<PAGE>   1
                                                                    EXHIBIT 99.2

                           UNIVERSAL CARD MASTER TRUST
                                ANNUAL STATEMENT
                                  SERIES 1995-3
                     FOR THE PERIOD ENDING DECEMBER 31, 1998

     Pursuant to the Pooling and Servicing Agreement dated as of August 1, 1995
(hereinafter as such agreement may have been or may be from time to time,
amended or otherwise modified, the "Pooling and Servicing Agreement"), among
Universal Card Services Corp. ("UCS") as Servicer, Universal Bank, N.A. ("UB"),
as Transferor, and Bankers Trust Company, as trustee (the 'Trustee'), as
supplemented by the Series 1995-3 Supplement dated as of 11/15/95 (the
"Supplement") among UCS, UB and the Trustee, as Servicer is required to prepare
certain information each month regarding current distributions to the Series
1995-3 Certificateholders and the performance of the Universal Card Master Trust
(the "Trust") during the year. The information which is required to be prepared
with respect to the performance of the Trust during the period of 1/01/98 -
12/31/98 is set forth below. Certain of the information is presented on the
basis of an original principal amount of $1,000 per Series 1995-3 Certificate (a
"Certificate"). Certain other information is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Annual
Statement have their respective meanings set forth in the Pooling and Servicing
Agreement and the Supplement.


<TABLE>
<S>                                                                                     <C>
 A)        Information regarding distribution in respect of the Class A
           Certificates per $1,000 original certificate principal amount.

           (1) The total amount of the distribution in respect of Class A
           Certificates, per $1,000 original
           certificate principal amount                                                 $49.32890946
                                                                                       
           (2) The amount of the distribution set forth in paragraph 1 above in
           respect of interest on the Class A Certificates, per $1,000 original
           certificate principal amount                                                 $49.32890946

           (3) The amount of the distribution set forth in paragraph 1 above in
           respect of principal of the Class A Certificates, per $1,000 original
           certificate principal amount                                                        $0.00
                                                                                               -----
</TABLE>
<PAGE>   2
<TABLE>
<S>                                                                        <C>
 B)        Class A Investor Charge Offs and                   
           Reimbursement of Charge Offs                       
                                                              
           (1) The amount of Class A Investor Charge Offs                         $0.00
                                                                                  -----
           (2) The amount of Class A Investors Charge         
           Offs set forth in paragraph 1 above, per           
           $1,000 original certificate principal amount                           $0.00
                                                                                  -----
           (3) The total amount reimbursed in                 
           respect of Class A Investor Charge                 
           Offs                                                                   $0.00
                                                                                  -----
           (4) The amount set forth in paragraph              
           3 above, per $1,000 original                       
           certificate principal amount                                           $0.00
                                                                                  -----
           (5) The amount, if any, by which the               
           outstanding principal balance of the               
           Class A Certificates exceeds the Class             
           A Invested Amount after giving effect              
           to all transactions on such                        
           Distribution Date                                                      $0.00
                                                                                  -----
                                                              
 C)        Information regarding distributions in             
           respect of the Class B Certificates,               
           per $1,000 original certificate                    
           principal amount                                   
                                                              
           (1) The total amount of the distribution           
           in respect of Class B Certificates, per            
           $1,000 original certificate principal amount                    $59.50956311
                                                                           ------------
           (2) The amount of the distribution                 
           set forth in paragraph 1 above in                  
           respect of interest on the Class B                 
           Certificates, per $1,000 original                  
           certificate principal amount                                    $59.50956311
                                                                           ------------
           (3) The amount of the distribution                 
           set forth in paragraph 1 above in                  
           respect of principal of the Class B                
           Certificates, per $1,000 original                  
           certificate principal amount                                           $0.00
                                                                                  -----
                                                              
 D)        Amount of reductions in Class B                    
           Invested Amount pursuant to clauses                
           (c), (d), and (e) of the definition of             
           Class B Invested Amount                            
                                                              
           (1) The amount of reductions in                    
           Class B Invested Amount pursuant to                
           clauses (c), (d), and (e) of the                   
           definition of Class B Invested Amount                                  $0.00
                                                                                  -----
                                                              
</TABLE>
<PAGE>   3
<TABLE>
<S>                                                                  <C>
           (2) The amount of reductions in the           
           Class B Invested Amount set forth             
           in paragraph 1 above, per $1,000              
           original certificate principal amount                             $0.00
                                                                             -----
           (3) The total amount reimbursed in            
           respect of such reductions in the             
           Class B Invested Amount                                           $0.00
                                                                             -----
           (4) The amount set forth in paragraph         
           3 above, per $1,000 original                  
           certificate principal amount                                      $0.00
                                                                             -----
           (5) The amount, if any, by which the          
           outstanding principal balance of the          
           Class B Certificates exceeds the Class        
           B Invested Amount after giving effect         
           to all transactions on such                   
           Distribution Date                                                 $0.00
                                                                             -----
                                                         
E)         Information regarding certain                 
           distributions to the Collateral               
           Interest Holder                               
                                                         
           (1) The amount distributed to the             
           Collateral Interest Holder in respect         
           of interest on the Collateral Invested        
           Amount                                                    $3,148,877.82
                                                                     -------------
           (2) The amount distributed to the Collateral  
           Interest Holder in respect of principal on    
           the Collateral Invested Amount                                    $0.00
                                                                             -----
 F)        Amount of reductions in Collateral            
           Invested Amount pursuant to clauses           
           (c), (d), and (e) of the definition of        
           Collateral Invested Amount                    
                                                         
           (1) The amount of reductions in the           
           Collateral Invested Amount pursuant to        
           clauses (c), (d), and (e) of the              
           definition of Collateral Invested             
           Amount                                                            $0.00
                                                                             -----
           (2) The total amount reimbursed in            
           respect of such reductions in the             
           Collateral Invested Amount                                        $0.00
                                                                             -----
</TABLE>                                                 

                                UNIVERSAL CARD SERVICES CORP.,
                                   Servicer

                                By  /s/    Thomas F. Donahue
                                    Name:  Thomas F. Donahue
                                    Title: Servicing Officer
<PAGE>   4
<TABLE>
<S>                                                                       <C>
RECEIVABLES  --                                                      
                                                                     
Beginning of the Period Principal Receivables (01/01/98):                  $9,576,817,282.65
                                                                           -----------------
Beginning of the Period Finance Charge Receivables (01/01/98):                $90,433,646.72
                                                                              --------------
Beginning of the Period Discounted Receivables:                                        $0.00
                                                                                       -----
Beginning of the Period Premium Receivables:                                           $0.00
                                                                                       -----
Beginning of the Period Total Receivables (01/01/98):                      $9,667,250,929.37
                                                                           -----------------
                                                                     
                                                                     
Removed Principal Receivables:                                                         $0.00
                                                                                       -----
Removed Finance Charge Receivables:                                                    $0.00
                                                                                       -----
Removed Total Receivables:                                                             $0.00
                                                                                       -----
                                                                     
                                                                     
Additional Principal Receivables: (3/98, 5/98, 10/98)                      $6,883,622,424.20
                                                                           -----------------
Additional Finance Charge Receivables: (3/98, 5/98, 10/98)                    $73,558,046.10
                                                                              --------------
Additional Total Receivables:                                              $6,957,180,470.30
                                                                           -----------------
                                                                     
                                                                     
Discounted Receivables Generated this Period:                                          $0.00
                                                                                       -----
Premium Receivables Generated this Period:                                             $0.00
                                                                                       -----
End of the Period Principal Receivables (12/31/98):                       $14,274,783,458.43
                                                                          ------------------
End of the Period Finance Charge Receivables (12/31/98):                     $261,689,225.87
                                                                             ---------------
End of the Period Discounted Receivables:                                              $0.00
                                                                                       -----
End of the Period Premium Receivables:                                                 $0.00
                                                                                       -----
End of the Period Total Receivables (12/31/98):                           $14,536,472,684.30
                                                                          ------------------
                                                                     
                                                                     
Special Funding Account Balance                                                        $0.00
                                                                                       -----
Aggregate Invested Amount (all Master Trust Series)                       $12,249,999,999.99
                                                                          ------------------
                                                                     
End of the Period Transferor Amount                                          $123,966,334.19
                                                                             ---------------
                                                                     
                                                                     
DELINQUENCIES AND LOSSES --                                          
                                                                             RECEIVABLES
End of the Period Delinquencies:                                     
   31-60 Days Delinquent                                                     $166,192,354.00
                                                                             ---------------
   61-90 Days Delinquent                                                     $102,872,527.00
                                                                             ---------------
   91+ Days Delinquent                                                       $182,788,804.00
                                                                             ---------------
                                                                     
   Total 31+ Days Delinquent                                                 $451,853,685.00
                                                                             ---------------
                                                                     
Defaulted Accounts During the Period                                         $643,241,153.08
                                                                             ---------------
</TABLE>                                                             
<PAGE>   5
<TABLE>
<S>                                                                                  <C>                       <C>
INVESTED AMOUNTS --

Class A Initial Invested Amount                                                      $652,500,000
                                                                                     ------------
Class B Initial Invested Amount                                                       $45,000,000
                                                                                      -----------
Collateral Initial Invested Amount                                                    $52,500,000
                                                                                      -----------
INITIAL INVESTED AMOUNT                                                                                             $750,000,000
                                                                                                                    ------------

Class A Invested Amount                                                              $652,500,000
                                                                                     ------------
Class B Invested Amount                                                               $45,000,000
                                                                                      -----------
Collateral Invested Amount                                                            $52,500,000
                                                                                      -----------
INVESTED AMOUNT                                                                                                     $750,000,000
                                                                                                                    ------------


Class A Adjusted Invested Amount                                                     $652,500,000
                                                                                     ------------
Class B Adjusted Invested Amount                                                      $45,000,000
                                                                                      -----------
Collateral Invested Amount                                                            $52,500,000
                                                                                      -----------
ADJUSTED INVESTED AMOUNT                                                                                            $750,000,000
                                                                                                                    ------------


ANNUAL SERVICING FEE                                                                                              $15,000,000.00
                                                                                                                  --------------

INVESTOR DEFAULT AMOUNT                                                                                           $39,856,025.95
                                                                                                                  --------------

GROUP 1 INFORMATION


WEIGHTED AVERAGE CERTIFICATE RATE FOR ALL SERIES                                                                            5.74%
IN GROUP 1                                                                                                                  ----
          

GROUP 1 INVESTOR FINANCE CHARGE COLLECTIONS                                                                      $920,812,579.83
                                                                                                                 ---------------
GROUP 1 INVESTOR ADDITIONAL AMOUNTS                                                                                        $0.00
                                                                                                                           -----
GROUP 1 INVESTOR DEFAULT AMOUNT                                                                                  $284,340,815.40
                                                                                                                 ---------------
GROUP 1 INVESTOR ANNUAL FEES                                                                                     $106,666,666.66
                                                                                                                 ---------------
GROUP 1 INVESTOR ANNUAL INTEREST                                                                                 $309,645,754.09
                                                                                                                 ---------------


SERIES 1995-3  INFORMATION
SERIES 1995-3  ALLOCATION PERCENTAGE                                                                                        8.09%
                                                                                                                            ----
SERIES 1995-3  ALLOCABLE FINANCE CHARGE                                                                          $159,093,084.69
                                                                                                                 ---------------
COLLECTIONS

SERIES 1995-3  ADDITIONAL AMOUNTS                                                                                          $0.00
                                                                                                                           -----
SERIES 1995-3  ALLOCABLE DEFAULTED AMOUNT                                                                         $51,164,427.34
                                                                                                                  --------------
SERIES 1995-3  ANNUAL FEES                                                                                        $15,000,000.00
                                                                                                                  --------------
SERIES 1995-3  ALLOCABLE PRINCIPAL COLLECTIONS                                                                 $1,866,551,775.95
                                                                                                               -----------------
</TABLE>
<PAGE>   6
<TABLE>
<S>                                                                               <C>                          <C>
SERIES 1995-3  REQUIRED TRANSFEROR AMOUNT                                                                         $52,500,000.00
                                                                                                                  --------------
FLOATING ALLOCATION PERCENTAGE                                                                                             79.05%
                                                                                                                           -----


INVESTOR FINANCE CHARGE COLLECTIONS                                                                              $124,179,000.18
                                                                                                                 ---------------
INVESTOR DEFAULT AMOUNT                                                                                           $39,856,025.95
                                                                                                                  --------------
REALLOCATED INVESTOR FINANCE CHARGE COLLECTIONS                                                                  $130,044,304.64
                                                                                                                 ---------------
PRINCIPAL ALLOCATIONS PERCENTAGE                                                                                           79.05%
                                                                                                                           -----
AVAILABLE PRINCIPAL COLLECTIONS                                                                                $1,452,757,890.68
                                                                                                               -----------------


CLASS A  AVAILABLE FUNDS --

CLASS A FLOATING PERCENTAGE                                                                                                87.00%
                                                                                                                           -----
    Class A Floating Percentage of Reallocated                                    $113,378,158.06
                                                                                  ---------------
    Investor Finance Charge Collections
    Other Amounts                                                                           $0.00
                                                                                            -----
TOTAL CLASS A AVAILABLE FUNDS                                                                                    $113,378,158.06
                                                                                                                 ---------------
   Class A Annual Interest                                                         $38,104,264.72
                                                                                   --------------
   Class A Servicing Fee (if applicable)                                                    $0.00
                                                                                            -----
   Class A Investor Default Amount                                                 $34,674,742.58
                                                                                   --------------
TOTAL CLASS A EXCESS SPREAD                                                                                       $40,599,150.78
                                                                                                                  --------------
CLASS A REQUIRED AMOUNT                                                                                                    $0.00
                                                                                                                           -----
CLASS B AVAILABLE FUNDS ---

CLASS B FLOATING PERCENTAGE                                                                                                 6.00%
                                                                                                                            ----
CLASS B AVAILABLE FUNDS                                                                                            $7,801,834.43
                                                                                                                   -------------
   Class B Annual Interest                                                          $2,677,930.34
                                                                                    -------------
   Class B Servicing Fee (if applicable)                                                    $0.00
                                                                                            -----
TOTAL CLASS B EXCESS SPREAD                                                                                        $5,123,904.10
                                                                                                                   -------------
COLLATERAL AVAILABLE FUNDS --

COLLATERAL FLOATING PERCENTAGE                                                                                              7.00%
                                                                                                                            ----
COLLATERAL AVAILABLE FUNDS                                                                                         $9,102,140.17
                                                                                                                   -------------
   Collateral Interest Servicing Fee (if  applicable)                                                                      $0.00
                                                                                                                           -----
TOTAL COLLATERAL EXCESS SPREAD                                                                                     $9,102,140.17
                                                                                                                   -------------
EXCESS SPREAD --

TOTAL EXCESS SPREAD                                                                                               $54,825,195.05
                                                                                                                  --------------
</TABLE>
<PAGE>   7
<TABLE>
<S>                                                                                                           <C>
Excess Spread Applied to Class A Required Amount                                                                           $0.00
                                                                                                                           -----
Excess Spread Applied to Class A Investor Charge Offs                                                                      $0.00
                                                                                                                           -----
    
Excess Spread Applied to Class B Required Amount                                                                   $2,391,361.57
                                                                                                                   -------------
Excess Spread Applied to Reductions of Class B                                                                             $0.00
                                                                                                                           -----
Invested Amount pursuant to clauses (c), (d) and (e)

Excess Spread Applied to Collateral Annual Interest                                                                $3,148,877.82
                                                                                                                   -------------
        
Excess Spread Applied to Unpaid Annual Servicing Fee                                                              $15,000,000.00
                                                                                                                  --------------
             
Excess Spread Applied Collateral Default Amount                                                                    $2,789,921.81
                                                                                                                   -------------
Excess Spread Applied to Reductions of                                                                                     $0.00
                                                                                                                           -----
Collateral Invested Amount Pursuant to Clauses
(c), (d) and (e)
Excess Spread Applied to Reserve Account                                                                                   $0.00
                                                                                                                           -----
Excess Spread Applied to Other Amounts Owed to                                                                             $0.00
                                                                                                                           -----
Collateral Interest Holder

TOTAL EXCESS FINANCE CHARGE COLLECTIONS ELIGIBLE
FOR OTHER EXCESS ALLOCATION SERIES                                                                                $31,495,033.86
                                                                                                                  --------------
EXCESS FINANCE CHARGES COLLECTIONS

 TOTAL EXCESS FINANCE CHARGE COLLECTIONS                                                                         $415,269,949.20
                                                                                                                 ---------------
 FOR ALL ALLOCATION SERIES

SERIES 1995-3  EXCESS FINANCE CHARGE COLLECTIONS ---

EXCESS FINANCE CHARGE COLLECTIONS                                                                                          $0.00
                                                                                                                           -----
ALLOCATED TO SERIES 1995-3

Excess Finance Charge Collections Applied to Class A Required Amount                                                       $0.00
                                                                                                                           -----
                       
Excess Finance Charge Collections Applied to Class A Investor Charge Offs                                                  $0.00
                                                                                                                           -----
                            
Excess Finance Charge Collections Applied to Class B Required Amount                                                       $0.00
                                                                                                                           -----
                       
Excess Finance Charge Collections Applied to                                                                               $0.00
                                                                                                                           -----
Reductions of Class B Invested Amount Pursuant
to Clauses (c), (d) and (e)

Excess Finance Charge Collections Applied to Collateral Annual Interest                                                    $0.00
                                                                                                                           -----
                          
Excess Finance Charge Collections Applied to                                                                               $0.00
                                                                                                                           -----
</TABLE>
<PAGE>   8
<TABLE>
<S>                                                                             <C>                                      <C>
Unpaid Annual Servicing Fee
Excess Finance Charge Collections Applied to Collateral Default Amount                                                     $0.00
                                                                                                                           -----
                         



Excess Finance Charge Collections Applied to Reductions of Collateral Invested Amount                                      $0.00
Pursuant to Clauses (c), (d) and (e)                                                                                       -----
                                        
                                        
Excess Finance Charge Collections Applied to Reserve Account                                                               $0.00
                                                                                                                           -----
               
Excess Finance Charge Collections Applied to                                                                               $0.00
                                                                                                                           -----
Other Amounts Owed to Collateral Interest Holder

YIELD, BASE, AND EXCESS SPREAD RATE---

AVERAGE BASE RATE FOR THE PERIOD                                                                                            7.86%
                                                                                                                            -----

AVERAGE SERIES ADJUSTED PORTFOLIO                                                                                          12.06%
YIELD FOR THE PERIOD                                                                                                       -----


AVERAGE EXCESS SPREAD RATE FOR THE PERIOD                                                                                   4.20%
                                                                                                                            -----

PRINCIPAL COLLECTIONS---

CLASS A PRINCIPAL PERCENTAGE                                                                                               87.00%
                                                                                                                           -----
   Class A Principal Collections                                                $1,263,899,364.88
                                                                                -----------------
CLASS B PRINCIPAL PERCENTAGE                                                                                                6.00%
                                                                                                                            ----
   Class B Principal Collections                                                   $87,165,473.54
                                                                                   --------------
COLLATERAL PRINCIPAL PERCENTAGE                                                                                             7.00%
                                                                                                                            -----
   Collateral Principal Collections                                               $101,693,052.35
                                                                                  ---------------

AVAILABLE PRINCIPAL COLLECTIONS                                                 $1,452,757,890.77
                                                                                -----------------
REALLOCATED PRINCIPAL COLLECTIONS                                                                                           $0.00
                                                                                                                            -----

SERIES 1995-3  PRINCIPAL SHORTFALL                                                                                          $0.00
                                                                                                                            -----

SHARED PRINCIPAL COLLECTIONS ALLOCABLE FROM OTHER
PRINCIPAL SHARING SERIES                                                                                                    $0.00
                                                                                                                            -----
</TABLE>
<PAGE>   9
<TABLE>
<CAPTION>
<S>                                                                             <C>                               <C>
ACCUMULATION --

Controlled Accumulation Amount                                                  $0.00
                                                                                -----
Deficit Controlled Accumulation Amount                                          $0.00
                                                                                -----
CONTROLLED DEPOSIT AMOUNT                                                                                                     $0.00
                                                                                                                              -----

PRINCIPAL FUNDING ACCOUNT BALANCE                                                                                             $0.00
                                                                                                                              -----

SHARED PRINCIPAL COLLECTIONS ELIGIBLE FOR OTHER PRINCIPAL SHARING SERIES                                          $1,452,757,890.68
                                                                                                                  -----------------
                        

INVESTOR CHARGE OFFS AND REIMBURSEMENTS--

CLASS A INVESTOR CHARGE OFFS                                                                                                  $0.00
                                                                                                                              -----
REDUCTIONS IN CLASS B INVESTED AMOUNT  (OTHER THAN                                                                            $0.00
BY PRINCIPAL PAYMENTS)                                                                                                        -----

REDUCTIONS IN COLLATERAL INVESTED AMOUNT (OTHER                                                                               $0.00
THAN BY PRINCIPAL PAYMENTS)                                                                                                   -----


PREVIOUS CLASS A CHARGE OFFS REIMBURSED                                                                                       $0.00
                                                                                                                              -----
PREVIOUS CLASS B INVESTED AMOUNT REDUCTIONS REIMBURSED                                                                        $0.00
                                                                                                                              -----

PREVIOUS COLLATERAL INVESTED AMOUNT REDUCTIONS REIMBURSED                                                                     $0.00
                                                                                                                              -----
</TABLE>

                                UNIVERSAL CARD SERVICES CORP.,
                                as Servicer


                                By  /s/    Thomas F. Donahue
                                    Name:  Thomas F. Donahue
                                    Title: Servicing Officer