March 31, December 31, 2004 2003 ------------------------------ ~~Stockholders' equity: Common stock, $.50 par value $ 46,756 $ 46,635 Capital in excess~~
Note 1 Basis of par value 416,649 413,008 Retained earnings 215,370 210,915 Minority interest 971 912 Treasury stock (12,464) (12,611) Accumulated other comprehensive income - 171 ------------------------------ Total stockholders' equity 667,282 659,030 ------------------------------ Long-term debt: Long-term debt of subsidiaries (substantially secured by utility plant): Interest Rate Range 0.00% to 2.49% 18,669 16,868 2.50% to 2.99% 22,291 18,913 3.00% to 3.49% 5,587 5,618 3.50% to 3.99% 2,800 2,800 4.00% to 4.99% 8,135 8,135 5.00% to 5.49% 110,875 110,875 5.50% to 5.99% 66,260 76,260 6.00% to 6.49% 119,360 119,360 6.50% to 6.99% 42,000 42,000 7.00% to 7.49% 34,716 46,716 7.50% to 7.99% 23,000 23,000 8.00% to 8.49% 17,500 17,500 8.50% to 8.99% 9,000 9,000 9.00% to 9.49% 53,805 53,805 9.50% to 9.99% 42,748 43,242 10.00% to 10.50% 6,000 6,000 ------------------------------ 582,746 600,092 Notes payable, 6.05%, due 2006 960 960 Unsecured notes payable, 4.87%, due 2023 135,000 135,000 ------------------------------ 718,706 736,052 Current portion of long-term debt 32,394 39,386 ------------------------------ Long-term debt, excluding current portion 686,312 696,666 ------------------------------ Total capitalization $ 1,353,594 $ 1,355,696 ============================== Presentation

AQUA AMERICA, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (In thousands of dollars, except per share amounts) (UNAUDITED) Note 1 Basis of Presentation

The accompanying consolidated balance sheet and statement of capitalization of Aqua America, Inc. at ~~March 31,~~June 30, 2004, the consolidated statements of income and comprehensive income for the ~~three~~six months and quarter ended ~~March 31,~~June 30, 2004 and 2003, and the consolidated statements of cash flow for the ~~three~~six months ended ~~March 31,~~June 30, 2004 and 2003, are unaudited, but reflect all adjustments, consisting of only normal recurring accruals, which are, in the opinion of management, necessary to present fairly the consolidated financial position, the consolidated results of operations, and the consolidated cash flow for the periods presented. Because they cover interim periods, the statements and related notes to the financial statements do not include all disclosures and notes normally provided in annual financial statements and, therefore, should be read in conjunction with the Aqua America Annual Report on Form 10-K for the year ended December 31, ~~2003.~~2003 and the Quarterly Report on Form 10-Q for the quarter ended March 31, 2004. The results of operations for interim periods may not be indicative of the results that may be expected for the entire year. ~~Note 2 Acquisitions~~

Note 2 Acquisitions

Pursuant to our strategy to grow through acquisitions, on June 1, 2004, the Company completed its acquisition of the capital stock of Heater Utilities, Inc. (“Heater”) for $48,000 in cash and the assumption of long-term debt of $19,219 and short-term debt of $8,500. The acquired operation provides water and wastewater service to over 50,000 customers in the areas of suburban Raleigh, Charlotte, Gastonia and Fayetteville, North Carolina. The results of Heater have been included in our consolidated financial statements beginning June 1, 2004. For the fiscal year ended December 31, 2003, Heater had operating revenues of $19,489. Under the purchase method of accounting, the purchase price is allocated to the net tangible and intangible assets based upon their estimated fair values at the date of the acquisition. The Company is in the process of obtaining third-party valuations of these assets, and thus has not completed the allocation of the purchase price. The preliminary purchase price allocation is as follows:

	June 1, 2004
Property, plant and equipment, net	$	99,907
Current assets		4,133
Other long-term assets		2,864
Goodwill		15,714

Total assets acquired		122,618

Current liabilities		3,063
Loans payable		8,500
Long-term debt		19,219
Other long-term liabilities		43,836

Total liabilities assumed		74,618

Net assets acquired	$	48,000

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In ~~April~~thousands of dollars, except per share amounts) (continued)
(UNAUDITED)

As of June 1, 2004, the Company recorded goodwill of $15,714 which is reported in the consolidated balance sheet as deferred charges and other assets. A substantial portion of goodwill is expected to be deductible for tax purposes. The purchase price was arrived at through arms-length negotiations with the seller and is consistent with the multiples paid in other comparable transactions. Aqua ~~America's Florida operating subsidiary entered into~~America considered important regulatory, strategic and valuation considerations in arriving at the final purchase price. Through the North Carolina Utilities Commission approval process, a ~~purchase agreement with~~mechanism has been developed through which the Company could recover up to 66.7% of the goodwill through customer rates in the future upon achieving certain objectives. The Company intends to pursue these objectives to facilitate a timely recognition of this premium in customer rates.

On June 30, 2004, the Company acquired certain utility assets of Florida Water Services Corporation, ~~a subsidiary of ALLETE, Inc., to acquire the utility assets~~comprised of 63 water and wastewater systems located in central ~~Florida. The purchase agreement provides~~Florida for a$13,820 in cash, ~~purchase price~~which is less than the book value of ~~$13,820. The~~these assets. In accordance with Florida procedures, the completed acquisition ~~is scheduled to close in mid-2004 and is~~remains subject to regulatory approval by the Florida Public Service ~~Commission.~~Commission and may take up to a year to obtain the necessary approval. The ~~Commission's~~Commission’s review process might result in an adjustment of the final purchase price based on the ~~Commission's~~Commission’s determination of plant investment for the system. In addition to this agreement, Aqua America's Florida operating subsidiary entered into a second purchase agreement with the same parties that allows it to acquire an additional nine water and wastewater systems for $4,180 in cash subject to the outcome of a previously negotiated right of first refusal by Florida Water Services Corporation with a nearby municipality. In November 2003, Aqua America entered into a purchase agreement with ALLETE Water Services, Inc., a subsidiary of ALLETE, Inc., to acquire the capital stock of Heater Utilities, Inc., which owns water and wastewater systems located in North Carolina.systems. The ~~purchase agreement provides for a cash~~final purchase price of $48,000 and the assumption of approximately $28,000 in debt, reflecting an acquisition premium of approximately $18,000. The Company intends to seek the ability to recover a portion of this premium through customer rates via the North Carolina Utilities Commission approval process. The acquisition, which is ~~subject to regulatory approval, is~~not expected to ~~close in mid-2004. This acquisition will add approximately 50,000 customers~~result in the ~~areas~~recognition of ~~suburban Raleigh, Charlotte, Gastonia and Fayetteville, North Carolina. 5~~ AQUA AMERICA, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (In thousands of dollars, except per share amounts) (continued) (UNAUDITED) goodwill.

On July 31, 2003, Aqua America completed its acquisition of four operating water and wastewater subsidiaries of AquaSource, Inc. (a subsidiary of DQE, Inc.), including selected, integrated operating and maintenance contracts and related assets (individually and collectively the acquisition is referred to as ~~"AquaSource"~~“AquaSource”) for $190,717 in cash, as adjusted pursuant to the purchase agreement ~~for the completion of a closing balance sheet and the finalization of~~based on working ~~capital.~~capital at closing. The final purchase price will be determined through an arbitration process and is expected to be within the range of ~~$178,700~~$178,428 to ~~$193,717.~~$191,792. We expect the arbitration process to conclude byduring the third quarter of 2004. The results of AquaSource have been included in our consolidated financial statements beginning August 1, 2003. The acquired operations of AquaSource serve over 130,000 water and wastewater customer accounts in eleven states (including the Connecticut and Kentucky operations which were ~~sold in October 2003)~~sold).

The following supplemental pro forma information is presented to illustrate the effects of the AquaSource acquisition, which was completed on July 31, 2003, on the historical operating results for the six and three months ended ~~March 31,~~June 30, 2003 as if the acquisition had occurred at the beginning of the ~~period: Operating revenues $ 97,113 Net income $ 14,659 Net income~~respective periods:

	Six Months Ended June 30, 2003		Three Months Ended June 30, 2003

Operating revenues	$	198,150	$	101,037
Net income	$	31,657	$	16,997
Net income per common share:
Basic	$	0.35	$	0.19
Diluted	$	0.35	$	0.18

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(In thousands of dollars, except per ~~common share: Basic $ 0.16 Diluted $ 0.16~~ share amounts)
(UNAUDITED)

The supplemental information is not necessarily representative of the actual results that may have occurred for these periods or of the results that may occur in the future. This information does not reflect the effects of recent rate increases or cost savings that may result from the acquisition, such as the effects of a reduction in administrative costs. This information is based upon the historical operating results of AquaSource for periods prior to the acquisition date of July 31, 2003 as provided to Aqua America by AquaSource, Inc. and DQE, Inc. management. ~~Note 3 Disposition The~~

Note 3 Disposition

In July 2004, the Company ~~has an agreement for the sale of~~sold its only ~~regulated~~ operation located in Kentucky, which was acquired as part of the AquaSource transaction. The sale price approximates our investment in this operation. The ~~transaction is expected to occur in 2004. The~~ operation ~~represents~~represented approximately 0.1% of the operations acquired from AquaSource, Inc. 6

Note 4 Long-term Debt and Loans Payable

In May 2004, an unsecured note of $70,000 was issued by Aqua America. Interest under this note is based, at the borrower’s option, on either a defined base rate or an adjusted London Interbank Offered Rate corresponding to the interest period selected. The proceeds of this financing were used to fund acquisitions and to refinance existing debt.

In May 2004, our Pennsylvania operating subsidiary issued $87,000 of long-term debt with a weighted-average maturity of 13.7 years and a weighted-average interest rate of approximately 5.1%. The proceeds of these issuances were used to refinance short-term borrowings and to fund long-term debt maturities.

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ~~(In~~
(In thousands of dollars, except per share amounts) (continued)
(UNAUDITED) ~~Note 4 Stockholders' Equity~~

Note 5 Stockholders’ Equity

In May 2004, Aqua America’s shareholders approved an increase in the number of shares of common stock authorized, par value $0.50 per share, from 100,000,000 shares to 300,000,000 shares.

Aqua America reports other comprehensive income in accordance with Statement of Financial Accounting Standards No. 130, ~~"Reporting~~“Reporting Comprehensive Income."” The following table summarizes the activity of accumulated other comprehensive income: 2004 2003 -------------------- Balance at January 1, $ 171 $ 63 Unrealized holding gain arising during the period, net of tax of $32 in 2004 and $25 in 2003 59 47 Less: reclassification adjustment for gains included in net income, net of tax of $173 in 2004 (230) - -------------------- Other comprehensive income (loss), net of tax (171) 47 -------------------- Balance at March 31, $ - $ 110 ==================== Note 5 Net Income per Common Share

	2004			2003

Balance at January 1,	$	171		$	63
Unrealized holding gain arising during the period, net of tax of $32 in 2004 and $79 in 2003		59			149
Less: reclassification adjustment for gains included in net income, net of tax of $173 in 2004 and $5 in 2003		(230	)		(11	)

Other comprehensive income (loss), net of tax		(171	)		138

Balance at June 30,	$	—		$	201

Note 6 Net Income per Common Share

Basic net income per common share is based on the weighted average number of common shares outstanding. Diluted net income per common share is based on the weighted average number of common shares outstanding and potentially dilutive shares. The dilutive effect of employee stock options is included in the computation of Diluted net income per common share. The following table summarizes the shares, in thousands, used in computing Basic and Diluted net income per common share: Three Months Ended March 31, -------------------- 2004 2003 -------------------- Average common shares outstanding during the period for Basic computation 92,688 84,971 Dilutive effect of employee stock options 1,118 762 -------------------- Average common shares outstanding during the period for Diluted computation 93,806 85,733 ==================== 7

	Six Months Ended June 30,				Three Months Ended June 30,

	2004		2003		2004		2003

Average common shares outstanding during the period for Basic computation		92,793		85,494		92,899		86,054
Dilutive effect of employee stock options		1,035		910		949		964

Average common shares outstanding during the period for Diluted computation		93,828		86,404		93,848		87,018

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ~~(In~~(continued)
(In thousands of dollars, except per share amounts) ~~(continued)~~
(UNAUDITED) ~~Note 6 Stock-Based Compensation~~

For the quarter and six months ended June 30, 2004, employee stock options outstanding to purchase 581,900 shares of common stock were excluded from the calculation of diluted net income per share as the options’ exercise price was greater than the average market price of the Company’s common stock during those periods. For the quarter ended June 30, 2003, employee stock options outstanding to purchase 97,500 shares of common stock were excluded from the calculation of diluted net income per share as the options’ exercise price was greater than the average market price of the Company’s common stock during this period.

Note 7 Stock-Based Compensation

Aqua America accounts for stock-based compensation using the intrinsic value method in accordance with APB Opinion No. 25, ~~"Accounting~~“Accounting for Stock Issued to Employees."” Accordingly, no compensation expense related to granting of stock options has been recognized in the financial statements for stock options that have been granted. Pursuant to the disclosure requirements of SFAS No. 123, ~~"Accounting~~“Accounting for Stock-Based Compensation,"” as amended by SFAS No. 148, pro forma net income available to common stock and earnings per share are presented in the following table as if compensation cost for stock options was determined as of the grant date under the fair value method:
Three Months Ended March 31, ----------------------- 2004 2003 ----------------------- Net income available to common stock, as reported: $ 15,575 $ 13,324 Add: stock-based employee compensation expense included in reported net income, net of tax 32 35 Less: pro forma expense related to stock options granted, net of tax effects (489) (440) ----------------------- Pro forma $ 15,118 $ 12,919 ======================= Basic net income per share: As reported $ 0.17 $ 0.16 Pro forma 0.16 0.15 Diluted net income per share: As reported $ 0.17 $ 0.16 Pro forma 0.16 0.15

	Six Months Ended June 30,						Three Months Ended June 30,
	2004			2003			2004			2003

Net income available to common stock, as reported:	$	33,446		$	28,559		$	17,871		$	15,235
Add: stock-based employee compensation expense included in reported net income, net of tax		168			152			136			117
Less: pro forma expense related to stock options granted, net of tax effects		(1,082	)		(963	)		(593	)		(522	)

Pro forma	$	32,532		$	27,748		$	17,414		$	14,830

Basic net income per share:
As reported	$	0.36		$	0.33		$	0.19		$	0.18
Pro forma		0.35			0.32			0.19			0.17
Diluted net income per share:
As reported	$	0.36		$	0.33		$	0.19		$	0.18
Pro forma		0.35			0.32			0.19			0.17

The fair value of options at the date of grant was estimated using the Black-Scholes option-pricing model. 8

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ~~(In~~
(In thousands of dollars, except per share amounts) (continued)
(UNAUDITED) ~~Note 7 Pension Plans and Other Postretirement Benefits~~

Note 8 Pension Plans and Other Postretirement Benefits

The Company maintains a qualified, defined benefit plan, nonqualified pension plans and other postretirement benefit plans for certain of its employees. The net periodic benefit cost is based on estimated values provided by independent actuaries. The following ~~table provides~~tables provide the components of net periodic benefit ~~costs for the three months ended March 31:~~
Other Pension Benefits Postretirement Benefits -------------------- ----------------------- 2004 2003 2004 2003 -------------------- ----------------------- Service cost $ 930 $ 509 $ 232 $ 210 Interest cost 2,065 1,263 364 363 Expected return on plan assets (1,931) (1,091) (213) (195) Amortization of transition obligation (asset) (45) (29) 157 171 Amortization of prior service cost 86 55 (11) (12) Amortization of actuarial loss 209 180 22 13 Amortization of regulatory asset - - 34 34 Capitalized costs (237) (45) (149) (144) -------------------- -------------------- Net periodic benefit cost $ 1,077 $ 842 $ 436 $ 440 ==================== ====================
costs:

	Pension Benefits
	Six Months Ended June 30,						Three Months Ended June 30,
	2004			2003			2004			2003

Service cost	$	1,871		$	1,018		$	941		$	509
Interest cost		4,136			2,526			2,071			1,263
Expected return on plan assets		(3,931	)		(2,182	)		(2,000	)		(1,091	)
Amortization of transition obligation (asset)		(91	)		(58	)		(46	)		(29	)
Amortization of prior service cost		181			110			95			55
Amortization of actuarial loss		429			360			220			180
Amortization of regulatory asset		—			—			—			—
Capitalized costs		(524	)		(114	)		(287	)		(69	)

Net periodic benefit cost	$	2,071		$	1,660		$	994		$	818

	Other Postretirement Benefits
	Six Months Ended June 30,						Three Months Ended June 30,
	2004			2003			2004			2003

Service cost	$	456		$	420		$	224		$	210
Interest cost		734			726			370			363
Expected return on plan assets		(429	)		(390	)		(216	)		(195	)
Amortization of transition obligation (asset)		316			342			159			171
Amortization of prior service cost		(22	)		(24	)		(11	)		(12	)
Amortization of actuarial loss		47			26			25			13
Amortization of regulatory asset		68			68			34			34
Capitalized costs		(321	)		(303	)		(172	)		(159	)

Net periodic benefit cost	$	849		$	865		$	413		$	425

Aqua America previously disclosed in its financial statements for the year ended December 31, 2003, that it expected to contribute $5,371 to Aqua ~~America's~~America’s defined benefit pension plan. ~~We made no contributions to the plan in the three months ended March 31, 2004. In April 2004,~~ Aqua America contributed $1,300 in April 2004 and again in July 2004; and expects to contribute the following amounts: ~~$2,771~~$1,471 in ~~the third quarter of~~September 2004 and $1,300 in ~~the fourth quarter of~~October 2004. We are currently evaluating the impact of the Pension Funding Equity Act enacted in April 2004 on our projected funding. See Footnote 910 for a discussion of the Medicare Prescription Drug, Improvement and Modernization Act of 2003. ~~Note 8 Water and Wastewater Rates~~

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(In thousands of dollars, except per share amounts)
(UNAUDITED)

Note 9 Water and Wastewater Rates

In April 2004, the ~~Company's~~Company’s operating subsidiary in Illinois was granted a rate increase intended to increase ~~total~~annual revenues by approximately ~~$2,261~~$2,261. In June 2004, the Company’s operating subsidiary in New Jersey was granted a rate increase intended to increase annual revenues by approximately $1,047.

On July 23, 2004, the Pennsylvania Public Utility Commission voted to award the Company’s operating subsidiary in Pennsylvania a $13,800 base rate increase. The rates in effect at the time of the filing included $11,200 in Distribution System Improvement Charges (“DSIC”) at 5.0%. Consequently, the total base rates will increase by $25,000 and the DSIC will be reset to zero. The increase is expected to take effect in early to mid-August 2004.

In May 2004, the Company’s operating subsidiary in Texas filed an application with the Texas Commission on Environmental Quality to increase rates by $11,920 over a multi-year period. The application seeks to increase annual revenues in phases and is accompanied by a plan to defer and amortize a portion of the Company’s depreciation, operating and other tax expenses over a similar multi-year period, such that the annual impact on operating income approximates the requested amount. The application is currently pending before the Commission and a final ruling is anticipated by May 2005. In July 2004, the Texas Commission on Environmental Quality authorized the Company’s operating subsidiary to bill its customers for the requested rates and implement the plan beginning in August 2004. The additional revenue billed and collected prior to the final ruling are subject to refund based on the outcome of the ruling. The revenue recognized and the expenses deferred reflect an ~~annual basis. 9~~ ~~AQUA AMERICA, INC. AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (In thousands~~estimate of ~~dollars, except per share amounts) (continued) (UNAUDITED) Note 9 Recent Accounting Pronouncements~~ the final outcome of the ruling.

Note 10 Recent Accounting Pronouncements

AQUA AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
(In thousands of dollars, except per share amounts)
(UNAUDITED)

postretirement benefit cost in the consolidated financial statements and footnotes for the period ended ~~March 31,~~June 30, 2004 did not reflect the effects of the Act. ~~Currently, specific authoritative accounting guidance for~~FSP 106-2 requires the Company to assess the impact of the federal subsidy on the accumulated postretirement benefit obligation and net periodic postretirement benefit cost. FSP 106-2 is ~~pending and that guidance when issued may require~~effective beginning in the ~~Company to change previously reported information.~~Company’s quarter ending September 30, 2004. The Company is currently ~~investigating~~evaluating the ~~impacts~~effect of the adoption of FSP ~~106-1's initial recognition, measurement~~106-2 and ~~disclosure provisions~~has not yet determined the effect of adoption on its ~~consolidated~~results of operations and financial ~~statements. 10~~ position.

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

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

AQUA AMERICA, INC. AND SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS ~~(In~~
(In thousands of dollars, except per share amounts)
(UNAUDITED)

Forward-looking Statements

This ~~Management's~~Management’s Discussion and Analysis of Financial Condition and Results of Operations and other sections of this Quarterly Report contain, in addition to historical information, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements address, among other things: our use of cash; projected capital expenditures; liquidity; possible acquisitions and other growth ventures; the completion of various construction projects; the projected effects of recent accounting pronouncements; the final purchase price for AquaSource; the ~~expected completion and timing of completion of the Heater and the Florida Water Services acquisitions; the~~ regulatory approval of the Florida Water Services acquisition; the projected annual value of rate increases, as well as information contained elsewhere in this report where statements are preceded by, followed by or include the words ~~"believes," "expects," "anticipates," "plans"~~“believes,” “expects,” “anticipates,” “plans” or similar expressions. These statements are based on a number of assumptions concerning future events, and are subject to a number of uncertainties and other factors, many of which are outside our control. Actual results may differ materially from such statements for a number of reasons, including the effects of regulation, abnormal weather, changes in capital requirements and funding, acquisitions, and our ability to assimilate acquired operations. We undertake no obligation to update or revise forward-looking statements, whether as a result of new information, future events or otherwise.

General Information

Name Change - – On January 16, 2004, Philadelphia Suburban Corporation changed its corporate name to Aqua America, Inc. In addition, we have changed our ticker symbol from PSC to WTR on the New York Stock Exchange and Philadelphia Stock Exchange effective as of the opening of trading on January 20, 2004.

Nature of Operations - – Aqua America, Inc. ~~("we"~~(“we” or ~~"us"~~“us”), a Pennsylvania corporation, is the holding company for regulated utilities providing water or wastewater services to ~~approximately~~more than 2.5 million people in Pennsylvania, Ohio, Illinois, Texas, New Jersey, Indiana, Virginia, Florida, North Carolina, Maine, Missouri, New York and South ~~Carolina and Kentucky.~~Carolina. Our largest operating subsidiary, Aqua Pennsylvania, Inc. -– formerly Pennsylvania Suburban Water Company, provides water or wastewater services to approximately 1.3 million people in the suburban areas north and west of the City of Philadelphia and in 20 other counties in Pennsylvania. Our other subsidiaries provide similar services in 1312 other states. In addition, we provide water and wastewater service through operating and maintenance contracts with municipal authorities and other parties close to our operating ~~companies'~~companies’ service territories. We are the largest U.S.-based publicly-traded water utility based on number of people served. 11

AQUA AMERICA, INC. AND SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) ~~(In~~
(In thousands of dollars, except per share amounts)
(UNAUDITED)

Financial Condition

During the ~~quarter,~~first half of 2004, we had ~~$29,134~~$80,491 of capital expenditures, acquired water and wastewater systems for $65,889, repaid ~~$676~~$1,646 of customer advances for construction and repaid debt and made sinking fund contributions and other loan repayments of ~~$23,041.~~$39,038. The capital expenditures were related to improvements to treatment plants, new and rehabilitated water mains, customer service lines and hydrants, in addition to well and booster improvements.

During the ~~quarter,~~first half of 2004, the proceeds from the issuance of long-term debt, proceeds from the issuance of common stock, internally generated funds and available working capital were used to fund the cash requirements discussed above and to pay dividends. In May 2004, an unsecured note of $70,000 was issued by Aqua America and the proceeds of this financing were used to fund acquisitions, and to refinance existing debt. In May 2004, our Pennsylvania operating subsidiary issued $87,000 of long-term debt with a weighted-average maturity of 13.7 years and a weighted-average interest rate of 5.1%. The proceeds of these issuances were used to refinance short-term borrowings and to fund long-term debt maturities.

At various times during the first ~~quarter~~half of 2004, our operating subsidiaries issued long-term notes payable in aggregate of ~~$5,689~~$8,326 at various interest rates. In connection with the Heater acquisition completed in June 2004, $19,219 of long-term debt was assumed with a weighted-average interest rate of 7.7% that is due in various years. At ~~March 31,~~June 30, 2004, we had short-term lines of credit of ~~$178,000,~~$256,500, of which ~~$53,408~~$113,844 was available. ~~In May~~Effective with the December 1, 2004 ~~our Pennsylvania operating subsidiary intends~~payment, Aqua America has increased the quarterly cash dividend on common stock from $.12 per share to ~~issue~~$0.13 per share.

On June 1, 2004, the Company completed its acquisition of the capital stock of Heater Utilities, Inc. for $48,000 in cash and the assumption of long-term debt of ~~approximately $87,000~~$19,219 and ~~use~~short-term debt of $8,500 which resulted in a preliminary recognition of goodwill of $15,714. Through the ~~proceeds~~North Carolina Utilities Commission approval process, a mechanism has been developed through which the Company could recover up to ~~refinance short-term borrowings~~66.7% of the goodwill through customer rates in the future upon achieving certain objectives. The Company intends to pursue these objectives to facilitate a timely recognition of this premium in customer rates. The acquired operation provides water and wastewater service to ~~fund long-term debt maturities. In April~~over 50,000 customers in the areas of suburban Raleigh, Charlotte, Gastonia and Fayetteville, North Carolina. On June 30, 2004, ~~our Florida operating subsidiary entered into a purchase agreement with~~the Company acquired certain utility assets of Florida Water Services Corporation, ~~a subsidiary of ALLETE, Inc., to acquire the utility assets~~comprised of 63 water and wastewater systems located in central ~~Florida. The purchase agreement provides~~Florida for a$13,820 in cash, ~~purchase price~~which is less than the book value of ~~$13,820. The~~these assets. In accordance with Florida procedures, the completed acquisition ~~is scheduled to close in mid-2004 and is~~remains subject to regulatory approval by the Florida Public Service ~~Commission.~~Commission and may take up to a year to obtain the necessary approval. The ~~Commission's~~Commission’s review process might result in an adjustment of the final purchase price based on the ~~Commission's~~Commission’s determination of plant investment for the system. In addition to this agreement, Aqua America's Florida operating subsidiary entered into a second purchase agreement with the same parties that allows it to acquire an additional nine water and wastewater systems for $4,180 in cash subject to the outcome of a previously negotiated right of first refusal by Florida Water Services Corporation with a nearby municipality. In November 2003, we entered into a purchase agreement with ALLETE Water Services, Inc. a subsidiary of ALLETE, Inc., to acquire the capital stock of Heater Utilities, Inc., which owns water and wastewater systems in North Carolina. The ~~purchase agreement provides for a cash~~final purchase price of $48,000 and the assumption of approximately $28,000 in debt, reflecting an acquisition premium of approximately $18,000. We intend to seek the ability to recover a portion of this premium through customer rates via the North Carolina Utilities Commission approval process. The acquisition, which is ~~subject to regulatory approval, is~~not expected to ~~close~~result in ~~mid-2004. It is our intention to fund~~ the ~~acquisition at closing with cash from a combination~~recognition of ~~short-term debt, long-term debt and/or the issuance of our common stock.~~ goodwill.

Management believes that internally generated funds along with existing credit facilities and the proceeds from the issuance of long-term debt and common stock will be adequate to meet our financing requirements for the balance of the year and beyond. 12

AQUA AMERICA, INC. AND SUBSIDIARIES ~~MANAGEMENT'S~~

MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) ~~(In~~
(In thousands of dollars, except per share amounts)

Results of Operations

Analysis of First ~~Quarter~~Six Months of 2004 Compared to First ~~Quarter~~Six Months of 2003

Revenues for the ~~quarter~~first six months increased ~~$19,279~~$42,424 or ~~24.0%~~25.9% primarily due to additional water and sewer revenues of ~~$15,400~~$35,300 associated with ~~the~~a larger customer base due to acquisitions, principally the AquaSource acquisition which closed in July 2003 and the Heater acquisition which closed in June 2004, and additional revenues from the infrastructure rehabilitation surcharge in Pennsylvania of ~~$1,584.~~ $2,840.

Operations and maintenance expenses increased by ~~$11,167~~$24,621 or ~~36.4%~~39.9% primarily due to the additional operating costs associated with acquisitions, principally the AquaSource acquisition, increased pension costs, additional professional services fees, and higher water production expenses.

Depreciation expense increased ~~$2,327~~$4,369 or ~~20.5%~~19.2% reflecting the utility plant placed in service since the ~~first~~second quarter of 2003, including the assets acquired through system acquisitions.

Amortization ~~decreased $42~~increased $557 due to the amortization of the costs associated with, and other costs being recovered in, various rate filings.

Taxes other than income taxes increased by ~~$1,829~~$3,696 or ~~34.4%~~36.0% due to the additional taxes associated with the AquaSource acquisition and an increase in state ~~taxes.~~ taxes other than income.

Interest expense increased by ~~$1,190~~$1,975 or ~~11.2%~~9.3% primarily due to additional borrowings to finance the AquaSource acquisition and capital projects, offset partially by decreased interest rates on borrowings due to the refinancing of certain existing debt issues.

Allowance for funds used during construction ~~("AFUDC"~~(“AFUDC”) increased by ~~$233~~$457 primarily due to an increase in the average balance of utility plant construction work in progress, to which AFUDC is applied. The increase in construction work in progress is associated with additional capital projects in progress, including projects associated with the AquaSource acquisition.

Gain on sale of other assets totaled ~~$450~~$476 in the first ~~quarter~~half of 2004 and ~~$55~~$220 in the first ~~quarter~~half of 2003. The change is due to an increase in the gain on sale of marketable securities of $387 and a decrease in the gain on the sale of land realized of $131 as compared to the ~~first quarter of~~same period in 2003.

Our effective income tax rate was ~~39.4%~~39.7% in the first ~~quarter~~half of 2004 and ~~40.1%~~40.0% in the first ~~quarter~~half of 2003. The change was due to ~~a decrease~~an increase in our tax-deductible expenses.

Net income available to common stock for the ~~quarter~~first six months increased by ~~$2,251~~$4,887 or ~~16.9%~~17.1%, in comparison to the same period in 2003 primarily as a result of the factors described above. On a diluted per share basis, earnings increased ~~$.01~~$.03 or ~~6.3%~~9.1% reflecting the change in net income and ~~a 9.4%~~an 8.6% increase in the average number of common shares outstanding. The increase in the number of shares outstanding is primarily a result of the 6,868,750 additional shares issued in the May and August 2003 share offerings. 13

AQUA AMERICA, INC. AND SUBSIDIARIES ~~MANAGEMENT'S~~

MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued) ~~(In~~
(In thousands of dollars, except per share amounts)

Analysis of Second Quarter of 2004 Compared to Second Quarter of 2003

Revenues for the quarter increased $23,145 or 27.8% primarily due to additional water and sewer revenues of $19,200 associated with a larger customer base due to acquisitions, primarily the AquaSource acquisition which closed in July 2003 and the Heater acquisition which closed in June 2004, increased water consumption, and additional revenues from the infrastructure rehabilitation surcharge in Pennsylvania of $1,256.

Operations and maintenance expenses increased by $13,454 or 43.4% primarily due to the additional operating costs associated with acquisitions, principally the AquaSource and Heater acquisitions, and increased pension costs.

Depreciation expense increased $2,042 or 17.8% reflecting the utility plant placed in service since the second quarter of 2003, including the assets acquired through system acquisitions.

Amortization increased $599 due to the amortization of the costs associated with, and other costs being recovered in, various rate filings.

Taxes other than income taxes increased by $1,867 or 37.7% due to the additional taxes associated with the AquaSource acquisition and an increase in state taxes other than income.

Interest expense increased by $785 or 7.4% primarily due to additional borrowings to finance the AquaSource acquisition and capital projects, offset partially by decreased interest rates on borrowings due to the refinancing of certain existing debt issues.

Allowance for funds used during construction (“AFUDC”) increased by $224 primarily due to an increase in the average balance of utility plant construction work in progress, to which AFUDC is applied. The increase in construction work in progress is associated with additional capital projects in progress, including projects associated with the AquaSource acquisition.

Gain on sale of other assets totaled $26 in the second quarter of 2004 and $165 in the second quarter of 2003. The change is primarily due to a decrease in the gain on sale of land as compared to the second quarter of 2003.

Our effective income tax rate was 40.0% in the second quarter of 2004 and 39.8% in the second quarter of 2003. The change was due to a decrease in our tax-deductible expenses.

AQUA AMERICA, INC. AND SUBSIDIARIES

MANAGEMENT’S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS (continued)
(In thousands of dollars, except per share amounts)

Net income available to common stock for the quarter increased by $2,636 or 17.3%, in comparison to the same period in 2003 primarily as a result of the factors described above. On a diluted per share basis, earnings increased $.01 or 5.6% reflecting the change in net income and a 7.8% increase in the average number of common shares outstanding. The increase in the number of shares outstanding is primarily a result of the 6,868,750 additional shares issued in the May and August 2003 share offerings.

Impact of Recent Accounting Pronouncements

In ~~January~~May 2004, the Financial Accounting Standards Board ~~("FASB"~~(“FASB”) issued FASB Staff Position ~~("FSP"~~(“FSP”) No. ~~106-1, "Accounting~~106-2, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003."” When adopted, FSP 106-2 will supersede FSP 106-1, “Accounting and Disclosure Requirements Related to the Medicare Prescription Drug, Improvement and Modernization Act of 2003,” which was ~~effective for our consolidated financial statements for the year ended December 31, 2003, permits~~issued in January 2004 and permitted a sponsor of a postretirement health care plan that provides a prescription drug benefit to make a one-time election to defer accounting for the effects of the ~~Medicare Prescription Drug, Improvement and Modernization~~ Act ~~of 2003 (the "Act"). In accordance with~~until more authoritative guidance on the accounting for the federal subsidy was issued. The Company elected the one-time deferral allowed under FSP 106-1 ~~we made~~and as a ~~one-time election to defer the recognition of the impact on FSP No. 106-1 accounting. Any~~result any measures of the accumulated postretirement benefit obligation and net periodic postretirement benefit cost in the consolidated financial statements and footnotes for the period ended ~~March 31,~~June 30, 2004 did not reflect the effects of the Act. ~~Currently, specific authoritative accounting guidance for~~FSP 106-2 requires the Company to assess the impact of the federal subsidy on the accumulated postretirement benefit obligation and net periodic postretirement benefit cost. FSP 106-2 is ~~pending and that guidance when issued may require~~effective beginning in the Company’s quarter ending September 30, 2004. The Company ~~to change previously reported information. We are~~is currently ~~investigating~~evaluating the ~~impacts~~effect of the adoption of FSP ~~106-1's initial recognition, measurement~~106-2 and ~~disclosure provisions~~has not yet determined the effect of adoption on ~~our consolidated~~its results of operations and financial ~~statements. 14~~ position.

AQUA AMERICA, INC. AND SUBSIDIARIES ~~Item 3. Quantitative and Qualitative Disclosures About Market Risk~~

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to market risks in the normal course of business, including changes in interest and equity prices. There have been no significant changes in our exposure to market risks since December 31, 2003. Refer to Item 7A of the ~~Company's~~Company’s Annual Report on Form 10-K for the year ended December 31, 2003 for additional information. Item 4. Controls and Procedures (a) Evaluation of Disclosure Controls and Procedures Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of the end of the period covered by this report are functioning effectively to provide reasonable assurance that the information required to be disclosed by us in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms. A controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. (b) Changes in Internal Control over Financial Reporting No change in our internal control over financial reporting occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. Part II. Other Information Item 1. Legal Proceedings

Item 4. Controls and Procedures


	(a) Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as of the end of the period covered by this report are functioning effectively to provide reasonable assurance that the information required to be disclosed by us in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. A controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected.


	(b) Changes in Internal Control over Financial Reporting


	No change in our internal control over financial reporting occurred during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Part II. Other Information

Item 1. Legal Proceedings

There are no pending legal proceedings to which we or any of our subsidiaries is a party or to which any of their properties is the subject that are expected to have a material effect on our financial position, results of operations or cash flows. 15

AQUA AMERICA, INC. AND SUBSIDIARIES

Item 2. Changes in ~~Securities, Use of Proceeds and Issuer Purchase of Equity~~ Securities, Use of Proceeds and Issuer Purchase of Equity Securities

The following table summarizes Aqua ~~America's~~America’s purchases of its common stock for the quarter ending ~~March 31,~~June 30, 2004: Issuer Purchases of Equity Securities Total Maximum Number of Number of Shares Shares Purchased that May as Part of Yet be Total Publicly Purchased Number Average Announced Under the of Shares Price Paid Plans or Plan or Period Purchased(1) per Share Programs Programs(2) - ------ --------- ---------- ---------- --------- January 1-31, 2004 158 $ 22.03 - 411,209 February 1-29, 2004 272 $ 22.00 - 411,209 March 3-31, 2004 3,245 $ 21.45 - 411,209 ----- ------- ------ ------- Total 3,675 $ 21.51 - 411,209 ===== ======= ====== =======

Issuer Purchases of Equity Securities

Total

Maximum

Number of

Purchased

that May

as Part of

Yet be

Total

Publicly

Purchased

Number

Average

Announced

Under the

of Shares

Price Paid

Plans or

Plan or

Period

Purchased (1)

per Share

Programs

Programs (2)

April 1-30, 2004

164

21.23

–

411,209

May 1-31, 2004

139

20.65

–

411,209

June 1-30, 2004

–

411,209

Total

303

20.96

–

411,209

(1) These amounts consist of shares we purchased from our employees who elected to pay the exercise price of their stock options upon exercise by delivering to us (and, thus, selling) shares of Aqua America common stock in accordance with the terms of our equity compensation plans that were previously approved by our shareholders and disclosed in our proxy statements. This feature of our equity compensation plan is available to all employees who receive option grants under the plan. We purchased these shares at their fair market value, as determined by reference to the closing price of our common stock on the day prior to the option exercise.

(2) On August 5, 1997, our Board of Directors authorized a common stock repurchase program that was publicly announced on August 7, 1997, for up to 870,282 shares. No repurchases have been made under this program since 2000. The program has no fixed expiration date. The number of shares authorized for purchase was adjusted as a result of the stock splits effected in the form of stock distributions since the authorization date. 16

AQUA AMERICA, INC. AND SUBSIDIARIES

Item 4. Results of Vote of Security Holders

The Annual Meeting of Shareholders of Aqua America, Inc. was held on May 20, 2004 at the Springfield Country Club, 400 West Sproul Road, Springfield, Pennsylvania, pursuant to the Notice sent on or about April 9, 2004 to all shareholders of record at the close of business on March 29, 2004. At that meeting the following nominees were elected as directors of Aqua America, Inc. for terms expiring in the year 2007 and received the votes set forth after their names below:

Name of Nominee	For		Withheld

Richard L. Smoot		74,221,242		2,631,408
William P. Hankowsky		75,766,298		1,086,352
John E. Menario		75,099,191		1,753,459

Since the Board of Directors is divided into three classes with one class elected each year to hold office for a three-year term, the term of office for the following directors continued after the Annual Meeting: Mary C. Carroll; Nicholas DeBenedictis; G. Fred DiBona, Jr.; Richard H. Glanton, Esq.; and John F. McCaughan. Mr. Menario and Mr. McCaughan will reach the Company’s mandatory retirement age for directors of 70 in 2005 and will serve until the end of 2005.

Proposal II (to approve an Amendment to Aqua America, Inc.’s Articles of Incorporation increasing the authorized shares of Aqua America, Inc.’s Common Stock, par value $.50 per share, from 100,000,000 to 300,000,000 shares) received the following votes:

For	Against		Abstain

59,414,406		16,743,035		695,209

Proposal III (to approve Aqua America, Inc.’s 2004 Equity Compensation Plan) received the following votes:

For	Against		Abstain		Broker Non-Votes

45,248,997		6,527,524		1,727,852		23,348,277

AQUA AMERICA, INC. AND SUBSIDIARIES

Item 6. Exhibits and Reports on Form 8-K


	(a)	Exhibits


		Exhibit No.	Description

		4.26	Credit Agreement dated as of May 28, 2004 between Aqua America, Inc. and PNC Bank, National Association.

		31.1	Certification of Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities and Exchange Act of 1934.

		31.2	Certification of Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities and Exchange Act of 1934.

		32.1	Certification of Chief Executive Officer, pursuant 18 U.S.C. Section 1350.

		32.2	Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350.

(b)

Reports on Form 8-K

Current Report on Form 8-K ~~(a) Exhibits Exhibit No. Description ----------- ----------- 31.1 Certification~~furnished on May 5, 2004, responding to Item 7 and Item 12. (Related to the Company’s issuance of Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities and Exchange Act of 1934. 31.2 Certification of Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities and Exchange Act of 1934. 32.1 Certification of Chief Executive Officer, pursuant 18 U.S.C. Section 1350. 32.2 Certification of Chief Financial Officer, pursuant to 18 U.S.C. Section 1350. (b) Reportsa press release on ~~Form 8-K~~ May 5, 2004 announcing its first quarter 2004 earnings).

Current Report on Form 8-K filed on ~~January 16,~~May 12, 2004, responding to Item ~~5, Other Events. (Related to~~4. (On May 6, 2004, the Company, ~~changing its corporate name to~~as the Plan Sponsor of the Aqua America, Inc. Employees 401(k) Savings Plan and ~~changing~~Trust, dismissed PricewaterhouseCoopers LLP as the ~~ticker symbol~~independent public accounts for ~~its common stock on~~ the ~~New York Stock Exchange~~plan and ~~Philadelphia Stock Exchange~~engaged Beard Miller Company LLP to ~~WTR)~~serve as the independent public accountants for the plan. The engagement of Beard Miller Company LLP relates only to the audit of the Plan’s financial statements. PricewaterhouseCoopers LLP will continue to act as the independent accountants with respect to the Company’s financial statements.).

Current Report on Form 8-K/A filed on June 9, 2004 as Amendment No. 1 to the Form 8-K ~~furnished on February 4,~~filed May 12, 2004, responding to Item ~~9, Regulation FD Disclosure.~~7. (Related to the ~~Company's issuance~~replacement of ~~a press release on February 4, 2004 announcing its fourth quarter 2003 earnings)~~Exhibit 16.1). Current Report on Form 8-K filed on February 25, 2004, responding to Item 5, Other Events. (Related to the Company entering into a First Amended and Restated Rights Agreement with Equiserve Trust Company, N.A., as Rights Agent, to amend certain of the provisions of its Rights Agreement, dated as of March 1, 1998). 17

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be executed on its behalf by the undersigned thereunto duly authorized. ~~May 5,~~

August 4, 2004 AQUA AMERICA, INC. ---------------------------------- Registrant NICHOLAS DEBENEDICTIS ---------------------------------- Nicholas DeBenedictis Chairman and President DAVID P. SMELTZER ---------------------------------- David P. Smeltzer Senior Vice President - Finance and Chief Financial Officer 18

Pennsylvania	23-1702594
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

762 W. Lancaster Avenue, Bryn Mawr, Pennsylvania	19010 -3489
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (610)-527-8000

	June 30,			December 31,
Assets	2004			2003

Property, plant and equipment, at cost	$	2,530,123		$	2,302,304
Less accumulated depreciation		530,051			478,013

Net property, plant and equipment		2,000,072			1,824,291

Current assets:
Cash and cash equivalents		12,406			10,757
Accounts receivable and unbilled revenues, net		67,575			62,320
Inventory, materials and supplies		7,196			5,841
Prepayments and other current assets		5,572			5,051

Total current assets		92,749			83,969

Regulatory assets		98,898			98,761
Deferred charges and other assets, net		51,729			34,277
Funds restricted for construction activity		23,382			28,438

	$	2,266,830		$	2,069,736

Liabilities and Stockholders’ Equity
Stockholders’ equity:
Common stock at $.50 par value, authorized 300,000,000 shares,
issued 93,673,802 and 93,270,424 in 2004 and 2003	$	46,837		$	46,635
Capital in excess of par value		419,062			413,008
Retained earnings		222,097			210,915
Minority interest		1,029			912
Treasury stock, 665,576 and 681,384 shares in 2004 and 2003		(12,149	)		(12,611	)
Accumulated other comprehensive income		—			171

Total stockholders’ equity		676,876			659,030

Long-term debt, excluding current portion		770,505			696,666
Commitments		—			—

Current liabilities:
Current portion of long-term debt		41,120			39,386
Loans payable		151,672			96,459
Accounts payable		13,075			32,321
Accrued interest		11,408			11,126
Accrued taxes		15,128			16,779
Other accrued liabilities		40,091			35,930

Total current liabilities		272,494			232,001

Deferred credits and other liabilities:
Deferred income taxes and investment tax credits		197,153			190,395
Customers’ advances for construction		74,164			72,500
Other		13,697			9,419

Total deferred credits and other liabilities		285,014			272,314


Contributions in aid of construction		261,941			209,725

	$	2,266,830		$	2,069,736

See notes to consolidated financial statements on page 6 of this report.

	Six Months Ended June 30,
	2004			2003

Operating revenues	$	206,292		$	163,868

Costs and expenses:
Operations and maintenance		86,314			61,693
Depreciation		27,180			22,811
Amortization		1,919			1,362
Taxes other than income taxes		13,962			10,266

		129,375			96,132


Operating income		76,917			67,736

Other expense (income):
Interest expense, net		23,238			21,263
Allowance for funds used during construction		(1,333	)		(876	)
Gain on sale of other assets		(476	)		(220	)

Income before income taxes		55,488			47,569
Provision for income taxes		22,042			19,005

Net income		33,446			28,564
Dividends on preferred stock		—			5

Net income available to common stock	$	33,446		$	28,559

Net income	$	33,446		$	28,564
Other comprehensive income (loss), net of tax:
Unrealized gain on securities		59			149
Reclassification adjustment for gains reported in net income		(230	)		(11	)

Comprehensive income	$	33,275		$	28,702

Net income per common share:
Basic	$	0.36		$	0.33

Diluted	$	0.36		$	0.33

Average common shares outstanding during the period:
Basic		92,793			85,494

Diluted		93,828			86,404

Cash dividends declared per common share	$	0.24		$	0.224

See notes to consolidated financial statements on page 6 of this report.

	Three Months Ended June 30,
	2004			2003

Operating revenues	$	106,524		$	83,379

Costs and expenses:
Operations and maintenance		44,483			31,029
Depreciation		13,506			11,464
Amortization		1,249			650
Taxes other than income taxes		6,813			4,946

		66,051			48,089


Operating income		40,473			35,290

Other expense (income):
Interest expense, net		11,436			10,651
Allowance for funds used during construction		(724	)		(500	)
Gain on sale of other assets		(26	)		(165	)

Income before income taxes		29,787			25,304
Provision for income taxes		11,916			10,067

Net income		17,871			15,237
Dividends on preferred stock		—			2

Net income available to common stock	$	17,871		$	15,235

Net income	$	17,871		$	15,237
Other comprehensive income (loss), net of tax:
Unrealized gain on securities		—			102
Reclassification adjustment for gains reported in net income		—			(11	)

Comprehensive income	$	17,871		$	15,328

Net income per common share:
Basic	$	0.19		$	0.18

Diluted	$	0.19		$	0.18

Average common shares outstanding during the period:
Basic		92,899			86,054

Diluted		93,848			87,018

Cash dividends declared per common share	$	0.12		$	0.112

	Six Months Ended June 30,
	2004			2003

Cash flows from operating activities:
Net income	$	33,446		$	28,564
Adjustments to reconcile net income to net cash flows from operating activities:
Depreciation and amortization		29,099			24,173
Deferred income taxes		5,308			4,106
Gain on sale of other assets		(457	)		(204	)
Net increase in receivables, inventory and prepayments		(7,295	)		(594	)
Net increase (decrease) in payables, accrued interest, accrued taxes and other accrued liabilities		795			(8,655	)
Other		2,341			(2,067	)

Net cash flows from operating activities		63,237			45,323

Cash flows from investing activities:
Property, plant and equipment additions, including allowance
for funds used during construction of $1,333 and $876		(80,491	)		(58,562	)
Acquisitions of water and wastewater systems		(65,889	)		(114	)
Proceeds from the sale of other assets		1,252			164
Net decrease in funds restricted for construction activity		5,056			7,523
Other		(374	)		(302	)

Net cash flows used in investing activities		(140,446	)		(51,291	)

Cash flows from financing activities:
Customers’ advances and contributions in aid of construction		7,095			4,401
Repayments of customers’ advances		(1,646	)		(972	)
Net proceeds (repayments) of short-term debt		34,008			(5,804	)
Proceeds from long-term debt		94,694			10,566
Repayments of long-term debt		(39,038	)		(21,147	)
Proceeds from issuing common stock		6,047			39,353
Repurchase of common stock		(37	)		(687	)
Dividends paid on preferred stock		—			(5	)
Dividends paid on common stock		(22,265	)		(19,051	)
Other		—			(1	)

Net cash flows from financing activities		78,858			6,653

Net increase in cash and cash equivalents		1,649			685
Cash and cash equivalents at beginning of period		10,757			5,915

Cash and cash equivalents at end of period	$	12,406		$	6,600

			AQUA AMERICA, INC.
			Registrant

			NICHOLAS DEBENEDICTIS
			Nicholas DeBenedictis Chairman and President

			DAVID P. SMELTZER
			David P. Smeltzer Senior Vice President – Finance and Chief Financial Officer