1998
                                                                                      ----         ----         ----        ----
                                                                                                              
Net income                                                                        $   23,187     $  9,400   $   44,978  $  29,121
Other comprehensive (loss) income, net of tax
    Unrealized (losses) gains on investments available for sale:
        Unrealized holding (losses) gains arising during period
            (net of income tax (benefit) of $(14,016) and
            $(22,137) for the three and six months ended June 30,
            1999, respectively, and $1,837 and $3,595 for the three
            and six months ended  June 30, 1998, respectively)                       (27,207)       2,537      (42,972)      4,964
        Less reclassification adjustment for gains included in net
            income (net of income tax expense of $695 and $1,109 for
            the three and six months ended June 30, 1999, respectively,
            and $2,811 and $4,048 for the three and six months ended
            June 30, 1998, respectively)                                               1,348        3,882        2,153       5,590
                                                                                    ---------     --------    ---------   ---------
     Other comprehensive loss                                                        (28,555)      (1,345)     (45,125)       (626)
                                                                                    ---------     --------    ---------   ---------
     Comprehensive (loss) income                                                  $   (5,368)    $  8,055   $     (147) $   28,495
                                                                                    =========     ========    =========   ========





NOTE 5 - FORECLOSED PROPERTY EXPENSES AND PROVISIONS, NET

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



                                                                                     Three Months Ended         Six Months Ended
                                                                                          June 30,                 June 30,
                                                                                          --------                 --------
                                                                                      1999         1998         1999        1998
                                                                                      ----         ----         ----        ----
                                                                                                              
         Gain on sale of foreclosed property, net                                   $   (108)    $    (67)    $   (319)  $    (407)
         Provision for losses on foreclosed property                                      75           37           75         245
         Rental income                                                                   (17)          (8)         (34)        (65)
         Foreclosed property expenses                                                    119          191          288         786
                                                                                        ----         ----         ----        ----
         Foreclosed property expenses and provisions, net                           $     69     $    153     $     10   $     559


                                       9




Webster Financial Corporation and Subsidiaries

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



NOTE 6 - REVERSE REPURCHASE AGREEMENTS

         At June 30, 1999, Webster had short-term 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, 1999              TERM            AVERAGE RATE            MATURITY DATE         OF COLLATERAL        OF COLLATERAL
- -------------              ----            ------------            -------------         -------------        ----------------------
                                                                                             
     $ 881,549        1 to 11 months           5.24%            Less than 2 months        $891,908               $891,512


         The  securities  underlying the reverse  repurchase  agreements are all
U.S. Agency collateral and have been delivered to  broker-dealers.  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
short-term reverse repurchase agreements at any month-end during the 1999 second
quarter was $850.8 million and $888.7  million,  respectively.  The  outstanding
balance at December 31, 1998 was $589.4 million.

NOTE 7 - SHAREHOLDERS' EQUITY

       Webster,  during the second  quarter  1999  period,  repurchased  441,847
shares of its common stock.  The total cost of the repurchased  shares was $12.8
million  with an average  per share cost of  approximately  $29.07.  For the six
month period ended June 30, 1999, Webster  repurchased 2.3 million shares of its
common stock at a total cost of $65.4  million with an average per share cost of
$29.04.

       On May 19, 1999, Webster  consummated its acquisition of Village Bancorp,
Inc. In connection with the  acquisition,  Webster  reissued  approximately  1.7
million common shares from treasury valued at $47.7 million.

       On April 21, 1999, Webster consummated its acquisition of Maritime Bank &
Trust  Company.   In  connection   with  the   acquisition,   Webster   reissued
approximately 779,000 common shares from treasury valued at $22.1 million.

       Effective  January 1, 1999,  Webster  acquired Access National  Mortgage,
Inc., an Internet-based  residential  mortgage origination company that became a
subsidiary of Webster Bank. In connection with the  acquisition,  Webster issued
125,998 shares of its common stock valued at approximately $3.5 million.

       Net income for the current  year six month  period was $45.0  million and
$8.4  million  has  been  paid in  dividends  to  common  shareholders  from net
earnings.


NOTE 8 - ACQUISITION-RELATED COSTS

       Webster consummated the acquisitions of Maritime and Village on April 21,
1999 and May 19, 1999,  respectively.  These  acquisitions were accounted for as
purchases, and therefore,  related acquisition costs are included in the cost of
the acquired  company and have not impacted the statement of operations  for the
current period.

                                       10


Webster Financial Corporation and Subsidiaries

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

       In connection with the  acquisitions of Eagle Financial Corp.  ("Eagle"),
MidConn Bank ("MidConn"),  People's Savings Financial Corp. ("People's"), and DS
Bancor, Inc. ("Derby") that were completed on April 15, 1998, May 31, 1997, July
31, 1997, and January 31, 1997 Webster recorded  approximately  $47.2 million of
acquisition-related charges. Additionally,  Webster recorded an increase of $8.7
million to the provision for loan losses related to the  acquisitions  of Eagle,
Derby and People's  during 1998 and 1997,  for  conformity  to Webster's  credit
policies. There are no further  acquisition-related  accrued liabilities related
to MidConn.

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


                                                                         Derby             People's              Eagle
                                                                         -----             --------              -----
                                                                                                  
Balance of acquisition-related accrued liabilities
   at December 31, 1998                                              $   3,800             $ 1,600           $   1,400
                                                                         -----               -----               -----

Payments/Writedowns:
Compensation (severance and related costs)                                  --                  --                  --
Data processing contract termination                                      (362)                 --                  --
Branch closure costs                                                       (64)                (38)               (177)
Building costs                                                              --                (145)                 --
Acquisition-related and miscellaneous expenses                              --                  --                (220)
                                                                         -----               -----               -----
Balance of acquisition-related accrued liabilities
   at June 30, 1999                                                  $   3,374             $ 1,417           $   1,003
                                                                         =====               =====               =====

       The remaining total accrued liability of $5.8 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.


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  embedded  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.  SFAS No.  133, as
amended,  is effective for all fiscal  quarters of fiscal years  beginning after
June  15,  2000.  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.  Management  is in the  process  of  evaluating  the  impact of this
statement on its financial position and results of operations.

                                       11



Webster Financial Corporation and Subsidiaries

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


NOTE 10 - PENDING ACQUISITIONS

       On June 30, 1999, Webster announced a definitive agreement to acquire New
England  Community  Bancorp,  Inc.  ("NECB"),  in  a  tax-free,  stock-for-stock
exchange.  NECB is a Connecticut  based  multi-bank  holding  company with three
subsidiary  Connecticut banks, one New Hampshire  subsidiary bank and a mortgage
company with offices in both states.  Based on the terms of the agreement,  NECB
shareholders  will receive 1.06 shares of Webster common stock for each share of
NECB common stock held.  Webster  expects to record the transaction as a pooling
of interests and record after-tax  acquisition  related charges of $9.3 million.
The transaction is currently expected to close in the fourth quarter of 1999.


NOTE 11 - BUSINESS SEGMENTS

       Webster has four segments for business segment reporting purposes.  These
segments  include  consumer  banking,  business  banking,  mortgage  lending and
treasury.  The organizational  hierarchies that define the business segments are
periodically reviewed and revised.  Results may be restated in future periods to
reflect changes in methodologies  and  organizational  structure.  The following
table  presents the  statement  of  operations  and total  assets for  Webster's
reportable segments.

                                       12


Webster Financial Corporation and Subsidiaries

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

NOTE 11 - BUSINESS SEGMENTS (continued)

Operating income and total assets by business segment are as follows:

Three Months Ended June 30, 1999


                                         Consumer       Business        Mortgage            All          Total
(In thousands)                            Banking        Banking         Lending         Treasury        Other       Segments
                                          -------        -------         -------         --------        -----       --------
                                                                                                  
Net Interest Income                      $ 43,476      $  7,382        $   14,261      $    1,935      $    34      $   67,088
Provision for Loan Losses                     270           873               957              --           --           2,100
                                          -------        ------          --------        --------        -----       ---------
Net Interest Income After Provision        43,206         6,509            13,304           1,935           34          64,988
Noninterest Income                         10,217           550             2,506           4,587        2,622          20,482
Noninterest Expense                        31,886         3,517               511           5,344        3,094          44,352
                                          -------        ------          --------        --------        -----       ---------
Income Before Income Taxes                 21,537         3,542            15,299           1,178        (438)          41,118
Income Taxes                                6,998         1,127             4,618             355        (153)          12,945
                                          -------        ------          --------        --------        -----       ---------
Net Income (Loss) After Taxes            $ 14,539      $  2,415        $   10,681      $      823      $ (285)      $   28,173
                                          -------        ------          --------        --------        -----       ---------
Total Assets at Period End               $898,284      $834,909        $3,876,014      $3,424,024      $23,759      $9,056,990


Three Months Ended June 30, 1998


                                         Consumer       Business        Mortgage            All          Total
(In thousands)                            Banking        Banking         Lending         Treasury        Other       Segments
                                          -------        -------         -------         --------        -----       --------
                                                                                                  
Net Interest Income                      $ 26,288      $  8,078        $   20,001      $    5,088      $   196      $   59,651
Provision for Loan Losses                     252           262             1,386              --           --           1,900
                                          -------        ------          --------        --------        -----       ---------
Net Interest Income After Provision        26,036         7,816            18,615           5,088          196          57,751
Noninterest Income                          7,745           257             1,879           8,998        1,597          20,476
Noninterest Expense                        22,187         3,253             1,630          10,314        2,296          39,680
                                          -------        ------          --------        --------        -----       ---------
Income (Loss) Before Income Taxes          11,594         4,820            18,864           3,772        (503)          38,547
Income Taxes                                4,289         1,783             6,980           1,396        (186)          14,262
                                          -------        ------          --------        --------        -----       ---------
Net Income (Loss) After Taxes            $  7,305      $  3,037        $   11,884      $    2,376      $ (317)      $   24,285
                                          -------        ------          --------        --------        -----       ---------
Total Assets at Period End               $731,897      $501,792        $3,728,328      $4,203,443      $23,683      $9,189,143
                                          -------        ------          --------        --------        -----       ---------

Six Months Ended June 30, 1999


                                         Consumer       Business        Mortgage            All          Total
(In thousands)                            Banking        Banking         Lending         Treasury        Other       Segments
                                          -------        -------         -------         --------        -----       --------
                                                                                                  
Net Interest Income                      $ 75,682      $ 14,224        $   37,445      $    3,266      $    58      $  130,675
Provision for Loan Losses                     450         1,748             1,902              --           --           4,100
                                          -------        ------          --------        --------        -----       ---------
Net Interest Income After Provision        75,232        12,476            35,543           3,266           58         126,575
Noninterest Income                         19,135           934             5,483           6,470        5,773          37,795
Noninterest Expense                        62,037         7,289             6,285           7,028        6,120          88,759
                                          -------        ------          --------        --------        -----       ---------
Income (Loss) Before Income Taxes          32,330         6,121            34,741           2,708        (289)          75,611
Income Taxes                               10,991         2,081            11,812             921         (98)          25,707
                                          -------        ------          --------        --------        -----       ---------
Net Income (Loss) After Taxes            $ 21,339      $  4,040        $   22,929      $    1,787      $ (191)      $   49,904
                                          -------        ------          --------        --------        -----       ---------
Total Assets at Period End               $898,284      $834,909        $3,876,014      $3,424,024      $23,759      $9,056,990



Six Months Ended June 30, 1998


                                         Consumer       Business        Mortgage            All          Total
(In thousands)                            Banking        Banking         Lending         Treasury        Other       Segments
                                          -------        -------         -------         --------        -----       --------
                                                                                                  
Net Interest Income                      $ 59,548      $ 13,120        $   43,433      $    6,680      $   267      $  123,048
Provision for Loan Losses                     558           584             2,658              --           --           3,800
                                          -------        ------          --------        --------        -----       ---------
Net Interest Income After Provision        58,990        12,536            40,775           6,680          267         119,248
Noninterest Income                         15,205           542             3,491          12,706        2,367          34,311
Noninterest Expense                        51,763         5,901             8,120          12,101        3,596          81,481
                                          -------        ------          --------        --------        -----       ---------
Income (Loss) Before Income Taxes          22,432         7,177            36,146           7,285        (962)          72,078
Income Taxes                                8,300         2,655            13,374           2,696        (356)          26,669
                                          -------        ------          --------        --------        -----       ---------
Net Income (Loss) After Taxes            $ 14,132      $  4,522        $   22,772      $    4,589      $ (606)      $   45,409
                                          -------        ------          --------        --------        -----       ---------
Total Assets at Period End               $731,897      $501,792        $3,728,328      $4,203,443      $23,683      $9,189,143


       The consumer  banking segment  includes  consumer  lending and the Bank's
deposit generation and direct banking activities, which include the operation of
automated  teller machines and  telebanking  customer  support,  sales and small
business lending. The business banking segment includes the Bank's investment in
commercial and

                                       13



Webster Financial Corporation and Subsidiaries

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

industrial  loans and commercial real estate loans. The business banking segment
also includes deposits and cash management  activities for business banking. The
mortgage  lending  segment  includes the Bank's  investment in residential  real
estate loan  origination,  servicing and  secondary  marketing  activities.  The
treasury  segment  includes  the Bank's  investment  in assets  and  liabilities
managed by the  treasury  department  and  includes  interest-bearing  deposits,
securities,   FHL  Bank  Advances,   reverse  repurchase  agreements  and  other
borrowings. All other includes the results of Webster's trust and investment and
insurance  subsidiaries,  which offer  products to both  consumer  and  business
customers.

       Management  allocates indirect expenses to its business  segments.  These
expenses include administration,  finance,  operations and other support related
functions.  Net income (loss) after income taxes for the segments do not include
certain  income and expense  categories,  that total for the three and six month
periods ended June 30, 1999,  $(5.0) million and $(4.9)  million,  respectively,
and for the  same  respective  periods  in 1998,  $(14.9)  million  and  $(16.3)
million,  respectively,  that do not  directly  relate  to  segments.  The major
categories  not included in segments for the three and six month  periods  ended
June 30,  1999,  were (on a before tax basis) $3.7  million and $7.3  million of
capital securities  expense.  For the three and six month periods ended June 30,
1998, the major categories not included in the segments were capital  securities
expense of $3.7  million  and $7.3  million and  acquisition-related  expense of
$17.4 million.

NOTE 12 -  CORPORATION-OBLIGATED  MANDATORILY  REDEEMABLE  CAPITAL SECURITIES OF
           SUBSIDIARY  TRUSTS HOLDING SOLELY JUNIOR  SUBORDINATED  DEBENTURES OF
           THE CORPORATION

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

       On April 1, 1997, Eagle Financial Capital Trust I,  subsequently  renamed
Webster Capital Trust II ("Trust II"), completed a $50 million private placement
of 10.00% capital securities.  Proceeds from the issue were invested by Trust II
in junior subordinated  deferrable debentures issued by Eagle due in 2027. These
debentures represent the sole assets of Trust II.

       The subordinated debt securities are unsecured obligations of Webster and
are  subordinate and junior in right of payment to all present and future senior
indebtedness  of Webster.  Webster has entered into  guarantees,  which together
with  Webster's  obligations  under the  subordinated  debt  securities  and the
declarations of trust governing Trust I and Trust II,  including its obligations
to pay costs,  expenses,  debts and liabilities  (other than trust  securities),
provides  a  full  and  unconditional   guarantee  of  amounts  on  the  capital
securities.

NOTE 13 - INCOME TAXES

       The State of  Connecticut  enacted tax law changes in May 1998,  allowing
for  the  formation  of  a  Passive  Investment  Company  ("PIC")  by  financial
institutions.  This new legislation  exempts Passive  Investment  Companies from
state income taxation in Connecticut,  and exempts from inclusion in Connecticut
taxable income the dividends paid from a passive investment company to a related
financial  institution.  Webster Bank qualifies as a financial institution under
the new  statute,  and  incorporated  Webster  Mortgage  Investment  Corporation
("WMIC")

                                       14



Webster Financial Corporation and Subsidiaries

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

to  qualify  as a PIC.  WMIC  began  operations  in the first  quarter  of 1999.
Webster's operation of a PIC subsidiary is expected to significantly  reduce its
Connecticut tax liability in 1999. Webster Mortgage Investment  Corporation is a
wholly owned subsidiary of Webster Bank.


                                       15



Webster Financial Corporation and Subsidiaries

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


GENERAL

       Webster Financial Corporation  ("Webster" or the "Corporation"),  through
its  subsidiaries,  Webster  Bank (the "Bank") and Damman  Insurance  Associates
("Damman"), delivers financial services to individuals,  families and businesses
throughout  Connecticut.  Webster  emphasizes  five  business  lines -  consumer
banking,  business banking, mortgage lending, trust and investment services, and
insurance services, each supported by centralized administration and operations.
Webster has grown  significantly in recent years,  primarily through a series of
acquisitions which have expanded and strengthened its franchise.


CHANGES IN FINANCIAL CONDITION

         Total assets were $9.1  billion at June 30,  1999,  as compared to $9.0
billion at December 31, 1998.  The  increase of $23.1  million is primarily  the
result of increases in net loans of $285.3 million, intangibles of $61.0 million
and other assets of $25.5 million  partially  offset by a decrease in investment
securities  of $350.9  million.  Total assets of $310.0  million  were  received
through the second  quarter  acquisitions  of Maritime and Village that included
net  loans  and  investment  securities  of $209.5  million  and $58.8  million,
respectively.

         During the current  year six month  period,  total  deposits  increased
$68.6 million while total  borrowings and escrow funds  decreased  $37.0 million
and $21.3 million, respectively.  Total liabilities of $290.0 million, including
$284.5 million of deposits, were assumed through the second quarter acquisitions
of Maritime and Village.  Total equity increased $10.6 million for the six month
period that primarily  reflects net earnings of $45.0 million, a net decrease in
treasury stock of $14.6 million,  and an unrealized  loss on securities of $45.1
million.  The net decrease in treasury stock primarily reflects $65.4 million of
common stock  repurchases,  $69.8 million related to shares reissued  related to
the acquisitions of Maritime and Village and $9.3 million due to the exercise of
stock  options.  At June  30,  1999,  the  Bank  had  Tier 1  leveraged,  Tier 1
risk-based,  and total  risk-based  capital ratios of 6.09%,  11.29% and 12.54%,
respectively. The Bank met the regulatory capital requirements to be categorized
as a "well capitalized" institution at June 30, 1999.


ASSET QUALITY

       Webster  devotes  significant  attention  to  maintaining  asset  quality
through  conservative   underwriting  standards,   active  servicing  of  loans,
aggressively   managing  nonaccrual  assets  and  maintaining  adequate  reserve
coverage on nonaccrual assets. At June 30, 1999,  residential and consumer loans
comprised  approximately 80% of the loan portfolio.  Securities transactions are
executed under the  guidelines of internal  corporate  investment  policy and in
adherence to applicable regulatory, federal and state regulations.

                                       16



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, 1999 and December
31, 1998 follows (in thousands):



                                                                            June 30, 1999           December 31, 1998
                                                                            -------------           -----------------
                                                                                               
Residential Mortgage Loans                                                 $   3,802,376             $    3,749,152
Commercial Real Estate Loans                                                     510,584                    416,203
Commercial Loans                                                                 534,224                    401,772
Home Equity Loans                                                                448,904                    439,369
Consumer Loans                                                                    44,099                     42,122
                                                                               ---------                  ---------
     Total Loans                                                               5,340,187                  5,048,618
Allowance for Loan Losses                                                        (61,379)                   (55,109)
                                                                               ---------                  ---------
     Loans Receivable, Net                                                 $   5,278,808             $    4,993,509
                                                                               =========                  =========


       Included above at June 30, 1999 and December 31, 1998 were loans held for
sale of $11.4 million and $1.7 million, respectively.

       The following  table details the  nonaccrual  assets at June 30, 1999 and
December 31, 1998 (in thousands):



                                                                            June 30, 1999           December 31, 1998
                                                                            -------------           -----------------
Loans Accounted For on a Nonaccrual Basis:
                                                                                                   
     Residential                                                                $ 11,279                 $    9,040
     Commercial                                                                   18,383                     14,703
     Consumer                                                                      1,396                      1,636
                                                                                  ------                     ------
        Total Nonaccrual Loans                                                    31,058                     25,379

Foreclosed Properties:
     Residential and Consumer                                                      2,343                      1,153
     Commercial                                                                    1,597                      2,373
                                                                                  ------                     ------
         Total Nonaccrual Assets                                                $ 34,998                 $   28,905
                                                                                 =======                     ======


       At June  30,  1999,  Webster's  allowance  for  losses  on loans of $61.4
million  represented  197.6% of nonaccrual  loans and its total  allowances  for
losses on nonaccrual  assets of $61.6  million  amounted to 174.9% 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,  1999  follows  (in
thousands):



                                                              Allowances For Losses On
                                                                             Foreclosed                   Total
                                                               Loans         Properties           Allowance for Losses
                                                               -----         ----------           --------------------
                                                                                               
     Balance at December 31, 1998                           $   55,109     $     207                    $   55,316
     Provisions for Losses                                       4,100            75                         4,175
     Losses Charged to Allowances                               (2,386)          (64)                       (2,450)
     Recoveries Credited to Allowances                             909             9                           918
     Allowances Received through Acquisitions                    3,647            --                         3,647
                                                                ------      --------                        ------
     Balance at June 30, 1999                               $   61,379    $     227                     $   61,606
                                                                ======      ========                        ======


                                       17



Webster Financial Corporation and Subsidiaries

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


ASSET/LIABILITY MANAGEMENT

       The goal of  Webster's  asset/liability  management  policy  is to manage
interest-rate  risk so as to maximize net interest  income over time in changing
interest-rate  environments 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 simulation analyses with
particular emphasis on measuring changes in the market value of portfolio equity
and changes in net  interest  income in  different  interest-rate  environments.
Market  value is  measured as the net  present  value of future cash flows.  The
simulation analyses incorporate assumptions about balance sheet changes, such as
asset and liability growth,  loan and deposit pricing and changes due to the mix
and maturity of such assets and liabilities.  The key assumptions  relate to the
behavior of interest rates and spreads,  the  fluctuations in product  balances,
and  prepayment  and decay rates on loans and deposits.  From such  simulations,
interest-rate risk is quantified and appropriate strategies are formulated.

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

       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 unmatched  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,  floors  and swaps is
recorded as a component of net interest income.  Interest-rate  instruments that
hedge  Available  for  Sale  assets  are  marked  to  fair  value  monthly  with
adjustments to shareholders' equity on a tax-effected basis.

                                       18



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  received  from the Bank and net proceeds  from capital  offerings and
borrowings,  while the main  outflows  are the payment of dividends to preferred
and common  shareholders,  repurchases of Webster's common stock and the payment
of  interest  on  borrowing  lines of credit and to holders of  Webster's 8 3/4%
Senior Notes,  Webster's 9.36% Capital Trust I Capital  Securities and Webster's
Capital Trust II 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, 1999  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 $152.8  million,
other non-mortgage loan commitments of $33.0 million,  unused home equity credit
lines of $328.3  million  and  commercial  lines and letters of credit of $413.3
million at June 30, 1999.

                                       19



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, 1999 AND 1998

GENERAL

         Net income for the three  month  period  ended June 30,  1999 was $23.2
million or $.61 per diluted share  compared to $22.6 million or $.58 per diluted
share  for  the  previous  year  respective  period,  adjusting  for  after  tax
acquisition-related  expenses of $13.2  million in 1998.  Net income for the six
month period ended June 30, 1999,  was $45.0  million or $1.20 per diluted share
compared  to $42.3  million or $1.09 per  diluted  share for the  previous  year
respective period, adjusting for after tax acquisition-related expenses of $13.2
million. In general,  higher net income for the current year three and six month
periods,  was  primarily  the result of higher net interest  income and fees and
service charges income combined with lower operating expenses.

NET INTEREST INCOME

         Net interest  income for the three and six month periods ended June 30,
1999 amounted to $67.1  million and $130.7  million,  respectively,  compared to
$59.7  million and $123.0  million  for the  respective  periods in 1998.  Total
interest income for the current year three and six month periods compared to the
same periods in 1998 decreased  $14.1 million and $27.4  million,  respectively,
while  decreases in total  interest  expense of $21.6 million and $35.0 million,
respectively  more than  offset the  decreases  in total  interest  income.  Net
interest rate spread for the three and six month periods ended June 30, 1999 was
3.07%  and  2.99%,  respectively  as  compared  to 2.48%  and 2.59% for the same
periods in the previous  year.  The  improved net interest  rate spreads for the
current year periods are the result of higher yields on our securities portfolio
and lower costs on total interest-bearing liabilities.

INTEREST INCOME

       Total interest  income for the three and six month periods ended June 30,
1999, was $145.5  million and $291.4  million,  respectively  compared to $159.6
million and $318.8  million.  The  decreases  in total  interest  income for the
current year periods is primarily  related to  securities  and  interest-bearing
deposits that had a combined lower average balance of approximately $1.0 billion
when  compared  to the prior year.  Total  interest  income from loans  remained
relatively  unchanged as lower rates were offset by a higher average balance for
the current year periods.

INTEREST EXPENSE

       Total interest expense for the three and six month periods ended June 30,
1999,  was $78.4 million and $160.7  million,  respectively,  compared to $100.0
million and $195.8 million. The total cost of funds for the three and six months
periods  ended June 30, 1999 was 3.88% and 3.97% as compared to 4.52% and 4.51%,
respectively,  for the same  periods one year  earlier.  The  decreases in total
interest expense for the current year three and six month periods as compared to
one year earlier, are the results of a lower volume of average  interest-bearing
liabilities of $692.2  million and $524.9  million,  respectively,  as well as a
reduction  in the total rate  incurred  on total  interest-bearing  liabilities.
Reduced  interest  expense on total  borrowings  for the current year periods as
compared to the previous year same periods was $11.4 million and $16.8  million.
The rates incurred on total  borrowings for the 1999 three and six month periods
were  5.16%  and  5.22%,  respectively,   as  compared  to  5.68%  and  5.74  %,
respectively,  for the previous year same periods.  Interest  rates  incurred on
total  deposits  were  3.65% and 4.23% and 3.76% and 4.21% for the three and six
month periods ended in 1999 and 1998, respectively.

                                       20


Webster Financial Corporation and Subsidiaries

MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
The following  table shows the major  categories  of average  assets and average
liabilities  together with their  respective  interest income or expense and the
rates earned and paid by Webster.


THREE MONTHS ENDED JUNE 30,                                           1999                                 1998
- ---------------------------                                           -----                               ------
                                                          AVERAGE                AVERAGE      AVERAGE                AVERAGE
(Dollars in thousands)                                    BALANCE    INTEREST     YIELD       BALANCE     INTEREST    YIELD
                                                          -------    --------    -------      -------     --------   -------
                                                                                                 
ASSETS:
INTEREST-EARNING ASSETS:
Loans                                                $   5,220,629 $   95,669     7.34 %  $   4,953,184 $   95,035    7.66 %
Securities                                               3,159,790     49,844     6.31        4,160,018     64,593    6.21
                                                         ---------     ------     ----        ---------    -------    ----
     TOTAL INTEREST-EARNING ASSETS                       8,380,419    145,513     6.95        9,113,202    159,628    7.00
                                                                      -------                              -------
Noninterest-Earning Assets                                 544,095                              496,665
                                                          --------                             --------
     TOTAL ASSETS                                     $  8,924,514                        $   9,609,867
                                                         =========                            =========
LIABILITIES AND SHAREHOLDERS' EQUITY:
INTEREST-BEARING LIABILITIES:
Deposits                                             $   5,643,329     46,906     3.65 %  $   5,789,534     57,018    3.93 %
Borrowings                                               2,448,044     31,519     5.16        2,994,007     42,959    5.68
                                                         ---------     ------     ----        ---------    -------    ----
     TOTAL INTEREST-BEARING LIABILITIES                  8,091,373     78,425     3.88        8,783,541     99,977    4.52
                                                                       ------                 ---------    -------
Noninterest-Bearing Liabilities                            104,071                               99,057
                                                          --------                              -------
     TOTAL LIABILITIES                                   8,195,444                            8,882,598
Capital Securities and Preferred Stock of
  Subsidiary Corporation                                   199,577                              199,577
SHAREHOLDERS' EQUITY                                       529,493                              527,692
                                                          --------                             --------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $   8,924,514                        $   9,609,867
                                                         =========                            =========
NET INTEREST INCOME                                                $   67,088                            $  59,651
                                                                       ======                              =======
INTEREST RATE SPREAD                                                              3.07 %                              2.48 %
                                                                                  ====                                ====
NET YIELD ON AVERAGE INTEREST-EARNING ASSETS                                      3.20 %                              2.64 %
                                                                                  ====                                ====

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


SIX MONTHS ENDED JUNE 30,                                             1999                                 1998
- -------------------------                                             -----                               ------
                                                          AVERAGE                AVERAGE      AVERAGE                AVERAGE
(Dollars in thousands)                                    BALANCE    INTEREST     YIELD       BALANCE     INTEREST    YIELD
                                                          -------    --------    -------      -------     --------   -------
                                                                                                 
ASSETS:
INTEREST-EARNING ASSETS:
Loans                                                $   5,139,085 $  188,894     7.37 %   $  4,766,579 $  192,893    8.09 %
Securities                                               3,241,505    102,528     6.33        4,220,979    125,934    5.97
                                                         ---------    -------     ----        ---------    -------    ----
     TOTAL INTEREST-EARNING ASSETS                       8,380,590    291,422     6.96        8,987,558    318,827    7.10
                                                                      -------                              -------
Noninterest-Earning Assets                                 559,624                              484,309
                                                          --------                             --------
     TOTAL ASSETS                                    $   8,940,214                         $  9,471,867
                                                         =========                            =========
LIABILITIES AND SHAREHOLDERS' EQUITY:
INTEREST-BEARING LIABILITIES:
Deposits                                             $   5,595,504 $   95,486     3.76 %   $  5,796,915    113,693    4.21
Borrowings                                               2,521,825     65,261     5.22        2,845,271     82,086    5.74
                                                         ---------     ------     ----        ---------    -------    ----
     TOTAL INTEREST-BEARING LIABILITIES                  8,117,329    160,747     3.97        8,642,186    195,779    4.51
                                                                      -------                              -------
Noninterest-Bearing Liabilities                             91,209                              137,185
                                                           -------                             --------
     TOTAL LIABILITIES                                   8,208,538                            8,779,371
Capital Securities and Preferred Stock of
  Subsidiary Corporation                                   199,577                              174,992
SHAREHOLDERS' EQUITY                                       532,099                              517,504
                                                          --------                             --------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $   8,940,214                         $  9,471,867
                                                         =========                            =========
NET INTEREST INCOME                                                $  130,675                           $  123,048
                                                                      =======                              =======
INTEREST RATE SPREAD                                                              2.99 %                              2.59 %
                                                                                  ====                                ====
NET YIELD ON AVERAGE INTEREST-EARNING ASSETS                                      3.12 %                              2.76 %
                                                                                  ====                                ====

                                       21



Webster Financial Corporation and Subsidiaries

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

PROVISION FOR LOAN LOSSES

         The  provision  for loan  losses  was $2.1  million  and $4.1  million,
respectively,  for the three and six month  periods ended June 30, 1999 compared
to $1.9 million and $3.8 million for the respective periods in 1998. At June 30,
1999 the allowance for loan losses totaled $61.4 million and represented  197.6%
of non-accrual loans compared to $57.1 million and 190.7% at June 30, 1998.

NONINTEREST INCOME

         Total  noninterest  income for the three and six months  ended June 30,
1999 totaled $20.2 million and $39.7  million,  respectively,  compared to $21.8
million and $37.1  million for the  respective  periods in 1998.  When the three
month  periods  are  compared,  reduced  income for the  current  period of $1.6
million  is due to  primarily  from lower  income  from net gains on the sale of
loans and investments of $7.0 million that was partially offset by increased fee
and service  charge income of $4.5 million and other income of $826,000.  During
the second  quarter of 1998,  $350  million  of  securities,  most of which were
mortgage  securities with relatively narrow spreads to wholesale  funding,  were
sold and largely accounts for the higher net gains for the previous year period.
When the six month periods are compared, noninterest income for the current year
period was $2.5  million  higher due to  increased  income from fees and service
charges of $7.9  million and other  income of $2.5 million that more than offset
reduced net gains from loan and securities sales income.

NONINTEREST EXPENSES

         Total  noninterest  expenses for the three and six month  periods ended
June 30, 1999 totaled $50.0 million and $98.1 million, respectively, compared to
$62.8 million and $108.3  million,  respectively,  for the same periods in 1998.
Included in noninterest  expenses for the prior year periods is $17.4 million of
acquisition related expenses.  On an adjusted basis,  operating expenses for the
current  year  three and six  month  periods  increased  $4.6  million  and $7.2
million,  respectively, as compared to the same periods in 1998. While virtually
all operating expenses increased for the current periods, salaries and benefits,
occupancy and intangible  amortization were the most significant.  The increases
in  noninterest  expenses  for the  current  year  periods is  primarily  due to
expenses  resulting from the  acquisitions of Maritime and Village in the second
quarter of 1999, Access National Mortgage,  Inc. ("Access") in the first quarter
of 1999 and Eagle Financial Corp.  ("Eagle"),  and Damman  Insurance  Associates
("Damman") in the second quarter of 1998.

INCOME TAXES

       Total income tax expense for the current  three and six month periods was
$11.9  million and $23.2  million as compared to $7.3 million and $19.0  million
for the same periods in 1998.  Tax expenses for the 1999 periods are higher than
the corresponding 1998 periods because of higher income before income taxes. The
effective tax rate is  approximately  34% for the three and six month periods in
1999 as compared to 44% and 39% in the same periods a year ago. During the first
quarter of 1999, Webster formed a Connecticut  Passive Investment  Company.  The
State of  Connecticut  enacted  tax law  changes in May 1998,  allowing  for the
formation of a Passive  Investment  Company  ("PIC") by financial  institutions.
This new  legislation  exempts  Passive  Investment  Companies from state income
taxation in  Connecticut,  and exempts  from  inclusion in  Connecticut  taxable
income  the  dividends  paid  from a  passive  investment  company  to a related
financial  institution.  Webster Bank qualifies as a financial institution under
the new statute.  The  legislation  was effective for tax years  beginning on or
after January 1, 1999.

                                       22



Webster Financial Corporation and Subsidiaries

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


The  following   table   details  the   estimated   market  value  of  Webster's
interest-sensitive assets and interest-sensitive liabilities at June 30, 1999 if
interest rates instantaneously increase or decrease 100 basis points.




                                                       Book            Market             Estimated Market Value Impact
                                                      Value             Value             -100 BP              +100 BP
                                                      -----             -----             -------              -------
                                                                                                
Interest-sensitive assets
    Trading                                       $     70,561     $      70,561       $       525          $    (1,165)
    Non-trading                                      8,346,844         8,099,095           199,871             (247,505)
Interest-sensitive liabilities                       8,395,892         8,213,315           (31,371)             207,037



       The table above excludes earning assets that are not directly impacted by
changes in interest  rates.  These assets  include  equity  securities of $217.2
million (See Note 2 to Consolidated  Financial  Statements) and nonaccrual loans
of $31.1  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, 1999, management's net
interest income  sensitivity  analysis of the effects of changing interest rates
estimates that an instantaneous 100 basis point increase in interest rates would
decrease  net interest  income over the next twelve  months by about 4.7% and an
instantaneous  100 basis point  decline in interest  rates  would  increase  net
interest  income over the next twelve months by about 3.6%. The above  estimated
market  values are subject to factors that could cause actual  results to differ
from such projections and estimates.

FORWARD LOOKING STATEMENTS

       Statements  in  the  sections  captioned  "Management's   Discussion  and
Analysis of Consolidated  Financial  Statements,"  "Quantitative and Qualitative
Disclosures  about Market Risk" and "Year 2000 Readiness  Disclosure  Statement"
are forward-looking statements within the meaning of the Securities and Exchange
Act of 1934,  as amended.  Actual  results  could differ  materially  from those
management  expectations,  projections  and estimates.  Factors that could cause
future results to vary from current management expectations include, but are not
limited to, general  economic  conditions,  legislative and regulatory  changes,
monetary and fiscal policies of the federal government, changes in tax policies,
rates and regulations of federal,  state and local tax  authorities,  changes in
interest  rates,  deposit  flows,  the cost of funds,  demand for loan products,
demand  for  financial  services,   competition,   changes  in  the  quality  or
composition of Webster's loan and investment  portfolios,  changes in accounting
principles,   policies  or   guidelines,   and  other   economic,   competitive,
governmental and technological factors affecting Webster's operations,  markets,
products, services and prices. Such developments could have an adverse impact on
Webster's financial position and results of operations.

                                       23



Webster Financial Corporation and Subsidiaries

YEAR 2000 READINESS DISCLOSURE STATEMENT
- --------------------------------------------------------------------------------

The  Corporation's  overall Year 2000 project plan continues to meet  regulatory
requirements and targeted  objectives.  The following  discussion  addresses the
status of the project as of June 30, 1999.


I.     THE CORPORATION'S STATE OF READINESS

       During the second quarter of 1999, the Corporation  focused on completing
the validation of core functionality on mission critical  applications.  At June
30, 1999, validation of 100% of identified core functionality was completed. The
Corporation has not made any significant revisions to the Year 2000 project plan
as reported in the 1998 Annual  Report and has met the June 30, 1999 target date
for  completion of the validation  and  implementation  phases for core business
systems.

II.  THE COSTS TO ADDRESS THE CORPORATION'S YEAR 2000 ISSUES

       At June 30, 1999, the Corporation's estimated total direct costs for Year
2000 remediation remains at approximately $1 million.  Approximately $760,000 of
direct costs have been  incurred to date.  Included in these direct  costs,  are
expenses  related to the  replacement  or upgrade of hardware and software  that
amounted to approximately  $145,000 and expenses related to consulting  services
for Year 2000  management  and systems  testing that  amounted to  approximately
$613,000.  During  the next 6  months,  the  Corporation  anticipates  Year 2000
readiness direct expenses to total approximately $240,000.

III.   THE RISKS OF THE CORPORATION'S YEAR 2000 ISSUES

       During the second quarter of 1999, the Corporation  continued to focus on
Contingency planning for potential business disruptions  resulting from problems
encountered with internal operations and infrastructure or external connections.
The Corporation will continue to identify and revise potential  scenarios during
1999 as needed.

IV.    THE CORPORATION'S CONTINGENCY PLANS

       At June 30, 1999, the  Corporation  has completed  contingency  plans for
identified core business functions.  Contingency planning is scenario-driven and
focuses on risk  assessment,  alternate  solutions for business  resumption  and
approaches to minimize the impact of each  scenario.  Testing and  validation of
contingency plans is substantially complete.  Contingency plans will continue to
be reviewed and refined  during 1999 and as changes in the external  environment
occur.  During the  mid-December  1999  through  mid-January  2000  period,  the
Corporation is taking an event management approach intended to ensure a state of
readiness.  Event  management  plans will  continue to be  reviewed  and refined
during 1999.

                                       24



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


                           PART II - OTHER INFORMATION


Item 1.    LEGAL PROCEEDINGS - Not Applicable.

Item 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS - Not Applicable.

Item 3.    DEFAULTS UPON SENIOR SECURITIES - Not Applicable.

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

           (a) The Annual Meeting of Shareholders was held on April 22, 1999.

           (b)  Achille A. Apicella,  George T. Carpenter,  John J. Crawford and
                C.  Michael  Jacobi were  re-elected  as directors at the annual
                meeting. Continuing directors include: Richard H. Alden, Joel S.
                Becker, O. Joseph Bizzozero,  Jr., Harry P. DiAdamo, Jr., Robert
                A. Finkenzeller,  John F. McCarthy,  James C. Smith  and  Sister
                Marguerite Waite.

           (c)  The  following  matters  were  voted  upon and  approved  by the
                Registrant's  shareholders  at the 1999 annual  meeting on April
                22, 1999:  (i) election of four  directors to serve a three year
                term (Proposal 1); and (ii)  ratification  of the appointment of
                KPMG LLP as independent  auditors of Webster for the year ending
                December  31, 1999  (Proposal  2). As to Proposal 1,  Achille A.
                Apicella  received  31,756,912  votes for  election  and 226,810
                votes were  withheld;  George T. Carpenter  received  31,746,197
                votes for  election  and 237,525  votes were  withheld;  John J.
                Crawford  received  31,760,893  votes for  election  and 222,829
                votes were withheld;  and C. Michael Jacobi received  31,760,336
                votes for election and 223,386 votes were  withheld.  There were
                no abstentions or broker  non-votes for any of the nominees.  As
                to Proposal 2,  shareholders  cast 31,718,313 votes for, 139,853
                against, 125,556 abstentions, and 0 broker non-votes.


           (d)  Not Applicable.

Item 5.    OTHER INFORMATION - None.

Item 6.    EXHIBITS AND REPORTS ON FORM 8-K

           (a)  Exhibits



                Exhibit No.         Description
                -----------         -----------
                                
                    3               Bylaws of Webster Financial Corporation, as amended.

                   27               Financial Data Tables.


           (b)  Reports on Form 8-K

           Webster  filed the  following  Current  Reports  on Form 8-K with the
           Securities  and Exchange  Commission  (the ("SEC") during the quarter
           ended June 30, 1999:

                                       25



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

Current  Report on Form 8-K filed  with the SEC on April 9, 1999 (date of report
April 6, 1999) (announcing regulatory approval of Webster's proposed acquisition
of Maritime Bank & Trust Company and the exchange ratio for the transaction).

Current  Report  on Form 8-K filed  with the SEC on May 6, 1999  (date of report
April 21, 1999) (announcing the completion of Webster's  acquisition of Maritime
Bank & Trust Company,  regulatory and shareholder approval of Webster's proposed
acquisition  of Village  Bancorp,  Inc. and the  exchange  ratio for the Village
transaction).

Current  Report on Form 8-K filed with the SEC on July 13,  1999 (date of report
June 29, 1999) (regarding the announcement of Webster's proposed  acquisition of
New England Community Bancorp, Inc.).

                                       26



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 13, 1999                 By:
                                         ---------------------------------------
                                           John V. Brennan
                                           Executive Vice President,
                                           Chief Financial Officer and Treasurer
                                          (Principal Financial Officer and
                                           Principal Accounting Officer)

                                       27



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

                                  EXHIBIT INDEX





         Exhibit  No.      Description
         ------------      -----------
                       
               3           Bylaws of Webster Financial Corporation, as amended.

              27           Financial Data Tables.


                                       28