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

                                    FORM 10-Q
(Mark One)

(X)      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the quarterly period ended          June 30, 2006
                               -------------------------------------------------

                                       OR

( )      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

For the transition period from ______________________ to _____________________


                         Commission File Number 0-16668
                                                -------

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

           Delaware                                     22-2866913
-------------------------------             ------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)


  838 Market Street, Wilmington, Delaware                 19801
  ---------------------------------------                 -----
   (Address of principal executive offices)             (Zip Code)


                                 (302) 792-6000
--------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. YES  X    NO
                                              ---      ---

         Indicate by check mark whether the  registrant  is a large  accelerated
filer,  an accelerated  filer,  or a  non-accelerated  filer.  See definition of
"accelerated  filer  and  large accelerated filer" in Rule 12b-2 of the Exchange
Act (Check one):
Large accelerated filer      Accelerated filer  X   Non-accelerated filer
                        ---                    ---                        ---

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

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of August 4, 2006:

Common Stock, par value $.01 per share                        6,651,857
--------------------------------------                  --------------------
        (Title of Class)                                (Shares Outstanding)



                           WSFS FINANCIAL CORPORATION

                                    FORM 10-Q

                                      INDEX


                          PART I. Financial Information



                                                                                                            Page
                                                                                                            ----
                                                                                                       
Item 1.  Financial Statements
         --------------------

           Consolidated Statement of Operations for the Three and Six Months
           Ended June 30, 2006 and 2005 (Unaudited)...........................................                 3

           Consolidated Statement of Condition as of June 30, 2006
           (Unaudited) and December 31, 2005..................................................                 4

           Consolidated Statement of Cash Flows for the Six Months Ended
           June 30, 2006 and 2005 (Unaudited).................................................                 5

           Notes to the Consolidated Financial Statements for the Three and Six
           Months Ended June 30, 2006 and 2005 (Unaudited)....................................                 7

Item 2.  Management's Discussion and Analysis of Financial Condition
         -----------------------------------------------------------
           and Results of Operations..........................................................                16
           -------------------------

Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........................                26
         ----------------------------------------------------------

Item 4.  Controls and Procedures .............................................................                26
         -----------------------

                           PART II. Other Information


Item 1.  Legal Proceedings....................................................................                26
         -----------------

Item 1A. Risk Factors.........................................................................                26
         ------------

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds .........................                26
         ------------------------------------------------------------

Item 3.  Defaults upon Senior Securities......................................................                26
         -------------------------------

Item 4.  Submission of Matters to a Vote of Security Holders..................................                26
         ---------------------------------------------------

Item 5.  Other Information ...................................................................                26
         -----------------

Item 6.  Exhibits ............................................................................                26
         --------

Signatures ....................................................................................               27

Exhibit 31 Certifications Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 ...........               28

Exhibit 32 Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 ...........                30




                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF OPERATIONS




                                                     Three months ended June 30,    Six months ended June 30,
                                                     ---------------------------    -------------------------
                                                          2006        2005              2006        2005
                                                        --------    --------          --------    --------
                                                                        (Unaudited)
                                                           (In Thousands, Except Per Share Data)
                                                                                     
Interest income:
     Interest and fees on loans .....................   $ 35,332    $ 25,447          $ 67,428    $ 48,604
     Interest on mortgage-backed securities .........      7,471       6,444            14,803      12,318
     Interest and dividends on investment securities         388         639             1,023       1,394
     Other interest income ..........................        677         356             1,091         735
                                                        --------    --------          --------    --------
                                                          43,868      32,886            84,345      63,051
                                                        --------    --------          --------    --------
Interest expense:
     Interest on deposits ...........................     10,113       4,662            18,290       8,749
     Interest on Federal Home Loan Bank advances ....     12,004       7,263            22,747      13,450
     Interest on trust preferred borrowings .........      1,106       1,967             2,123       2,679
     Interest on other borrowings ...................      1,259       1,216             2,496       2,282
                                                        --------    --------          --------    --------
                                                          24,482      15,108            45,656      27,160
                                                        --------    --------          --------    --------
Net interest income .................................     19,386      17,778            38,689      35,891
Provision for loan losses ...........................        695         772             1,383       1,351
                                                        --------    --------          --------    --------
Net interest income after provision for loan losses .     18,691      17,006            37,306      34,540
                                                        --------    --------          --------    --------

Noninterest income:
     Credit/debit card and ATM income ...............      4,858       3,665             9,018       6,868
     Deposit service charges ........................      2,826       2,487             5,403       4,665
     Investment advisory income .....................        618         619             1,248       1,227
     Bank owned life insurance income ...............        522         527             1,010       1,023
     Loan fee income ................................        413         569               834         995
     Mortgage banking activities, net ...............         61          37                83         181
     Securities losses ..............................        (41)          -               (41)          -
     Other income ...................................        623         810             1,363       1,611
                                                        --------    --------          --------    --------
                                                           9,880       8,714            18,918      16,570
                                                        --------    --------          --------    --------
Noninterest expenses:
     Salaries, benefits and other compensation ......      9,421       8,494            18,613      17,316
     Occupancy expense ..............................      1,347       1,263             2,647       2,539
     Equipment expense ..............................      1,075         954             2,057       1,937
     Data processing and operations expenses ........        889         998             1,746       1,909
     Marketing expense ..............................        728         828             1,341       1,353
     Professional fees ..............................        505         498               762       1,051
     Other operating expense ........................      2,967       2,568             6,008       4,468
                                                        --------    --------          --------    --------
                                                          16,932      15,603            33,174      30,573
                                                        --------    --------          --------    --------

Income before minority interest and taxes ...........     11,639      10,117            23,050      20,537
Less minority interest ..............................         15          37                31          74
                                                        --------    --------          --------    --------
Income before taxes .................................     11,624      10,080            23,019      20,463
Income tax provision ................................      4,126       3,514             8,180       7,107
                                                        --------    --------          --------    --------
Net income ..........................................   $  7,498    $  6,566          $ 14,839    $ 13,356
                                                        ========    ========          ========    ========

Earnings per share:
Basic ...............................................   $   1.13    $   0.95          $   2.24    $   1.90
Diluted .............................................   $   1.09    $   0.90          $   2.15    $   1.80


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

                                       3



                           WSFS FINANCIAL CORPORATION
                       CONSOLIDATED STATEMENT OF CONDITION



                                                                                   June 30,     December 31,
                                                                                     2006           2005
                                                                                 -----------    -----------
                                                                                         (Unaudited)
                                                                                       (In Thousands)
                                                                                         
Assets
Cash and due from banks ......................................................   $    71,237    $    59,251
Cash in non-owned ATMs .......................................................       171,174        174,527
Interest-bearing deposits in other banks .....................................           342            173
                                                                                 -----------    -----------
    Total cash and cash equivalents ..........................................       242,753        233,951
Investment securities held-to-maturity .......................................         4,638          4,806
Investment securities available-for-sale including reverse mortgages .........        43,790         52,683
Mortgage-backed securities available-for-sale ................................       587,828        608,372
Mortgage-backed securities trading ...........................................        12,105         11,951
Loans held-for-sale ..........................................................         1,752            436
Loans, net of allowance for loan losses of $26,701 at June 30, 2006
  and $25,381 at December 31, 2005 ...........................................     1,970,385      1,774,858
Bank owned life insurance ....................................................        55,203         54,193
Stock in Federal Home Loan Bank of Pittsburgh, at cost .......................        50,119         46,293
Assets acquired through foreclosure ..........................................            61             59
Premises and equipment .......................................................        26,451         22,904
Accrued interest receivable and other assets .................................        41,545         36,246
                                                                                 -----------    -----------
Total assets .................................................................   $ 3,036,630    $ 2,846,752
                                                                                 ===========    ===========

Liabilities and Stockholders' Equity

Liabilities:
Deposits:
    Noninterest-bearing demand ...............................................   $   289,054    $   279,415
    Interest-bearing demand ..................................................       126,430        141,378
    Money market .............................................................       218,719        209,398
    Savings ..................................................................       244,843        251,675
    Time .....................................................................       278,057        224,853
    Jumbo certificates of deposit - retail ...................................       110,152         87,212
                                                                                 -----------    -----------
      Total retail deposits ..................................................     1,267,255      1,193,931
    Jumbo certificates of deposit - non-retail ...............................        73,946         40,567
    Brokered certificates of deposit .........................................       241,623        211,738
                                                                                 -----------    -----------
        Total deposits .......................................................     1,582,824      1,446,236

Federal funds purchased and securities sold under agreements to repurchase....        73,400         83,150
Federal Home Loan Bank advances ..............................................     1,051,458      1,008,721
Trust preferred borrowings ...................................................        67,011         67,011
Other borrowed funds .........................................................        43,353         36,126
Accrued interest payable and other liabilities ...............................        27,151         23,327
                                                                                 -----------    -----------
Total liabilities ............................................................     2,845,197      2,664,571
                                                                                 -----------    -----------

Minority Interest ............................................................            69            206

Stockholders' Equity:
Serial preferred stock $.01 par value, 7,500,000 shares authorized; none
    issued and outstanding ...................................................             -              -
Common stock $.01 par value, 20,000,000 shares authorized; issued
    15,502,476 at June 30, 2006 and 15,435,630 at December 31, 2005 ..........           155            154
Capital in excess of par value ...............................................        77,779         74,673
Accumulated other comprehensive loss .........................................       (16,769)        (9,968)
Retained earnings ............................................................       332,913        319,065
Treasury stock at cost, 8,852,069 shares at June 30, 2006 and 8,839,569
    shares at December 31, 2005 ..............................................      (202,714)      (201,949)
                                                                                 -----------    -----------
Total stockholders' equity ...................................................       191,364        181,975
                                                                                 -----------    -----------
Total liabilities, minority interest and stockholders' equity ................   $ 3,036,630    $ 2,846,752
                                                                                 ===========    ===========


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

                                       4



                           WSFS FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                                     Six months ended June 30,
                                                                                     -------------------------
                                                                                        2006           2005
                                                                                    -----------    -----------
                                                                                          (Unaudited)
                                                                                         (In Thousands)
                                                                                           
Operating activities:
Net income ......................................................................   $    14,839    $    13,356
Adjustments to reconcile net income to net cash provided by operating activities:
    Provision for loan losses ...................................................         1,383          1,351
    Depreciation, accretion and amortization ....................................         2,001          3,506
    Increase in accrued interest receivable and other assets ....................          (538)          (899)
    Origination of loans held-for-sale ..........................................       (10,492)       (20,685)
    Proceeds from sales of loans held-for-sale ..................................         8,049         21,619
    Gain on mortgage banking activity ...........................................           (83)          (181)
    Stock-based compensation expense (net of tax benefit recognized) ............           578              -
    Excess tax benefits from share-based payment arrangements ...................          (824)             -
    Minority interest net income ................................................            31             74
    Increase in accrued interest payable and other liabilities ..................         4,648          2,751
    Gain on sale of assets acquired through foreclosure .........................            (8)           (41)
    Increase in value of bank-owned life insurance ..............................        (1,010)        (1,023)
    Increase in capitalized interest, net .......................................          (233)           (10)
                                                                                    -----------    -----------
Net cash  provided by operating activities ......................................        18,341         19,818
                                                                                    -----------    -----------

Investing activities:
Maturities of investment securities .............................................           180             30
Sale of investment securities available-for-sale ................................        23,991              -
Purchase of investments available-for-sale ......................................       (14,765)          (975)
Repayments of mortgage-backed securities held-to-maturity .......................             -              3
Repayments of mortgage-backed securities available-for-sale .....................        54,090         54,854
Purchases of mortgage-backed securities available-for-sale ......................       (44,793)      (118,313)
Repayments of reverse mortgages .................................................           354            178
Disbursements for reverse mortgages .............................................          (300)          (200)
Purchase of Cypress Capital Management LLC ......................................          (466)          (452)
Sale of loans ...................................................................           183            341
Purchase of loans ...............................................................        (6,955)        (4,469)
Net increase in loans ...........................................................      (188,964)      (127,141)
Net increase in stock of Federal Home Loan Bank of Pittsburgh ...................        (3,826)        (2,453)
Sales of assets acquired through foreclosure, net ...............................            68            258
Investment in partnership .......................................................            23              -
Investment in premises and equipment, net .......................................        (5,118)        (1,517)
                                                                                    -----------    -----------
Net cash used for investing activities ..........................................      (186,298)      (199,856)
                                                                                    -----------    -----------

Financing activities:
Net increase in demand and savings deposits .....................................         4,407         71,977
Net increase in time deposits ...................................................       138,873         43,938
Net decrease in securities sold under agreement to repurchase ...................        (9,750)          (285)
Receipts from FHLB advances .....................................................     4,514,063      3,954,200
Repayments of FHLB advances .....................................................    (4,471,326)    (3,888,320)
Redemption of WSFS Capital Trust I Preferred Securities .........................             -        (51,547)
Issuance of Trust preferred borrowings ..........................................             -         67,011
Dividends paid on common stock ..................................................          (991)          (913)
Issuance of common stock and exercise of employee stock options .................         1,592          2,499
Excess tax benefit from share-based payment arrangements ........................           824              -
Purchase of treasury stock, net of reissuance ...................................          (765)       (17,216)
Decrease in minority interest ...................................................          (168)          (129)
                                                                                    -----------    -----------
Net cash provided by financing activities .......................................       176,759        181,215
                                                                                    -----------    -----------
Increase in cash and cash equivalents ...........................................         8,802          1,177
Cash and cash equivalents at beginning of period ................................       233,951        193,009
                                                                                    -----------    -----------
Cash and cash equivalents at end of period ......................................   $   242,753    $   194,186
                                                                                    ===========    ===========
                                                                                       (Continued on next page)


                                       5



                           WSFS FINANCIAL CORPORATION
                CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)




                                                                                     Six months ended June 30,
                                                                                     -------------------------
                                                                                        2006          2005
                                                                                    -----------    -----------
                                                                                            (Unaudited)
                                                                                          (In Thousands)
                                                                                            
Supplemental Disclosure of Cash Flow Information:
-------------------------------------------------
Cash paid for interest during the year......................................        $    39,941    $    22,795
Cash paid for income taxes, net.............................................              7,427          5,710
Loans transferred to assets acquired through foreclosure ...................                 62            372
Net change in accumulated other comprehensive loss, net of taxes ...........             (6,801)          (842)
Transfer of loans held-for-sale to loans....................................              1,157          1,047


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

                                       6


                           WSFS FINANCIAL CORPORATION
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
              FOR THREE AND SIX MONTHS ENDED JUNE 30, 2006 AND 2005
                                   (UNAUDITED)


1.  BASIS OF PRESENTATION

         The  consolidated  Financial  Statements  include  the  accounts of the
parent company (WSFS Financial  Corporation),  Wilmington  Savings Fund Society,
FSB (Bank or WSFS) and Montchanin Capital Management,  Inc. (Montchanin) and its
non-wholly owned subsidiary,  Cypress Capital  Management,  LLC (Cypress).  WSFS
Financial  Corporation  (Company  or  Corporation)  also has one  unconsolidated
affiliate,  WSFS Capital Trust III (the Trust).  WSFS was founded in 1832 and is
one  of  the  oldest  financial  institutions  in  the  country.  WSFS  provides
residential  and  commercial  real  estate,   commercial  and  consumer  lending
services,  as well as  retail  deposit  and cash  management  services.  Lending
activities are funded  primarily with retail deposits and  borrowings.  Deposits
are insured to their legal maximum by the Federal Deposit Insurance  Corporation
(FDIC).  WSFS serves customers from its main office,  25 retail banking offices,
loan  production   offices  and  operations  centers  located  in  Delaware  and
southeastern  Pennsylvania.  Montchanin  was  formed  in 2003 to  provide  asset
management  products and services in the Bank's  primary market area. In January
2005,  Montchanin  acquired a 80%  interest in Cypress.  Cypress is a Wilmington
based  investment  advisory  firm  servicing  high  net-worth   individuals  and
institutions.  In January 2006, Montchanin increased its ownership in Cypress to
90%.  The  Trust  was  formed  in 2005 to issue  Pooled  Floating  Rate  Capital
Securities.  The Trust  invested  all of the  proceeds  from the issuance of the
Pooled Floating Rate Capital Securities in Junior Subordinated Debentures of the
Corporation.

         Fully-owned and  consolidated  subsidiaries of WSFS include WSFS Credit
Corporation  (WCC),  WSFS  Investment  Group,  Inc.  and WSFS  Reit,  Inc.  WSFS
Investment  Group,  Inc.  markets various  third-party  investment and insurance
products, such as single-premium  annuities,  whole life policies and securities
in conjunction with WSFS. The investment  activity is processed through the Bank
while the insurance  products are processed  through WSFS Investment Group, Inc.
WSFS Reit, Inc. is a real estate investment trust formed to hold qualifying real
estate assets and may be used to raise capital in the future.

         The accounting and reporting  policies of the Corporation  conform with
U.S. generally accepted  accounting  principles and prevailing  practices within
the  banking  industry  for  interim  financial  information  and Rule  10-01 of
Regulation  S-X.  Per Rule  10-01 of  Regulation  S-X,  the  Corporation  is not
required to include all information and notes for complete financial  statements
and prevailing practices within the banking industry.  Operating results for the
three and six months period ended June 30, 2006 are not  necessarily  indicative
of the  results  that may be  expected  for any future  quarters or for the year
ending  December 31, 2006. For further  information,  refer to the  consolidated
financial  statements  and notes thereto  included in the  Corporation's  Annual
Report of Form  10-K for the year  ended  December  31,  2005 as filed  with the
Securities and Exchange Commission.

Accounting for Stock Option Grants

         In December  2004,  the  Financial  Accounting  Standards  Board (FASB)
issued  Statement  of  Financial  Accounting  Standards  (SFAS) No. 123 (revised
2004),  Share-Base  Payment  (SFAS 123R).  SFAS 123R  requires  all  share-based
payments  to  employees,  including  grants of  employee  stock  options,  to be
recognized as  compensation  expense in the  consolidated  financial  statements
based on their fair  values.  That expense  will be  recognized  over the period
during which an  Associate  is required to provide  services in exchange for the
award,  known as the requisite service period (usually the vesting period).  The
Corporation  adopted  SFAS 123R  beginning  January 1, 2006  using the  Modified
Prospective  Application  Method.  This  method  relates to  current  and future
periods and does not require the  restatement  of prior  periods.  The impact of
adopting SFAS 123R for the three months ended June 30, 2006,  was an increase of
$358,000  (pre-tax) or $0.04  (after-tax) per share,  to salaries,  benefits and
other  compensation.  The impact of adopting  SFAS 123R for the six months ended
June 30, 2006, was an increase of $691,000  (pre-tax) or $0.09  (after-tax)  per
share, to salaries, benefits and other compensation.

         The  Corporation has stock options  outstanding  under two stock option
plans (collectively,  "Option Plans") for officers,  directors and Associates of
the Corporation and its subsidiaries.  After  shareholder  approval in 2005, the
1997 Stock Option Plan ("1997  Plan"),  was replaced by the 2005  Incentive Plan
("2005  Plan").  No future awards may be granted  under the 1997 Plan.  The 2005
Plan will terminate on the tenth  anniversary of its effective date, after which
no awards may be granted.  The number of shares  reserved for issuance under the
2005 Plan is 400,000.  At June 30, 2006, there were 231,109 shares available for
future grants under the 2005 Plan.

         The Option Plans provide for the granting of incentive stock options as
defined in Section  422 of the  Internal  Revenue  Code as well as  nonincentive
stock  options  (collectively,  "Stock  Options").  Additionally,  the 2005 Plan
provides  for the granting of stock  appreciation  rights,  performance  awards,
restricted  stock and  restricted  stock  unit  awards,  deferred  stock  units,
dividend  equivalents,  other  stock-based  awards  and cash  awards.  All Stock
Options are to be granted at not less than the market price of the Corporation's
common stock on the date of the grant.  All Stock  Options  granted  during 2006
vest in 20% or 25% per annum  increments,  start to become  exercisable one year
from the grant date and expire  between  five and ten years from the grant date.
Generally, all awards become immediately exercisable in the event of a change in
control, as defined within the Option Plans.

                                       7



         A summary of the status of the  Corporation's  Option Plans and changes
during the quarter then ended is presented below:



                                                     June 2006                                 June 2005
                                             ----------------------------            ------------------------------
                                                             Weighted-                                 Weighted-
                                                              Average                                   Average
                                              Shares       Exercise Price              Shares        Exercise Price
                                              ------       --------------              ------        --------------
                                                                                            
   Stock Options:
   Outstanding at beginning of period        732,511          $32.00                  816,237            $24.24
   Granted                                     1,808           60.67                    1,798             52.87
   Exercised                                 (41,456)          16.15                  (27,617)            14.73
   Forfeited                                    (340)          32.27                   (2,930)            22.53
                                             -------                                  -------
   Outstanding at end of period              692,523           33.02                  787,488             24.65

   Exercisable at end of period              394,930           21.27                  458,829             17.14

   Weighted-average fair value
   of awards granted                          $15.45                                   $12.76



      Beginning April 1, 2006,  423,054 stock options were  exercisable.  During
the second quarter of 2006,  13,332  options  vested with an intrinsic  value of
$346,000,  and a grant date fair  value of $8.36 per  option.  Also,  during the
quarter,  41,456 options were exercised with an intrinsic value of $1.9 million.
There were 394,930  exercisable  options  remaining  at June 30,  2006,  with an
intrinsic value of $16.3 million and a remaining  contractual term of 5.0 years.
At June 30, 2006 there were 692,523 stock options  outstanding with an intrinsic
value of $20.6 million and a remaining contractual term of 5.5 years. During the
second quarter of 2005, 27,617 options were exercised with an intrinsic value of
$1.1 million and 12,516 options vested with a grant date fair value of $6.44 per
option.

         A summary of the status of the  Corporation's  Option Plans and changes
during the six months then ended is presented below:



                                                     June 2006                                 June 2005
                                             ----------------------------            ------------------------------
                                                             Weighted-                                  Weighted-
                                                              Average                                    Average
                                              Shares       Exercise Price              Shares        Exercise Price
                                              ------       --------------              ------        --------------
                                                                                          
   Stock Options:
   Outstanding at beginning of period        745,949          $31.60                  873,360            $23.48
   Granted                                     7,036           62.32                    6,395             56.98
   Exercised                                 (59,346)          18.53                  (89,337)            15.62
   Forfeited                                  (1,116)          37.53                   (2,930)            22.53
                                             -------                                  -------
   Outstanding at end of period              692,523           33.02                  787,488             24.65

   Exercisable at end of period              394,930           21.27                  458,829             17.14

   Weighted-average fair value
   of awards granted                          $16.26                                   $13.71



      Beginning January 1, 2006, 434,144 stock options were exercisable.  During
the six months  ended June 30,  2006,  20,132  options  vested with an intrinsic
value of $607,000, and a grant date fair value of $7.67 per option. Also, during
the first six months of 2006,  59,346  options were  exercised with an intrinsic
value of $2.6 million.  During the first six months of 2005, 89,337 options were
exercised with an intrinsic value of $3.6 million and 48,890 options vested with
a grant date fair value of $5.19 per option.

      The total amount of  compensation  cost related to nonvested stock options
as of June 30, 2006 is $1.9 million. The  weighted-average  period over which it
is expected to be recognized  is 1.3 years.  The  Corporation  issues new shares
upon the exercise of options.

      The  Black-Scholes   option-pricing   model  was  used  to  determine  the
grant-date  fair-value  of options.  Significant  assumptions  used in the model
included  a  weighted-average  risk-free  rate of  return  of 4.7% in  2006;  an
expected  option life of between  three and  three-quarter  and six and one-half
years for all awards;  and an expected stock price  volatility of 22.0% in 2006.
For the  purposes of this  option-pricing  model,  0.4% was used as the expected
dividend  yield.  Prior  to  adoption  of  SFAS  123R  the  Corporation  used  a
graded-vesting schedule to calculate the expense related to stock options. Since
the adoption of SFAS 123R the Corporation  now uses a straight-line  schedule to
calculate the expense related to new stock options issued.

                                       8



      The Black-Scholes and other option-pricing  models assume that options are
freely tradable and immediately vested. Since options are not transferable, have
vesting  provisions,  and are subject to trading blackout periods imposed by the
Company,  the value  calculated  by the  Black-Scholes  model may  significantly
overstate the true economic value of the options.

      Prior to adoption of SFAS 123R,  SFAS No. 123 Accounting  for  Stock-Based
Compensation,  encouraged,  but did not  require,  the  adoption  of  fair-value
accounting for stock-based compensation to Associates. The Company, as permitted
in 2005, had elected not to adopt the fair value  accounting  provisions of SFAS
123,  and had  instead  continued  to apply  Accounting  Principles  Board (APB)
Opinion   25,   Accounting   for  Stock   Issued  to   Employees,   and  related
interpretations  in  accounting  for the Stock Plans and to provide the required
pro forma disclosures of SFAS 123. Had the grant-date  fair-value  provisions of
SFAS 123 been adopted, the Corporation would have recognized pretax compensation
expense of $244,000  and  $494,000  for the three and six months  ended June 30,
2005 related to its Option Plans.

      For comparative  purposes,  the following table  illustrates the effect on
net income and earnings  per share,  for the three and six months ended June 30,
2005, had the Company applied the fair value  recognition  provision of the SFAS
No. 123,  Accounting  for  Stock-Based  Compensation,  to  stock-based  employee
compensation.



                                                                                   For the three months  For the six months
                                                                                    ended June 30, 2005  ended June 30, 2005
                                                                                    -------------------  -------------------
                                                                                    (In Thousands, Except Per Share Data)
                                                                                                       
Net income, as reported ...................................................             $   6,566             $  13,356
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................                   207                   419
                                                                                        ---------             ---------
   Pro forma net income ...................................................             $   6,359             $  12,937

Earnings per share:
Basic:
------
Net income ................................................................             $    0.95             $    1.90
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................                  0.03                  0.06
                                                                                        ---------             ---------
Pro forma net income ......................................................             $    0.92             $    1.84
                                                                                        =========             =========

Diluted:
--------
Net income, as reported ...................................................             $    0.90             $    1.80
   Less : Total stock-based employee compensation expense determined
          under fair value based methods for all awards, net of related tax
          effects .........................................................                  0.03                  0.05
                                                                                        ---------             ---------
Pro forma net income ......................................................             $    0.87             $    1.75
                                                                                        =========             =========


2.  EARNINGS PER SHARE

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




                                                                          For the three months            For the six months
                                                                              ended June 30,                ended  June 30,
                                                                         -----------------------         -----------------------
                                                                           2006            2005            2006            2005
                                                                         -------         -------         -------         -------
                                                                                    (In Thousands, Except Per Share Data)
                                                                                                           
Numerator:
----------
Net income ...........................................................   $ 7,498         $ 6,566         $14,839         $13,356
                                                                         =======         =======         =======         =======

Denominator:
------------
Denominator for basic earnings per share - weighted average shares ...     6,620           6,942           6,611           7,016
Effect of dilutive employee stock options ............................       280             371             288             397
                                                                         -------         -------         -------         -------
Denominator for diluted earnings per share - adjusted weighted average
   shares and assumed exercise .......................................     6,900           7,313           6,899           7,413
                                                                         =======         =======         =======         =======

Basic earnings per share .............................................   $  1.13         $  0.95         $  2.24         $  1.90
                                                                         =======         =======         =======         =======

Diluted earnings per share ...........................................   $  1.09         $  0.90         $  2.15         $  1.80
                                                                         =======         =======         =======         =======

Outstanding common stock equivalents having no dilutive effect .......       102              75             101              75


3.  ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING

         The  Corporation  has an  interest-rate  cap with a notional  amount of
$50.0 million, which limits three-month London InterBank Offered Rate (LIBOR) to
6.00% for the ten years ending  December 1, 2008.  Until  December 31, 2003, the
cap qualified as a hedge of the

                                       9



cash flows on $50.0 million in trust preferred floating rate debt. The change in
the fair  value of the cap during  the  hedging  relationship  was  captured  in
accumulated  other  comprehensive  income.  The  remaining  amount  recorded  in
accumulated  other   comprehensive   income  from  December  31,  2003  will  be
reclassified into interest expense when each of the quarterly  interest payments
is made on the trust  preferred  debt.  During the first six months of 2006, the
Company  recognized a non-cash pre-tax charge of $53,000 in interest expense for
the  amortization of the remaining  balance in accumulated  other  comprehensive
income.

           The fair value of the cap is estimated using a standard option model.
The fair value of the interest rate cap at June 30, 2006 was  $188,000.  The cap
is  considered a free standing  derivative  and all changes in the fair value of
the cap are recorded in the Statement of Operations.


         The following  depicts the change in fair market value of the Company's
derivative for the three and six months ended:




                                                              For the three  months ended June 30,
                                              ------------------------------------------------------------------------
                                                            2006                                    2005
                                              --------------------------------       ---------------------------------
                                                At                      At             At                       At
                                              April 1,      Change    June 30,       April 1,      Change     June 30,
                                              --------      ------    --------       --------      ------     --------
                                                                             (In Thousands)

                                                                                             
       Interest Rate Cap.................      $ 162         $ 26       $ 188        $ 145         $ (48)       $ 97






                                                                 For the six months ended June 30,
                                              ------------------------------------------------------------------------
                                                            2006                                    2005
                                              --------------------------------       ---------------------------------
                                                  At                     At            At                        At
                                              January 1,    Change    June 30,     January 1,      Change     June 30,
                                              ----------    ------    --------     ----------      ------     --------
                                                                             (In Thousands)

                                                                                             
       Interest Rate Cap.................      $ 125         $ 63       $ 188        $ 322        $ (225)       $ 97


4.  COMPREHENSIVE INCOME

         The following  schedule  reconciles  net income to total  comprehensive
income as required by SFAS No. 130, Reporting Comprehensive Income:



                                                               For the three months      For the six months
                                                                  ended June 30,            ended June 30,
                                                                --------------------    --------------------
                                                                              (In Thousands)
                                                                  2006        2005        2006        2005
                                                                --------    --------    --------    --------
                                                                                       
Net income ..................................................   $  7,498    $  6,566    $ 14,839    $ 13,356

Other Comprehensive Income:

Unrealized holding (losses) gains on securities
     available-for-sale arising during the period ...........     (2,781)      6,895     (10,984)     (1,258)
Tax benefit (expense) .......................................      1,057      (2,620)      4,174         478
                                                                --------    --------    --------    --------
Net of tax amount ...........................................     (1,724)      4,275      (6,810)       (780)

Unrealized holding gains (losses) arising during the
     Period on derivative used for cash flow hedge ..........         26        (206)         52         (95)
Tax (expense) benefit .......................................         (9)         72         (18)         33
                                                                --------    --------    --------    --------
Net of tax amount ...........................................         17        (134)         34         (62)

Reclassification adjustment for losses included in net income        (41)          -         (41)          -
Tax benefit .................................................         16           -          16           -
                                                                --------    --------    --------    --------
Net of tax amount ...........................................        (25)          -         (25)          -
                                                                --------    --------    --------    --------

Total comprehensive income ..................................   $  5,766    $ 10,707    $  8,038    $ 12,514
                                                                ========    ========    ========    ========


                                       10



5.  TAXES ON INCOME

         The  Corporation  accounts for income taxes in accordance with SFAS No.
109,  Accounting  for Income  Taxes,  which  requires the  recording of deferred
income taxes that reflect the net tax effects of temporary  differences  between
the carrying amounts of assets and liabilities for financial  reporting purposes
and the amounts used for income tax purposes.  Management has assessed valuation
allowances on the deferred income taxes due to, among other things,  limitations
imposed by Internal  Revenue  Code and  uncertainties,  including  the timing of
settlement and realization of these differences.

         In November  2005,  the FASB issued FASB Staff  Position  (FSP) No. FAS
123R-3,  Transition  Election for the Tax Effects of Share-Based Payment Awards.
This FSP provides a simplified  method to calculate the  Company's  hypothetical
additional  paid-in  capital  (APIC)  pool for the  beginning  balance of excess
benefits and the method of determining the subsequent pool of option awards that
are outstanding  and fully or partially  vested upon adoption of SFAS 123R. This
FSP allows  companies up to one year from the later of the adoption date of SFAS
123R or November 10, 2006 to evaluate the available transition  alternatives and
make a one-time  election.  The  Corporation  has elected to use the  simplified
method of accounting for the tax effect of share-based payment awards.


6.  SEGMENT INFORMATION

         Under the definition of SFAS No. 131,  Disclosures About Segments of an
Enterprise and Related  Information,  the Corporation has two operating segments
at June 30, 2006: WSFS and CashConnect, the ATM division of WSFS.

         The WSFS  segment  provides  financial  products  through  its  banking
offices to commercial and retail  customers.  The CashConnect  segment  provides
turnkey ATM services through strategic  partnerships with several of the largest
networks,  manufacturers, and service providers in the ATM industry. The balance
sheet  category  "Cash in non-owned  ATMs"  includes cash in which fee income is
earned through  bailment  arrangements  with customers of CashConnect.  Bailment
arrangements are typically renewed annually.

         Reportable  segments are business units that are managed separately and
offer different  services to distinct customer bases. The Corporation  evaluates
performance  based on pre-tax  ordinary  income  relative to resources used, and
allocates  resources based on these results.  Segment  information for the three
and six months ended June 30, 2006 and 2005 follows:

                                       11





                                                                       For the three months ended June 30,
                                                 ---------------------------------------------------------------------------
                                                                  2006                                 2005
                                                 ------------------------------------   ------------------------------------
                                                                               (In Thousands)
                                                     Bank     CashConnect      Total        Bank    CashConnect      Total
                                                 ----------   ----------   ----------   ----------   ----------   ----------
                                                                                               
External customer revenues:
     Interest income                             $   43,868   $        -   $   43,868   $   32,886   $        -   $   32,886
     Non-interest income                              5,873        4,007        9,880        5,733        2,981        8,714
                                                 ----------   ----------   ----------   ----------   ----------   ----------
Total external customer revenues                     49,741        4,007       53,748       38,619        2,981       41,600
                                                 ----------   ----------   ----------   ----------   ----------   ----------
Intersegment revenues:
     Interest income                                  2,045            -        2,045          985            -          985
     Non-interest income                                169          171          340          194          179          373
                                                 ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment revenues                           2,214          171        2,385        1,179          179        1,358
                                                 ----------   ----------   ----------   ----------   ----------   ----------

Total revenue                                        51,955        4,178       56,133       39,798        3,160       42,958
                                                 ----------   ----------   ----------   ----------   ----------   ----------
External customer expenses:
     Interest expense                                24,482            -       24,482       15,108            -       15,108
     Non-interest expenses                           15,993          939       16,932       14,487        1,116       15,603
     Provision for loan loss                            695            -          695          772            -          772
                                                 ----------   ----------   ----------   ----------   ----------   ----------
Total external customer expenses                     41,170          939       42,109       30,367        1,116       31,483
                                                 ----------   ----------   ----------   ----------   ----------   ----------
Intersegment expenses:
     Interest expense                                     -        2,045        2,045            -          985          985
     Non-interest expenses                              171          169          340          179          194          373
                                                 ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment expenses                             171        2,214        2,385          179        1,179        1,358
                                                 ----------   ----------   ----------   ----------   ----------   ----------

Total expenses                                       41,341        3,153       44,494       30,546        2,295       32,841
                                                 ----------   ----------   ----------   ----------   ----------   ----------

Income before taxes and extraordinary items      $   10,614   $    1,025       11,639   $    9,252   $      865       10,117

Less minority interest                                                             15                                     37
Income tax provision                                                            4,126                                  3,514
                                                                           ----------                             ----------
Consolidated net income                                                    $    7,498                             $    6,566
                                                                           ==========                             ==========

Cash and cash equivalents                        $   71,579   $  171,174   $  242,753   $   56,983   $  137,203   $  194,186
Other segment assets                              2,779,999       13,878    2,793,877    2,500,143        5,517    2,505,660
                                                 ----------   ----------   ----------   ----------   ----------   ----------

Total segment assets                             $2,851,578   $  185,052   $3,036,630   $2,557,126   $  142,720   $2,699,846
                                                 ==========   ==========   ==========   ==========   ==========   ==========

Capital expenditures                             $    2,105   $      135   $    2,240   $      826   $       74   $      900



                                       12





                                                                       For the six months ended June 30,
                                              ---------------------------------------------------------------------------
                                                               2006                                 2005
                                              ------------------------------------   ------------------------------------
                                                                            (In Thousands)
                                                  Bank     CashConnect      Total        Bank    CashConnect      Total
                                              ----------   ----------   ----------   ----------   ----------   ----------
                                                                                            
External customer revenues:
     Interest income                          $   84,345   $        -   $   84,345   $   63,051   $        -   $   63,051
     Non-interest income                          11,453        7,465       18,918       10,913        5,657       16,570
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total external customer revenues                  95,798        7,465      103,263       73,964        5,657       79,621
                                              ----------   ----------   ----------   ----------   ----------   ----------
Intersegment revenues:
     Interest income                               3,802            -        3,802        1,793            -        1,793
     Non-interest income                             336          340          676          374          334          708
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment revenues                        4,138          340        4,478        2,167          334        2,501
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total revenue                                     99,936        7,805      107,741       76,131        5,991       82,122
                                              ----------   ----------   ----------   ----------   ----------   ----------
External customer expenses:
     Interest expense                             45,656            -       45,656       27,160            -       27,160
     Non-interest expenses                        31,285        1,889       33,174       28,877        1,696       30,573
     Provision for loan loss                       1,383            -        1,383        1,351            -        1,351
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total external customer expenses                  78,324        1,889       80,213       57,388        1,696       59,084
                                              ----------   ----------   ----------   ----------   ----------   ----------
Intersegment expenses:
     Interest expense                                  -        3,802        3,802            -        1,793        1,793
     Non-interest expenses                           340          336          676          334          374          708
                                              ----------   ----------   ----------   ----------   ----------   ----------
Total intersegment expenses                          340        4,138        4,478          334        2,167        2,501
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total expenses                                    78,664        6,027       84,691       57,722        3,863       61,585
                                              ----------   ----------   ----------   ----------   ----------   ----------

Income before taxes and extraordinary items   $   21,272   $    1,778       23,050   $   18,409   $    2,128   $   20,537

Less minority interest                                                          31                                     74
Income tax provision                                                         8,180                                  7,107
                                                                        ----------                             ----------
Consolidated net income                                                 $   14,839                             $   13,356
                                                                        ==========                             ==========

Cash and cash equivalents                     $   71,579   $  171,174   $  242,753   $   56,983   $  137,203   $  194,186
Other segment assets                           2,779,999       13,878    2,793,877    2,500,143        5,517    2,505,660
                                              ----------   ----------   ----------   ----------   ----------   ----------

Total segment assets                          $2,851,578   $  185,052   $3,036,630   $2,557,126   $  142,720   $2,699,846
                                              ==========   ==========   ==========   ==========   ==========   ==========

Capital expenditures                          $    4,923   $      195   $    5,118   $    1,099   $      340   $    1,439


                                       13




7.  INDEMNIFICATIONS AND GUARANTEES


         Secondary Market Loan Sales. The Company  generally does not sell loans
with  recourse  except to the extent  arising from  standard  loan sale contract
provisions  covering  violations of  representations  and warranties  and, under
certain  circumstances,  first  payment  default  by  the  borrower.  These  are
customary repurchase  provisions in the secondary market for conforming mortgage
loan sales.  The Company sells certain first  mortgage loans to the Federal Home
Loan  Mortgage  Corporation  as part of its ongoing  asset/liability  management
program.  Loans held-for-sale are carried at the lower of cost or market.  Gains
and losses on sales of loans are recognized at the time of the sale.

         As is customary in such sales,  WSFS provides  indemnifications  to the
buyers  under  certain  circumstances.  These  indemnifications  may include the
repurchase of loans by WSFS.  Repurchases  and losses are rare, and no provision
is made for losses at the time of sale.  During the second  quarter of 2006, the
Company made no repurchases of any loans sold in the secondary market.

         Swap  Guarantees.  The Company  entered into  agreements with unrelated
financial  institutions,  whereby  those  financial  institutions  entered  into
interest  rate  derivative  contracts  (interest  rate swap  transactions)  with
customers referred to them by the Company. By the terms of the agreements, those
financial  institutions  have  recourse to the Company for any exposure  created
under  each swap  transaction  in the event the  customer  defaults  on the swap
agreement and the agreement is in a paying position to the third-party financial
institution.  This is a  customary  arrangement  that allows  smaller  financial
institutions, such as WSFS, to provide access to interest rate swap transactions
for its customers without WSFS creating the swap itself.

         At  June  30,  2006  and  December  31,  2005,   there  were   eighteen
variable-rate to fixed-rate swap transactions  between the third party financial
institution and customers of WSFS with an initial  notional  amount  aggregating
approximately $57.9 million,  and with maturities ranging from approximately one
to ten years.  The aggregate market value of these swaps to the customers was an
asset of $1.2  million at June 30, 2006 and $98,600 at December  31,  2005.  The
amount of liability  recorded by the Company for these guarantees that were in a
paying  position at June 30, 2006 and  December  31, 2005 was $3,000 and $8,000,
respectively.  This amount represented the fair market value of the guarantee to
perform under the terms of the swap agreements.


8.  ASSOCIATE (EMPLOYEE) BENEFIT PLANS

Postretirement Benefits

         The  Corporation  shares  certain  costs of  providing  health and life
insurance  benefits  to  retired  Associates  (and their  eligible  dependents).
Substantially  all  Associates  may become  eligible for these  benefits if they
reach normal retirement age while working for the Corporation.

         The Corporation  accounts for its  obligations  under the provisions of
SFAS No. 106,  Employers'  Accounting  for  Postretirement  Benefits  Other Than
Pensions.  SFAS 106 requires that the costs of these benefits be recognized over
an Associate's  active working  career.  Disclosures are in accordance with SFAS
No. 132 (Revised), Employer's Disclosure About Pensions and Other Postretirement
Benefits, that standardized the applicable disclosure requirements.

         In  December  2003,   President  Bush  signed  into  law  the  Medicare
Prescription  Drug,  Improvement and Modernization Act of 2003 (the "Act").  The
act expanded Medicare to include,  for the first time, coverage for prescription
drugs beginning in 2006. The Corporation  determined that its prescription  drug
benefits  under its  postretirement  benefit plan is  actuarially  equivalent to
Medicare Part D and thereby qualifies for subsidy under the Act.

         Based on an actuarial  analysis  performed  during the first quarter of
2006, the Corporation anticipates that its future benefit payments will be lower
due to the  subsidy.  The  reduction  to the  total  accumulated  postretirement
benefit  obligation (APBO) at January 1, 2006 was $559,000.  Recognition of this
subsidy  is  also  expected  to  reduce  2006  net  periodic  benefit  costs  by
approximately $74,000, or approximately $18,500 each quarter.

                                       14




         The following  disclosures of the net periodic  benefit cost components
of  post-retirement  benefits are in accordance with SFAS 132 (Revised) and were
measured at January 1, 2006:



                                                Three months ended June 30,   Six months ended June 30,
                                                ---------------------------   -------------------------
                                                   2006           2005           2006           2005
                                                   ----           ----           ----           ----
                                                                                    
Service cost ...................................   $ 27           $ 27           $ 54           $ 54
Interest cost ..................................     24             30             47             60
Amortization of transition obligation ..........     15             15             30             30
Net loss recognition ...........................      -              4              -              8
                                                   ----           ----           ----           ----
       Net periodic benefit cost................   $ 66           $ 76           $131           $152
                                                   ====           ====           ====           ====


Supplemental Pension Plan

         The Corporation  provided a nonqualified  plan that gives credit for 25
years of service  based on the qualified  plan  formula.  This plan is currently
being  provided to two retired  executives  of the  Corporation.  The plan is no
longer being provided to Associates of the  Corporation.  Unrecognized net gains
or losses resulting from experience different from that assumed and from changes
in assumptions is recognized  immediately as a component of net periodic benefit
cost.

         The following  disclosures of the net periodic  benefit cost components
of a  supplemental  pension plan are in  accordance  with SFAS 132 (Revised) and
were measured at January 1, 2006:



                                                Three months ended June 30,   Six months ended June 30,
                                                ---------------------------   -------------------------
                                                   2006           2005           2006           2005
                                                   ----           ----           ----           ----
                                                                                    
Interest cost...................................    $11            $11            $22            $22
Net loss recognition............................     14              6             28             12
                                                    ---            ---            ---            ---
       Net periodic benefit cost................    $25            $17            $50            $34
                                                    ===            ===            ===            ===


                                       15



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF
------   FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

         WSFS Financial Corporation (Company or Corporation) is a thrift holding
company  headquartered  in  Wilmington,   Delaware.  Substantially  all  of  the
Corporation's  assets  are  held  by its  subsidiary,  Wilmington  Savings  Fund
Society,  FSB  (Bank  or  WSFS).  Founded  in  1832,  WSFS is one of the  oldest
financial  institutions  in the country.  As a federal  savings bank,  which was
formerly  chartered  as  a  state  mutual  savings  bank,  WSFS  enjoys  broader
investment  powers than most other financial  institutions.  WSFS has served the
residents  of the  Delaware  Valley for 174 years.  WSFS is the  largest  thrift
institution   headquartered  in  Delaware  and  the  fourth  largest   financial
institution in the state on the basis of total deposits  traditionally  garnered
in-market.  The Corporation's  primary market area is the mid-Atlantic region of
the United States,  which is  characterized by a diversified  manufacturing  and
service  economy.  The long-term  strategy of the  Corporation is to improve its
status as a high-performing  financial  services company by focusing on its core
community banking business.

         WSFS provides  residential and commercial  real estate,  commercial and
consumer lending services, as well as retail deposit, cash management and wealth
management  services.  Lending  activities  are  funded  primarily  with  retail
deposits  and  borrowings.  The Federal  Deposit  Insurance  Corporation  (FDIC)
insures  deposits to their legal  maximum.  WSFS serves  customers from its main
office and 25 retail banking  offices,  loan  production  offices and operations
centers located in Delaware and  southeastern  Pennsylvania.  Wealth  Management
services includes WSFS Investment Group, Inc.,  Montchanin  Capital  Management,
Inc. (Montchanin) and an investment management and trust services group.

         The Corporation has two consolidated subsidiaries, WSFS and Montchanin.
The Corporation also has one unconsolidated  affiliate,  WSFS Capital Trust III.
Fully-owned  and  continuing  consolidated  subsidiaries  of WSFS  include  WSFS
Investment Group, Inc. which markets various third-party  insurance products and
securities in conjunction with WSFS, and WSFS Reit, Inc., which holds qualifying
real estate assets and may be used in the future to raise capital.

         Montchanin has one consolidated  non-wholly owned  subsidiary,  Cypress
Capital  Management,  LLC  (Cypress).  Cypress,  a 90%  owned  subsidiary,  is a
Wilmington-based investment advisory firm serving high net-worth individuals and
institutions.  Cypress has more than $429 million in assets under  management at
June 30, 2006.

         WSFS Credit Corporation  (WCC), a consolidated  subsidiary of the Bank,
which was engaged  primarily in indirect  motor  vehicle  leasing,  discontinued
operations  in 2000.  WCC no longer  accepts new  applications  but continues to
service an immaterial amount of existing loans until their maturities.


FORWARD-LOOKING STATEMENTS

         Within this report and financial  statements,  management  has included
certain  "forward-looking  statements"  concerning the future  operations of the
Corporation. Statements contained in this report which are not historical facts,
are forward-looking statements as that term is defined in the Private Securities
Litigation  Reform Act of 1995. It is  management's  desire to take advantage of
the "safe harbor" provisions of the Private Securities  Litigation Reform Act of
1995.  This statement is for the express  purpose of availing the Corporation of
the  protections  of such  safe  harbor  with  respect  to all  "forward-looking
statements."  Management has used  "forward-looking  statements" to describe the
future plans and strategies  including  expectations of the Corporation's future
financial  results.  Management's  ability to  predict  results or the effect of
future plans and  strategy is  inherently  uncertain.  Factors that could affect
results include interest rate trends, competition,  the general economic climate
in Delaware,  the mid-Atlantic region and the country as a whole, asset quality,
loan growth, loan delinquency rates, operating risk, uncertainty of estimates in
general,  and changes in federal  and state  regulations,  among other  factors.
These  factors   should  be  considered  in  evaluating   the   "forward-looking
statements," and undue reliance should not be placed on such statements.  Actual
results may differ  materially  from  management  expectations.  WSFS  Financial
Corporation  does not undertake,  and  specifically  disclaims any obligation to
publicly  release  the  result  of  any  revisions  that  may  be  made  to  any
forward-looking   statements  to  reflect  the   occurrence  of  anticipated  or
unanticipated events or circumstances after the date of such statements.


CRITICAL ACCOUNTING POLICIES

         The discussion  and analysis of the financial  condition and results of
operations  are  based  on the  consolidated  Financial  Statements,  which  are
prepared in conformity with U.S. generally accepted accounting  principles.  The
preparation of these Financial  Statements requires management to make estimates
and assumptions affecting the reported amounts of assets,  liabilities,  revenue
and expenses. Management evaluates these estimates and assumptions on an ongoing
basis,  including those related to the allowance for

                                       16



loan losses,  contingencies  (including  indemnifications),  and deferred taxes.
Management  bases its  estimates  on  historical  experience  and various  other
factors  and  assumptions   that  are  believed  to  be  reasonable   under  the
circumstances.  These form the basis for making  judgments on the carrying value
of assets and  liabilities  that are not readily  apparent  from other  sources.
Actual results may differ from these estimates  under  different  assumptions or
conditions.

         The  following  are  critical  accounting  policies  that  involve more
significant judgments and estimates:

Allowance for Loan Losses

         The  Corporation  maintains  allowances  for credit  losses and charges
losses to these allowances when realized. The determination of the allowance for
loan losses requires significant judgment reflecting  management's best estimate
of probable  loan losses  related to  specifically  identified  loans as well as
those in the remaining loan portfolio.  Management's  evaluation is based upon a
continuing review of these portfolios,  with consideration  given to evaluations
resulting from examinations performed by regulatory authorities.

Contingencies (Including Indemnifications)

         In the ordinary course of business,  the Corporation,  the Bank and its
subsidiaries  are subject to legal  actions,  which involve  claims for monetary
relief.  Based upon information  presently  available to the Corporation and its
counsel,  it  is  the  Corporation's   opinion  that  any  legal  and  financial
responsibility  arising from such claims will not have a material adverse effect
on the Corporation's results of operations.

         The  Corporation  maintains a loss  contingency  for standby letters of
credit and charges  losses to this  reserve when such losses are  realized.  The
determination  of the loss  contingency  for standby  letters of credit requires
significant  judgement reflecting  management's best estimate of probable losses
related to standby  letters of credit.  The balance in this  reserve at June 30,
2006 was $652,000.

         The Bank,  as successor to  originators  of reverse  mortgages is, from
time to time,  involved in  arbitration or litigation  with the various  parties
including  borrowers or the heirs of borrowers.  Because reverse mortgages are a
relatively new and uncommon  product,  there can be no assurances  about how the
courts or arbitrators may apply existing legal principles to the  interpretation
and  enforcement  of the terms and  conditions  of the Bank's  reverse  mortgage
obligations.

Deferred Taxes

         The  Corporation  accounts for income taxes in accordance with SFAS No.
109,  Accounting  for Income  Taxes,  which  requires the  recording of deferred
income taxes that reflect the net tax effects of temporary  differences  between
the carrying amounts of assets and liabilities for financial  reporting purposes
and the  amounts  used for income tax  purposes.  Management  has  assessed  the
Company's  valuation  allowances on deferred income taxes resulting from,  among
other things,  limitations  imposed by Internal Revenue Code and  uncertainties,
including the timing of settlement and realization of these differences.

FINANCIAL CONDITION, CAPITAL RESOURCES AND LIQUIDITY

Financial Condition

         Total assets  increased $189.9 million during the six months ended June
30, 2006. During the first six months of 2006, net loans grew $195.5 million, or
11%, to $2.0 billion,  reflecting the continued  strong growth in commercial and
commercial real estate loans, which amounted to $146.3 million.  Residential and
consumer  loans grew by $36.0 million and $14.5 million  respectively.  Cash and
cash  equivalents  increased by $8.8 million.  Mortgage-backed  securities (MBS)
decreased by $20.4  million,  mainly due to  repayments.  Investment  securities
decreased $9.1 million, due to the sales of U.S. Treasury Notes.

         Total  liabilities  increased  $180.6 million between December 31, 2005
and June 30,  2006,  to $2.8  billion,  mainly due to a $136.6  million,  or 9%,
increase  in  deposits.  This  included  increases  of $73.3  million  in retail
deposits,  $33.4  million  in  non-retail  certificates  of  deposit  (primarily
municipal deposits), and $29.9 million in brokered certificates of deposits. The
incremental  increase  in  non-retail   certificates  of  deposit  and  brokered
certificates  of deposit  were used to fund the strong  loan  growth  during the
first six months of 2006. Federal Home Loan Bank (FHLB) advances increased $42.7
million. These increases were partially offset by a drecrease of $9.8 million in
Federal Funds purchased and securities sold under agreement to repurchase.

Capital Resources

         Stockholders'  equity  increased $9.4 million between December 31, 2005
and June 30, 2006.  This  increase was mainly due to net income of $14.8 million
and an increase of $3.1  million  from the issuance of common stock and exercise
of employee  stock  options.  These  increases  were  partially  offset by other
comprehensive  loss, which increased $6.8 million during the first six months of
2006   due,

                                       17



in  part  to a  decline  in the  fair  value  of  securities  available-for-sale
resulting from rising  interest rates.  In addition,  the Corporation  purchased
12,500  shares of its common  stock for  $765,000  ($61.22  per share  average).
Finally,  the Corporation  declared cash dividends  totaling $991,000 during the
six months ended June 30, 2006.

Below is a table  comparing  the Bank's  consolidated  capital  position  to the
minimum regulatory requirements as of June 30, 2006 (dollars in thousands):



                                                                                           To be Well-Capitalized
                                                  Consolidated           For Capital       Under Prompt Corrective
                                                  Bank Capital         Adequacy Purposes     Action Provisions
                                                  ------------         -----------------     -----------------
                                                           % of                   % of                   % of
                                               Amount     Assets       Amount    Assets        Amount    Assets
                                               ------     ------       ------    ------        ------    ------
                                                                                      
Total Capital
  (to Risk-Weighted Assets) ........         $284,541     13.07%     $174,231     8.00%      $217,788    10.00%
Core Capital (to Adjusted
  Total Assets).....................          260,047      8.53       121,977     4.00        152,471     5.00
Tangible Capital (to Tangible
  Assets) ..........................          260,047      8.53        45,741     1.50            N/A      N/A
Tier 1 Capital (to Risk-Weighted
  Assets)...........................          260,047     11.94        87,115     4.00        130,673     6.00



         Under Office of Thrift Supervision (OTS) capital  regulations,  savings
institutions such as the Bank must maintain  "tangible" capital equal to 1.5% of
adjusted  total assets,  "core"  capital equal to 4.0% of adjusted total assets,
"Tier  1"  capital  equal  to  4.0% of  risk  weighted  assets  and  "total"  or
"risk-based"  capital (a combination of core and "supplementary"  capital) equal
to 8.0% of risk-weighted  assets.  Failure to meet minimum capital  requirements
can initiate certain  mandatory  actions and possibly  additional  discretionary
actions by regulators  that, if undertaken,  could have a direct material effect
on the Bank's financial statements.  At June 30, 2006 the Bank was in compliance
with  regulatory  capital  requirements  and is considered a  "well-capitalized"
institution.

Liquidity

         The Company  manages its  liquidity  risk and funding needs through its
treasury function and through its Asset/Liability  Committee.  The Company has a
policy  that  separately  addresses  liquidity,   and  management  monitors  the
Company's  adherence to policy limits. One measure of the Company's liquidity is
the  ratio  of cash  and  qualified  assets  to net  withdrawable  deposits  and
borrowings due within one year,  which was 6.4% at June 30, 2006,  compared with
6.5% at March 31,  2006.  Both of these  ratios  were in  excess  of the  policy
minimum. Also, liquidity risk management is a primary area of examination by the
OTS. The Company  complies with guidance  promulgated  under Thrift  Bulletin 77
that requires thrift  institutions to maintain adequate liquidity to assure safe
and sound operations.

         As a  financial  institution,  the Bank has  ready  access  to  several
sources to fund  growth  and meet its  liquidity  needs.  Among  these are:  net
income, deposit programs,  loan repayments,  borrowing from the FHLB, repurchase
agreements  and the  brokered  CD market.  The branch  expansion  the Company is
currently undertaking is intended to enter the Company into new, but contiguous,
markets, attract new customers and provide funding for its business loan growth.
In addition,  the  Corporation  has a large  portfolio of  high-quality,  liquid
investments, primarily short-duration, AAA-rated, mortgage-backed securities and
Agency notes that are  positioned  to provide a  near-continuous  source of cash
flow to meet current cash needs,  or can be sold to meet larger  discrete  needs
for cash.  Management  believes  these  sources are  sufficient  to maintain the
required and prudent levels of liquidity.

         During the six months ended June 30, 2006, net loan growth  resulted in
the use of $195.7  million in cash.  The loan growth was primarily the result of
the  successful  implementation  of  specific  strategies  designed  to increase
corporate and small business lending.  While the Company's loan to deposit ratio
has been well above 100% for many years,  management has significant  experience
managing its funding needs  through  borrowings,  primarily  through the Federal
Home Loan Bank of Pittsburgh.

         Additionally,  during the six months ended June 30, 2006, $18.3 million
in cash was  provided by  operating  activities,  while $4.4 million in cash was
provided  through the net  increase in demand and  savings  deposits  and $138.9
million in cash through the net increase in time deposits.  For the period, cash
and cash equivalents increased $8.8 million to $242.8 million.

                                       18


NONPERFORMING ASSETS

         The following table sets forth the Corporation's  nonperforming  assets
and  past  due  loans  at the  dates  indicated.  Nonperforming  assets  include
nonaccruing  loans,  nonperforming  real estate  investments and assets acquired
through  foreclosure.  Nonaccruing  loans  are  those on which  the  accrual  of
interest has ceased.  Loans are placed on nonaccrual  status  immediately if, in
the opinion of management, collection is doubtful, or when principal or interest
is past due 90 days or more and the value of the collateral is  insufficient  to
cover principal and interest.  Interest  accrued but not collected at the date a
loan is placed on  nonaccrual  status is reversed and charged  against  interest
income.  In addition,  the  amortization  of net deferred loan fees is suspended
when a loan is placed on nonaccrual status. Subsequent cash receipts are applied
either to the  outstanding  principal  balance or recorded  as interest  income,
depending on management's assessment of the ultimate collectibility of principal
and interest. Past due loans are loans contractually past due 90 days or more as
to principal or interest  payments  but which remain on accrual  status  because
they are considered well secured and in the process of collection.

                                                       June 30,    December 31,
                                                         2006          2005
                                                         ----          ----
                                                          (In Thousands)
Nonaccruing loans:
     Commercial ....................................   $1,137        $  925
     Consumer ......................................      142           155
     Commercial mortgage ...........................      553           727
     Residential mortgage ..........................    1,357         1,567
     Construction ..................................        -            36
                                                       ------        ------

Total nonaccruing loans ............................    3,189         3,410
Assets acquired through foreclosure ................       61            59
                                                       ------        ------

Total nonperforming assets .........................   $3,250        $3,469
                                                       ======        ======
Past due loans:
     Residential mortgages .........................   $  348        $  327
     Commercial and commercial mortgages ...........        -             -
     Consumer ......................................      179            59
                                                       ------        ------

Total past due loans ...............................   $  527        $  386
                                                       ======        ======
Ratios:
     Nonaccruing loans to total loans (1) ..........     0.16%         0.19%
     Allowance for loan losses to gross loans (1)...     1.34%         1.41%
     Nonperforming assets to total assets ..........     0.11%         0.12%
     Loan loss allowance to nonaccruing loans (2)...      826%          709%
     Loan and foreclosed asset allowance to total
       nonperforming assets (2) ....................      810%          697%

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

         Nonperforming  assets decreased  $219,000 between December 31, 2005 and
June 30, 2006. This decrease resulted  primarily from  collections,  charge-offs
and accrual transfers of commercial mortgage, consumer and residential mortgage,
exceeding  non-accrual   additions.   Nonaccruing   commercial  loans  increased
primarily from the addition of a $247,000 loan.  Nonaccruing  construction loans
decreased  to zero due to the  collection  of a loan.  Assets  acquired  through
foreclosure  remained almost flat as a result of sales and write-offs of various
residential  properties  being  almost  equal to  additions.  An analysis of the
change in the balance of non-performing assets is presented below.


                                                       For the six
                                                      months ended     For the year ended
                                                     June 30, 2006      December 31, 2005
                                                     -------------      -----------------
                                                               (In Thousands)
                                                                     
Beginning balance................................        $ 3,469            $ 4,613
     Additions ..................................          1,656              5,062
     Collections.................................         (1,524)            (4,467)
     Transfers to accrual/restructured status....           (198)              (398)
     Charge-offs / write-downs, net..............           (153)            (1,341)
                                                         -------            -------
Ending balance...................................        $ 3,250            $ 3,469
                                                         =======            =======


                                       19



         The  timely  identification  of problem  loans is a key  element in the
Corporation's  strategy  to manage its loan  portfolios.  Timely  identification
enables the Corporation to take appropriate  action and,  accordingly,  minimize
losses.  An asset review system  established to monitor the asset quality of the
Corporation's  loans and investments in real estate  portfolios  facilitates the
identification  of problem assets. In general,  this system utilizes  guidelines
established by federal regulation;  however,  there can be no assurance that the
levels or the categories of problem loans and assets established by the Bank are
the same as those, which would result from a regulatory examination.

INTEREST SENSITIVITY

         The  matching  of   maturities   or   repricing   periods  of  interest
rate-sensitive  assets and  liabilities  to promote a  favorable  interest  rate
spread  and  mitigate   exposure  to  fluctuations  in  interest  rates  is  the
Corporation's   primary  tool  for  achieving  its  asset/liability   management
strategies.  Management  regularly reviews the interest-rate  sensitivity of the
Corporation  and adjusts the  sensitivity  within  acceptable  tolerance  ranges
established  by  management.  At June  30,  2006,  interest-bearing  liabilities
exceeded  interest-earning  assets  that  mature  or  reprice  within  one  year
(interest-sensitive gap) by $51.7 million. The Corporation's  interest-sensitive
assets as a percentage  of  interest-sensitive  liabilities  within the one-year
window  decreased  to 97% at June 30, 2006  compared to 100% at March 31,  2006.
Likewise,  the one-year  interest-sensitive  gap as a percentage of total assets
changed to -1.92% at June 30, 2006 from 0.04% at March 31,  2006.  The change in
sensitivity  since  March 31, 2006 is the result of the  current  interest  rate
environment  and the  Corporation's  continuing  effort  to  effectively  manage
interest rate risk. Interest  rate-sensitive  assets of the Corporation excluded
cash flows of  discontinued  operations  as well as the interest  rate-sensitive
funding for these assets.

         Market risk is the risk of loss from adverse  changes in market  prices
and rates.  The Company's  market risk arises  primarily from interest rate risk
inherent  in its  lending,  investing,  and  funding  activities.  To that  end,
management  actively  monitors and manages its interest rate risk exposure.  One
measure,  required to be performed by  OTS-regulated  institutions,  is the test
specified by OTS Thrift  Bulletin  No. 13a  "Management  of Interest  Rate Risk,
Investment Securities and Derivative  Activities." This test measures the impact
of an immediate  change in interest  rates in 100 basis point  increments on the
net portfolio  value ratio.  The net portfolio value ratio is defined as the net
present  value of the  estimated  cash flows from  assets and  liabilities  as a
percentage  of net  present  value of cash flows  from total  assets (or the net
present value of equity).  The table below is the estimated  impact of immediate
changes in interest rates on the Company's net interest margin and net portfolio
value ratio at the  specified  levels at June 30, 2006 and 2005,  calculated  in
compliance with Thrift Bulletin No. 13a:



                                             At June 30,
                     ---------------------------------------------------------------------
                              2006                               2005
                     ------------------------------      ---------------------------------
     Change in        % Change in                         % Change in
  Interest Rate       Net Interest  Net Portfolio         Net Interest     Net Portfolio
 (Basis Points)        Margin (1)   Value Ratio (2)        Margin (1)      Value Ratio (2)
 --------------        ----------   ---------------       ----------       ---------------
                                                              
      +300                 1%            7.54%                 2%               8.49%
      +200                 1%            7.89%                 2%               8.86%
      +100                 0%            8.25%                 1%               9.16%
         0                 0%            8.87%                 0%               9.37%
      -100                -1%            9.29%                -2%               9.45%
      -200                -4%            9.85%                -7%               9.18%
      -300               -10%           10.68%               -13%               8.86%


(1)  The percentage  difference between net interest margin in a stable interest
     rate  environment  and net interest  margin as projected  under the various
     rate change environments.

(2)  The net  portfolio  value  ratio of the Company in a stable  interest  rate
     environment  and the net  portfolio  value  ratio as  projected  under  the
     various rate change environments.

COMPARISON OF THE THREE AND SIX MONTHS ENDED JUNE 30, 2006 AND 2005

Results of Operations

         The  Corporation  recorded  net  income  of $7.5  million  or $1.09 per
diluted share for the second  quarter of 2006.  This compares to $6.6 million or
$0.90 per diluted share for the same quarter last year.  Earnings for the second
quarter  of 2005 were  impacted  by the  refinancing  of $50.0  million of Trust
Preferred Securities, resulting in a non-cash charge, net of taxes, of $728,000,
or $0.10 per share.

         Net income for the six months ended June 30, 2006 was $14.8  million or
$2.15 per diluted  share.  This  compares to $13.4  million or $1.80 per diluted
share for the  comparable  period last year.  Earnings  for the six months ended
June 30, 2005 were also impacted by the refinancing  charge related to the Trust
Preferred Securities, discussed above.

                                       20



Net Interest Income

         The  following  tables  provide  information  concerning  the balances,
yields and rates on  interest-earning  assets and  interest-bearing  liabilities
during the periods indicated.



                                                                               Three months ended June 30,
                                                        ----------------------------------------------------------------------------
                                                                     2006                                         2005
                                                        ---------------------------------           --------------------------------
                                                        Average                   Yield/            Average                  Yield/
                                                        Balance     Interest     Rate (1)           Balance     Interest    Rate (1)
                                                        -------     --------     --------           -------     --------    --------
                                                                                    (Dollars in Thousands)
                                                                                                           
Assets:
Interest-earning assets:
Loans (2) (3):
     Commercial real estate loans ..............     $  638,645     $ 12,860       8.05%         $  572,714      $ 9,576      6.69%
     Residential real estate loans..............        484,000        6,621       5.47             429,787        5,524      5.14
     Commercial loans ..........................        573,853       11,146       7.88             434,056        6,686      6.35
     Consumer loans.............................        257,930        4,687       7.29             218,328        3,633      6.67
                                                     ----------     --------                     ----------      -------
       Total loans..............................      1,954,428       35,314       7.28           1,654,885       25,419      6.21
Mortgage-backed securities (4)..................        617,553        7,471       4.84             583,785        6,444      4.42
Loans held-for-sale (3).........................          1,284           18       5.61               2,107           28      5.32
Investment securities (4) (5)...................         54,366          388       2.85              97,459          639      2.62
Other interest-earning assets ..................         52,402          677       5.18              49,434          356      2.89
                                                     ----------     --------                     ----------      -------
     Total interest-earning assets..............      2,680,033       43,868       6.59           2,387,670       32,886      5.56
Allowance for loan losses.......................        (26,397)    --------                        (24,842)     -------
Cash and due from banks.........................         55,424                                      51,945
Cash in non-owned ATMs..........................        157,655                                     127,760
Bank owned life insurance.......................         54,860                                      52,877
Other noninterest-earning assets................         62,156                                      53,919
                                                     ----------                                  ----------
     Total assets...............................     $2,983,731                                  $2,649,329
                                                     ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Interest-bearing demand....................     $  122,917     $    162       0.53%         $  110,565      $    66      0.24%
     Money market...............................        228,493        1,978       3.47             162,934          747      1.84
     Savings....................................        239,474          444       0.74             280,668          280      0.40
     Retail time deposits ......................        364,669        3,497       3.85             278,253        1,882      2.71
                                                     ----------     --------                     ----------      -------
       Total interest-bearing retail deposits...        955,553        6,081       2.55             832,420        2,975      1.43
     Jumbo certificates of deposits ...........          84,353        1,033       4.91              39,081          280      2.87
     Brokered certificates of deposit..........         245,213        2,999       4.91             182,220        1,407      3.10
                                                     ----------     --------                     ----------      -------
       Total interest-bearing deposits.........       1,285,119       10,113       3.16           1,053,721        4,662      1.77
FHLB of Pittsburgh advances....................       1,037,132       12,004       4.58             889,641        7,263      3.23
Trust preferred borrowings.....................          67,011        1,106       6.53              66,161        1,967     11.76
Other borrowed funds...........................         113,190        1,259       4.45             177,090        1,216      2.75
                                                     ----------     --------                     ----------      -------
     Total interest-bearing liabilities........       2,502,452       24,482       3.91           2,186,613       15,108      2.76
Noninterest-bearing demand deposits............         269,060     --------                        252,134      -------
Other noninterest-bearing liabilities..........          22,566                                      16,061
Minority interest .............................              65                                         195
Stockholders' equity...........................         189,588                                     194,326
                                                     ----------                                  ----------
Total liabilities and stockholders' equity.....      $2,983,731                                  $2,649,329
                                                     ----------                                  ----------
Excess of interest-earning over
     interest-bearing liabilities..............      $  177,581                                  $  201,057
                                                     ==========                                  ==========
Net interest and dividend income...............                     $ 19,386                                     $17,778
                                                                    ========                                     =======

Interest rate spread...........................                                    2.68%                                      2.80%
                                                                                   ====                                       ====

Net interest margin............................                                    2.94%                                      3.03%
                                                                                   ====                                       ====



(1)  Weighted average yields have been computed on a tax-equivalent basis.
(2)  Nonperforming loans are included in average balance computations.
(3)  Balances are reflected net of unearned income.
(4)  Includes securities available-for-sale.
(5)  Includes reverse mortgages.

                                       21





                                                                                 Six months ended June 30,
                                                        ----------------------------------------------------------------------------
                                                                     2006                                         2005
                                                        ---------------------------------           --------------------------------
                                                        Average                   Yield/            Average                  Yield/
                                                        Balance     Interest     Rate (1)           Balance     Interest    Rate (1)
                                                        -------     --------     --------           -------     --------    --------
                                                                                    (Dollars in Thousands)
                                                                                                           
Assets:
Interest-earning assets:
Loans (2) (3):
     Commercial real estate loans ................   $  622,009      $24,621       7.92%         $  561,812      $18,160      6.46%
     Residential real estate loans ...............      475,213       12,900       5.43             433,427       11,104      5.12
     Commercial loans ............................      549,730       20,790       7.72             409,882       12,176      6.18
     Consumer loans...............................      254,413        9,093       7.21             215,560        7,101      6.64
                                                     ----------      -------                     ----------      -------
       Total loans................................    1,901,365       67,404       7.15           1,620,681       48,541      6.06
Mortgage-backed securities (4)....................      620,535       14,803       4.77             563,488       12,318      4.37
Loans held-for-sale (3)...........................          941           24       5.10               2,308           63      5.46
Investment securities (4) (5).....................       56,203        1,023       3.64              97,327        1,394      2.86
Other interest-earning assets ....................       50,556        1,091       4.35              47,702          735      3.11
                                                     ----------      -------                     ----------      -------
     Total interest-earning assets................    2,629,600       84,345       6.46           2,331,506       63,051      5.46
Allowance for loan losses.........................      (25,958)     -------                        (24,610)     -------
Cash and due from banks...........................       53,401                                      52,985
Cash in non-owned ATMs............................      151,086                                     125,533
Bank-owned life insurance.........................       54,614                                      52,623
Other noninterest-earning assets..................       61,077                                      54,113
                                                     ----------                                  ----------
     Total assets.................................   $2,923,820                                  $2,592,150
                                                     ==========                                  ==========

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
     Interest bearing demand......................   $  123,359      $   302       0.49%         $  105,111      $   125      0.24%
     Money market.................................      227,367        3,693       3.28             152,081        1,338      1.77
     Savings......................................      243,292          955       0.79             283,052          550      0.39
     Retail time deposits ........................      343,544        6,184       3.63             282,463        3,733      2.67
                                                     ----------      -------                     ----------      -------
       Total interest-bearing retail deposits.....      937,562       11,134       2.39             822,707        5,746      1.41
     Jumbo certificates of deposits ..............       72,284        1,696       4.73              42,148          574      2.75
     Brokered certificates of deposit.............      235,671        5,460       4.67             169,417        2,429      2.89
                                                     ----------      -------                     ----------      -------
       Total interest-bearing deposits............    1,245,517       18,290       2.96           1,034,272        8,749      1.71
FHLB of Pittsburgh advances.......................    1,020,334       22,747       4.43             854,752       13,450      3.13
Trust preferred borrowings........................       67,011        2,123       6.30              58,895        2,679      9.05
Other borrowed funds..............................      117,481        2,496       4.25             185,603        2,282      2.46
                                                     ----------      -------                     ----------      -------
     Total interest-bearing liabilities...........    2,450,343       45,656       3.73           2,133,522       27,160      2.55
Noninterest-bearing demand deposits...............      263,542      -------                        245,897      -------
Other noninterest-bearing liabilities.............       21,799                                      15,960
Minority interest ................................          109                                         210
Stockholders' equity..............................      188,027                                     196,561
                                                     ----------                                  ----------
Total liabilities and stockholders' equity........   $2,923,820                                  $2,592,150
                                                     ==========                                  ==========
Excess of interest-earning assets over
     interest-bearing liabilities.................   $  179,257                                  $  197,984
                                                     ==========                                  ==========
Net interest and dividend income..................                   $38,689                                     $35,891
                                                                     =======                                     =======

Interest rate spread..............................                                 2.73%                                      2.91%
                                                                                   ====                                       ====

Net interest margin...............................                                 2.98%                                      3.13%
                                                                                   ====                                       ====


(1)  Weighted average yields have been computed on a tax-equivalent basis.
(2)  Nonperforming loans are included in average balance computations.
(3)  Balances are reflected net of unearned income.
(4)  Includes securities available-for-sale.
(5)  Includes reverse mortgages.


         Net interest  income for the second  quarter of 2006 was $19.4  million
compared to $17.8  million for the same quarter in 2005.  Higher loan and higher
mortgage-backed  securities (MBS) volumes drove much of this increase. The yield
on earning  assets was also higher in the second quarter of 2006 compared to the
second  quarter of 2005.  The yield on loans  increased  1.07% from 6.21% in the
second quarter of 2005 to 7.28% in the second  quarter of 2006,  while the yield
on mortgage backed securities increased 0.42% for the same period. The increases
in the yields were due to the higher  overall level of market  interest rates as
the Federal Reserve continued raising short-term interest rates through 2005 and
into 2006.  The net interest  margin for the second quarter of 2006 was 2.94%, a
slight decrease from the second quarter 2005 which was 3.03%.

                                       22



         The net interest  margin for the second  quarter of 2005 was negatively
affected by 18 basis points due to the redemption of $50 million of WSFS Capital
Trust I  Securities,  which  carried an  interest  rate of the London  InterBank
Offered Rate (LIBOR) plus 250 basis points.  In connection  with the redemption,
the Company  recognized a $1.1  million  (pre-tax)  non-cash  charge to interest
expense from the write-down of the unamortized debt issuance costs of the called
securities. In conjunction with this redemption,  the Company issued $65 million
aggregate  principal  amount of Pooled Floating Rate Capital  Securities,  which
carry an interest rate of LIBOR plus 177 basis  points.  Without this charge the
margin would have been 3.21 % for the second quarter of 2005.

         Net interest  income for the six-month  period ending June 30, 2006 was
$38.7 million  compared with $35.9 million for the same period in 2005.  Similar
to the  analysis  for the second  quarter  above,  the  increase in net interest
income was driven by higher loan and MBS volumes.  The yield on loans  increased
1.09% and the yield on MBS  increased  0.40%.  The net  interest  margin for the
first six months of 2006 was 2.98%,  compared  with 3.13% for the same period in
2005.

         The net  interest  margin  for the six months  ended June 30,  2005 was
negatively  affected by 9 basis points due to the  redemption  of $50 million of
WSFS Capital Trust I Securities  detailed above.  Without this charge the margin
would have been 3.22% for the six months ended June 30, 2005.

Allowance for Loan Losses

         The  Corporation  maintains  allowances  for credit  losses and charges
losses to these allowances when such losses are realized.  The  determination of
the  allowance  for  loan  losses  requires   significant   judgment  reflecting
management's  best  estimate of probable  loan  losses  related to  specifically
identified  loans  as  well  as  probable  loan  losses  in the  remaining  loan
portfolio.  Management's  evaluation is based upon a continuing  review of these
portfolios.

         Management  establishes  the loan loss  allowance  in  accordance  with
guidance provided in the Securities and Exchange  Commission's  Staff Accounting
Bulletin 102 (SAB 102). Its methodology for assessing the appropriateness of the
allowance  consists of several key elements which include:  specific  allowances
for identified  problem loans;  formula allowances for commercial and commercial
real estate loans; and allowances for pooled homogenous loans.

         Specific  reserves  are  established  for certain  loans in cases where
management has identified  significant  conditions or circumstances related to a
specific credit that management  believes  indicate the probability  that a loss
has been incurred.

         The formula  allowances for commercial and commercial real estate loans
are calculated by applying loss factors to outstanding  loans in each case based
on the internal risk grade of loans. As a result, changes in risk grades of both
performing and nonperforming  loans affect the amount of the formula  allowance.
Loss factors by risk grade have a basis in WSFS'  historical loss experience for
such loans and may be adjusted for  significant  factors that,  in  management's
judgment,  affect the collectability of the portfolio as of the evaluation date.
See discussion of historical loss adjustment factors below.

         Pooled     loans    are    loans    that    are    usually     smaller,
not-individually-graded  and homogenous in nature, such as consumer  installment
loans  and  residential  mortgages.  Pooled  loan loss  allowances  are based on
historical net charge-offs  over the past ten years.  The average loss allowance
per homogenous  pool is based on the product of average annual  historical  loss
rate and the  average  estimated  duration  of the pool  multiplied  by the pool
balances. These separate risk pools are then assigned a reserve for losses based
upon this  historical loss  information and historical loss adjustment  factors.
Historical loss  adjustment  factors are based upon  management's  evaluation of
various current conditions, including those listed below.

o    General economic and business conditions affecting WSFS' key lending areas,
o    Credit quality trends (including trends in nonperforming  loans expected to
     result from existing conditions),
o    Recent loss experience in particular segments of the portfolio,
o    Collateral   values   and   loan-to-value    ratios,
o    Loan volumes and concentrations, including changes in mix,
o    Seasoning of the loan portfolio,
o    Specific  industry  conditions within portfolio  segments,
o    Bank regulatory examination results, and
o    Other  factors,  including  changes  in  quality  of the loan  origination,
     servicing and risk management processes.

         WSFS'  loan  officers  and risk  managers  meet at least  quarterly  to
discuss and review these conditions and risks associated with individual problem
loans. In addition,  various regulatory  agencies,  as an integral part of their
examination  process,  periodically review the Corporation's  allowance for such
losses.  The provision for loan losses  increased from  $1,351,000 for the first
six months of 2005 to $1,383,000 for the first six months of 2006, primarily the
result of continued  loan growth,  despite  continued  positive  trends in asset
quality.

                                       23



         The  Corporation  maintains  allowances  for credit  losses and charges
losses to these  allowances  when such losses are realized.  The  allowances for
losses are maintained at a level which management  considers adequate to provide
for  losses  based  upon an  evaluation  of  known  and  inherent  risks  in the
portfolios.  Management's  evaluation  is based upon a continuing  review of the
portfolios.

         The table below  represents a summary of changes in the  allowance  for
loan losses during the periods indicated.



                                                 Six months ended     Six months ended
                                                  June 30, 2006         June 30, 2005
                                                  -------------         -------------
                                                       (Dollars in Thousands)
                                                                   
Beginning balance .............................    $ 25,381              $ 24,222
Provision for loan losses......................       1,383                 1,351

Charge-offs:
     Residential real estate ..................          70                    38
     Commercial real estate (1) ...............           -                     -
     Commercial................................          79                   524
     Consumer..................................         189                   289
     Overdrafts ...............................         117                     -
                                                   --------              --------
Total charge-offs..............................         455                   851
                                                   --------              --------

Recoveries:
     Residential real estate ..................          14                    57
     Commercial real estate (1) ...............         156                    41
     Commercial ...............................         121                    39
     Consumer..................................         101                    80
                                                   --------              --------
Total recoveries ..............................         392                   217
                                                   --------              --------

Net charge-offs ...............................          63                   634
                                                   --------              --------
Ending balance.................................    $ 26,701              $ 24,939
                                                   ========              ========
Net charge-offs to average gross loans
  outstanding, net of unearned income (2)......        0.01%                 0.08%
                                                   ========              ========


(1) Includes commercial mortgage and construction loans.
(2) Ratio for  six months ended June 30, 2006 and June 30, 2005 are annualized.

Noninterest Income

         Noninterest income for the quarter ended June 30, 2006 was $9.9 million
compared  to $8.7  million  for the second  quarter of 2005 an  increase of $1.2
million  or  14%.  The  increase  over  the  second   quarter  2005  was  mainly
attributable  to an  increase  of $1.2  million  in card and ATM  income  due to
increased volumes of cash in non-owned ATMs and higher rates earned on this cash
during the quarter.  Deposit service charges also increased  $339,000 mainly due
to an increase in deposit accounts  resulting from the continued  success of the
Company's personal and business checking initiatives that began during the third
quarter of 2004.

         During the second quarter of 2006, the  Corporation  sold $11.0 million
of  U.S.  Government  securities,  which  resulted  in  a  $41,000  loss.  These
securities  were  originally  purchased  for  collateral   management  purposes.
Subsequent to the purchase of the securities,  certain  collateral  requirements
were adjusted and the U.S. Government  securities were no longer required.  As a
result, the securities were then sold.

         For the six months  ended June 30, 2006,  noninterest  income was $18.9
million,  an  increase  of $2.3  million  or 14% over the same  period  in 2005.
Consistent  with the quarter,  this increase was mainly due to increases in card
and ATM income at CashConnect and deposit service charges.

Noninterest Expense

         For the  quarter  ended June 30,  2006,  noninterest  expense was $16.9
million  compared  to $15.6  million  for the same period in 2005 an increase of
$1.3 million or 8%. The increase in  salaries,  benefits and other  compensation
was partially due to $333,000 of expense related to stock options. As of January
1,  2006  the  Corporation  implemented  SFAS  123R,  which  requires  that  all
share-based  payments to  participants,  including  grants of stock options,  be
recognized as compensation  expense in the income  statement based on their fair
values. The remaining increases in noninterest expense were primarily the result
of overall growth of the Company.

                                       24



         Noninterest  expense  for the six months  ended June 30, 2006 was $33.2
million,  an increase of $2.6 million or 8% over the $30.6 million  reported for
the same period in 2005. This increase was mainly due to salaries,  benefits and
other  compensation.  These  expenses  increased  primarily due to the Company's
continued growth efforts and, as a result, the number of Associates increased to
554 at June 30, 2006. This was an increase of 38 Associates compared to the same
period in 2005. In addition,  and  consistent  with the  discussion  above,  the
increase in salaries,  benefits and other  compensation was impacted by $691,000
of expense  related to stock options which resulted from the  implementation  of
SFAS 123R.  Lastly,  the first six months of 2005 were favorably impacted by the
reversal of a $503,000  reserve for losses in the  CashConnect  (ATM)  business.
This  reserve  was no longer  necessary  because  losses were  determined  to be
unlikely.

         The   Corporation's   stock  option  plans  contain   provisions  which
accelerate  vesting  of  stock  options  upon  retirement.  SFAS  123R  requires
accelerated  expensing of option awards to  participants  who are or will become
eligible for retirement  under those plans.  There are a number of  participants
who qualify for this  accelerated  vesting.  Had the Corporation been subject to
SFAS 123R at the time of the Corporation's award in December 2005, it would have
expensed $309,000  (pre-tax),  or $0.03 per share, net of tax, related to awards
granted  to  retirement-eligible  participants.  Historically,  the  Corporation
awards  options in the fourth  quarter of each year and expects this practice to
continue.

Income Taxes

         The Corporation and its subsidiaries file a consolidated Federal income
tax return and separate state income tax returns. Income taxes are accounted for
in accordance  with SFAS 109,  which  requires the recording of deferred  income
taxes for tax consequences of "temporary  differences." The Corporation recorded
a provision for income taxes during the three and six months ended June 30, 2006
of $4.1  million  and $8.2  million,  respectively,  compared  to an income  tax
provision of $3.5  million and $7.1  million for the same  periods in 2005.  The
effective  tax rate for the three and six month  periods ended June 30, 2006 was
36%,  compared  to 35%  for the  comparable  periods  in  2005.  This  increased
effective tax rate was primarily  due to the  non-deductibility  of stock option
expense related to incentive stock options in accordance with SFAS 123R.

         The effective tax rates reflect the recognition of certain tax benefits
in the financial  statements  including those benefits from tax-exempt  interest
income, BOLI income, and fifty percent interest income exclusion on a loan to an
Employee Stock Ownership  Plan.  These tax benefits are offset by the tax effect
of stock based  compensation  expense  related to incentive  stock options and a
provision for state income tax expense.

         The  Corporation  analyzes  its  projections  of  taxable  income on an
ongoing  basis  and  makes   adjustments  to  its  provision  for  income  taxes
accordingly.

RECENT ACCOUNTING PRONOUNCEMENTS

         In February  2006,  the  Financial  Accounting  Standards  Board (FASB)
issued Statement of Financial  Accounting  Standards (SFAS) No. 155,  Accounting
for Certain  Hybrid  Financial  Instruments - An Amendment of Statements No. 133
and  140.  This  Statement  permits  fair  value  remeasurement  for any  hybrid
financial  instrument that contains an embedded  derivative that otherwise would
require  bifurcation.  It also  clarifies  which  interest-only  strips  are not
subject  to the  requirements  of  SFAS  133.  In  addition,  it  establishes  a
requirement to evaluate  interests in securitized  financial  assets to identify
interests  that  are  freestanding  derivatives  or that  are  hybrid  financial
instruments that contain an embedded derivative requiring bifurcation.  SFAS 155
becomes  effective in fiscal  years  beginning  after  September  15, 2006.  The
adoption of this  Statement  is not  expected  to have a material  impact on the
Corporation's Consolidated Financial Statements.

         In March 2006,  the FASB issued SFAS No. 156,  Accounting for Servicing
of Financial  Assets - An Amendment of Statement  No. 140. This  Statement  will
modify the accounting for servicing assets and liabilities, such as those common
with  mortgage  securitization   activities.  The  new  Standard  addresses  the
recognition  and  measurement  of  separately  recognized  servicing  assets and
liabilities and provides an approach to lessen the efforts to obtain  hedge-like
(offset) accounting.  SFAS 156 becomes effective in fiscal years beginning after
September  15, 2006.  The  adoption of this  Statement is not expected to have a
material impact on the Corporation's Consolidated Financial Statements.

         In July 2006, the FASB issued FASB  Interpretation  No. 48,  Accounting
for  Uncertainty in Income Taxes,  an  interpretation  of FASB Statement No. 109
(FIN 48). This interpretation of SFAS No. 109 prescribes a recognition threshold
and  measurement   attribute  for  the  financial   statement   recognition  and
measurement  of a tax  position  taken or  expected to be taken in a tax return.
This  interpretation  also provides guidance on de-recognition,  classification,
interest  and  penalties,   accounting  in  interim   periods,   disclosure  and
transition.  The  interpretation  is effective for fiscal years  beginning after
December 15, 2006. The  Corporation  has reserves  related to certain of its tax
positions  which would be subject to analysis under FIN 48. The  Corporation has
not yet determined the impact on its Consolidated Financial Statements,  if any,
that would result as a consequence of adopting this interpretation in 2007.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk
         ----------------------------------------------------------
         Incorporated  herein by reference from Item 2, of this quarterly report
         on Form 10-Q.

Item 4.  Controls and Procedures
         -----------------------

          (a)  Evaluation of disclosure controls and procedures.  Based on their
               evaluation of the Company's  disclosure  controls and  procedures
               (as defined in Rules 13a-15(e) under the Securities  Exchange Act
               of 1934 (the "Exchange Act")), the Company's  principal executive
               officer and the principal  financial  officer have concluded that
               as of the end of the period covered by this  Quarterly  Report on
               Form 10-Q such  disclosure  controls and procedures are effective
               to  ensure  that  information  required  to be  disclosed  by the
               Company  in the  reports  that it  files  or  submits  under  the
               Securities   Exchange  Act  of  1934  is   recorded,   processed,
               summarized and reported within the time periods  specified in the
               Securities  and  Exchange  Commission's  rules  and  forms and is
               accumulated

                                       25



               and  communicated  to the  Company's  management,  including  the
               principal  executive officer and principal  financial officer, as
               appropriate  to  allow  timely   decisions   regarding   required
               disclosures.

          (b)  Changes in internal control over financial reporting.  During the
               quarter  under  report,  there  was no  change  in the  Company's
               internal  control over  financial  reporting  that has materially
               affected,  or is  reasonably  likely to  materially  affect,  the
               Company's internal control over financial reporting.

Part II.   OTHER INFORMATION

Item 1.    Legal Proceedings
           -----------------
           The  Company is not  engaged in any legal  proceedings  of a material
           nature at June 30, 2006.  From time to time,  the Company is party to
           legal  proceedings  in the  ordinary  course of  business  wherein it
           enforces its security interest in loans.

Item 1A.   Risk Factors
           ------------
           Management  of the  Company  does not  believe  there  have  been any
           material changes to the risk factors previously  disclosed under Item
           1A. of the Company's  Form 10-K for the year ended December 31, 2005,
           previously filed with the Securities and Exchange Commission.

Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds
           -----------------------------------------------------------
           The following  table lists  purchases of the  Company's  Common Stock
during the second quarter of 2006.



                                                                                        Total Number of        Maximum Number
                                                        Total Number      Average       Shares Purchased     of Shares that May
                                                          of Shares      Price Paid   As Part of Publicly     Yet Be Purchased
                                                          Purchased      per Share      Announced Plans       Under the Plans
                                                          ---------      ---------      ---------------       ---------------

                                                                                                   
          April 1, to April 30, 2006                          0             $0.00              0                  637,500
          May 1, to May 31, 2006                              0             $0.00              0                  637,500
          June 1, to June 30, 2006                            0             $0.00              0                  637,500
          Total for the quarter ended June 30, 2006           0             $0.00


           There is no expiration date under either Plan.

Item 3.    Defaults upon Senior Securities
           -------------------------------
           Not applicable

Item 4.    Submission of Matters to a Vote of Security Holders
           ---------------------------------------------------
           At the Corporation's Annual Stockholder's  Meeting (the Meeting) held
           on April 27, 2006,  all the  nominees  for  director  proposed by the
           Corporation  were  elected.  The votes cast for each  nominee were as
           follows:


                                                                                        For                    Withheld
                                                                                        ---                    --------
                                                                                                        
           Linda C. Drake.....................................                       6,048,452                  17,922
           David E. Hollowell.................................                       6,047,338                  19,036
           Scott E. Reed......................................                       6,048,213                  18,160
           Claibourne D. Smith................................                       5,978,943                  87,430


          At the Meeting,  the  shareholders  also ratified the  appointment  of
          KPMG, LLP as independent  auditors for fiscal year ending December 31,
          2006. The votes cast were as follows:

                        For          Against        Abstain
                        ---          -------        -------

                     5,957,212       101,011         8,150

Item 5.    Other Information
           -----------------
           Not applicable

Item 6.    Exhibits
           --------
          (a)  Exhibit  31 -  Certifications  pursuant  to  Section  302  of the
               Sarbanes-Oxley Act of 2002
          (b)  Exhibit  32 -  Certifications  pursuant  to  Section  906  of the
               Sarbanes-Oxley Act of 2002

                                       26



SIGNATURES

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



                                         WSFS FINANCIAL CORPORATION



Date:  August 8, 2006                    /s/Marvin N. Schoenhals
                                         -------------------------------------
                                         Marvin N. Schoenhals
                                         President and Chief Executive Officer



Date:  August 8, 2006                    /s/Stephen A. Fowle
                                         -------------------------------------
                                         Stephen A. Fowle
                                         Executive Vice President and
                                         Chief Financial Officer

                                       27