Exhibit 99.1



                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST


                 Financial Statements and Supplemental Schedules
                           December 31, 1999 and 1998

                  (With Independent Auditors' Reports Thereon)





                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST
                                Table of Contents
                           December 31, 1999 and 1998










                                                                                             Page

                                                                                          
Independent Auditors' Report                                                                  1

Financial Statements:

           Statements of Net Assets Available for Plan Benefits                               2

           Statements of Changes in Net Assets Available for Plan Benefits                    3

           Notes to Financial Statements                                                      5

           Schedule

              1 - Schedule of Loans in Default                                               10

              2 - Schedule of Assets Held for Investment Purposes at End of Year             11

              3 - Schedule of Reportable Transactions                                        12







                          Independent Auditors' Report

Consumers Water Company

We have audited the accompanying statements of net assets available for plan
benefits of Consumers Water Company Employees' 401(k) Savings Plan and Trust
(the Plan) as of December 31, 1999 and 1998, and the related statements of
changes in net assets available for plan benefits for the years then ended.
These financial statements are the responsibility of the Plan's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the net assets available for plan benefits of the Plan as
of December 31, 1999 and 1998, and the changes in net assets available for plan
benefits for the years then ended, in conformity with generally accepted
accounting principles.

Our audits were performed for the purpose of forming an opinion on the basic
financial statements taken as a whole. The supplemental schedules of loans in
default, assets held for investment purposes and reportable transactions are
presented for the purpose of additional analysis and are not a required part of
the basic financial statements but are supplementary information required by the
Department of Labor's Rules and Regulations for Reporting and Disclosure Under
the Employee Retirement Income Security Act of 1974. These supplemental
schedules are the responsibility of the Plan's management. The fund information
in the statements of changes in net assets available for plan benefits is
presented for purposes of additional analysis rather than to present the changes
in net assets available for plan benefits of each fund. The supplemental
schedules and fund information have been subjected to the auditing procedures
applied in the audits of the basic financial statements and, in our opinion, are
fairly stated in all material respects in relation to the basic financial
statements taken as a whole.





/S/ KPMG LLP
Philadelphia, Pennsylvania
June 23, 2000


                                       1

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST





              Statements of Net Assets Available for Plan Benefits
                           December 31, 1999 and 1998



                                                            1999              1998
                                                            ----              ----
                                                                           
     Investments at fair value-
          Participant directed investments               $16,938,763       $15,788,317
          Employer common stock                            7,224,170         7,652,110
          Loans due from participants                      1,170,174         1,025,271
                                                         -----------       -----------
          Total Investments                              $25,333,107       $24,465,698

     Cash and cash equivalents                                 1,871            14,534

     Receivables-
          Employer contributions                             319,908           328,959
          Participants' contributions                         26,924           116,314
          Accrued dividend income                                  -            78,796
                                                         -----------       -----------
Net assets available for plan benefits                   $25,681,810       $25,004,301
                                                         ===========       ===========



See accompanying notes to financial statements.


                                       2

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST



         Statement of Changes in Net Assets Available for Plan Benefits
                          Year Ended December 31, 1999



                                                    Participant Directed   Employer      Loans Due From
                                                         Investments      Common Stock    Participants       Total
                                                                                                   
Additions:

          Investment income                               $ 1,481,996      $ 186,850         $ 57,722    $ 1,726,568
          Realized/unrealized gain (loss) on investments    1,353,580       (417,290)               -        936,290
                                                          -----------      ---------         --------    -----------
            Total investment income                         2,835,576       (230,440)          57,722      2,662,858

     Contributions:
          Employer                                                  -        319,908                -        319,908
          Participants                                      1,271,405         97,088                -      1,368,493
                                                          -----------      ---------         --------    -----------
            Total contributions                             1,271,405        416,996                -      1,688,401

            Net additions                                   4,106,981        186,556           57,722      4,351,259

Deductions:
          Distribution to participants                      2,805,558        844,113           20,365      3,670,036
          Management fee                                        3,464            250                -          3,714
                                                          -----------      ---------         --------    -----------
            Net increase (decrease) prior to interfund
            transfers                                       1,297,959       (657,807)          37,357        677,509

Interfund transfers                                          (251,703)       117,142          134,561              -
                                                          -----------      ---------         --------    -----------
            Net change in plan assets                       1,046,256       (540,665)         171,918        677,509

Net assets available for plan benefits:
          Balance at beginning of year                     15,930,204      8,084,743          989,354     25,004,301
                                                          -----------      ---------        ---------    -----------
          Balance at end of year                          $16,976,460      7,544,078        1,161,272    $25,681,810
                                                          ===========      =========        =========    ===========



See accompanying notes to financial statements.


                                       3

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401 (k) SAVINGS PLAN AND TRUST


         Statement of Changes in Net Assets Available for Plan Benefits
                          Year Ended December 31, 1998



                                                                        Employer
                                                  Participant Directed   Common     Loans Due From
                                                       Investments        Stock      Participants      Other      Total
                                                                                                     
Additions:

        Investment income                              $ 2,111,921    $  309,101        $ 46,099      $     -   $ 2,467,121
        Realized/unrealized gain (loss)
            on investments                                 969,854     2,831,129               -            -     3,800,983
                                                       -----------    ----------        --------       ------   -----------
            Total investment income                      3,081,775     3,140,230          46,099            -     6,268,104

     Contributions
          Employer                                               -       328,959               -            -       328,959
          Participants                                   1,320,082        86,612               -            -     1,406,694
                                                       -----------    ----------        --------       ------   -----------

            Total contributions                          1,320,082       415,571               -            -     1,735,653

            Net additions                                4,401,857     3,555,801          46,099            -     8,003,757

Deductions:
         Distribution to participants                    1,399,460       951,801          66,068            -     2,417,329
         Management fee                                      2,798           516               -            -         3,314
                                                       -----------    ----------        --------       ------   -----------

            Net increase (decrease) prior to interfund
            transfers                                    2,999,599     2,603,484         (19,969)           -     5,583,114

Interfund transfers                                         14,768       603,763          21,823     (640,354)            -
                                                       -----------    ----------        --------       ------   -----------

            Net change in plan assets                    3,014,367     3,207,247           1,854     (640,354)    5,583,114

Net assets available for plan benefits:
          Balance at beginning of year                  12,915,837     4,877,496         987,500      640,354    19,421,187
                                                       -----------    ----------        --------       ------   -----------

          Balance at end of year                       $15,930,204   $ 8,084,743       $ 989,354      $     -   $25,004,301
                                                       ===========   ===========       =========      =======   ===========


See accompanying notes to financial statements.


                                       4






                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 1999 and 1998


(1)      MERGER WITH PHILADELPHIA SUBURBAN CORPORATION

         On March 10, 1999, Consumers Water Company ("the Company") completed a
         merger ("the Merger") with Philadelphia Suburban Corporation ("PSC").
         Pursuant to the merger agreement, PSC issued 13,014,015 shares of
         common stock to the shareholders of the Company, in exchange for all of
         the outstanding stock of the Company, including those shares in the
         Consumers Water Company Employees' 401(k) Savings Plan and Trust ("the
         Plan"). Each Consumers Water Company Shareholder received 1.432 shares
         of PSC's Common Stock for each of the Company's Common shares. As a
         result of the Merger, the Company became a wholly-owned subsidiary of
         PSC. Subsequent to the conversion to PSC Common Stock, all employee and
         employer contributions previously invested in the Company's Common
         Stock is invested in PSC's Common Stock.

(2)      DESCRIPTION OF PLAN

         The following description of the Plan is provided for general
         information purposes only. Participants should refer to the Plan
         agreement for more complete information.

         General

         The Plan is a defined contribution plan covering substantially all
         employees of the Company and its subsidiaries. An employee becomes
         eligible to participate on January 1 of the year following the date on
         which his or her employment commenced. The Plan is subject to the
         provisions of the Employee Retirement Income Security Act of 1974, as
         amended (ERISA).

         An employee may not participate in the Plan if the employee is a
         participant of a union with which the Company has a collective
         bargaining agreement directly or through an employee association,
         unless the collective bargaining agreement between the Company and the
         union involved specifically makes the Plan applicable to employees
         covered under such collective bargaining agreements, provided that
         benefits have been a subject of good faith bargaining between the
         Company and its employees.

         Contributions

         Participants may elect to contribute from 1% to 15% of their pretax
         compensation pursuant to a salary deferral election, up to a maximum of
         $10,000 in 1999 and 1998 as determined by Internal Revenue Code
         ss.402(g)(1). Participants may change the rate of their contribution or
         their investment elections. They may also make transfers or suspend
         their contributions at any time. Under the Plan, participants may
         contribute 1% to 9% of their compensation on an after-tax basis to
         their voluntary accounts. In any Plan year, a participant's aggregate
         contributions to the Plan (salary deferral amounts plus after-tax
         voluntary contributions) may not exceed 15% of such participant's
         compensation for the applicable Plan year.

         The Plan provides for the Company to contribute an amount equal to 40%
         of the pretax employee contribution up to $1,040 for each participant.
         The Company's contributions consisted of common stock in Consumers
         Water Company, and subsequent to March 10, 1999 consist of PSC Common
         Stock.




                                       5




                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 1999 and 1998
                                   (Continued)


         Participant Accounts

         Each participant's account is credited with the participant's
         contribution and allocations of (a) the Company's contribution and (b)
         Plan earnings. Allocations are based on participant contributions or
         account balances, as defined by the Plan document.

         Vesting

         Each participant will always be 100% vested in all employee and Company
         contributions.

         Payment of Benefits

         In the event a participant's employment is terminated by reason of
         death, disability or termination of service, a participant's interest
         will be distributed in a lump-sum payment. Withdrawals will be made in
         cash or shares of PSC stock, to the extent permitted by law. Under
         certain circumstances, a participant may withdraw all or a portion of
         the employee contributions while employed.

         Loans Due from Participants

         Participants may borrow funds from their account balance equal to the
         lesser of $50,000 or half of their vested account balance for a period
         not to exceed five years. Repayment is made by payroll deduction.
         During the period covered by the report, all new and outstanding loans
         were issued at 5.5%.

         Investment Options

         Participants can direct, at the time they enroll in the Plan, that
         their salary deferral and voluntary contributions be invested entirely
         in one of the funds described below or divided among the funds. Subject
         to compliance with applicable state and federal securities laws, the
         Plan also permits participants to acquire an interest in the PSC common
         stock (Consumers Water Company common stock prior to March 10, 1999),
         Participants may change their investment instructions and reinvest
         their contributions in a different fund or funds. A description of each
         investment option is provided below:

         The Benham Preservation Fund

         This fund is invested in the Benham Preservation Fund, which is managed
         by SEI Trust Co. The Fund is a stable value income trust in which
         principal is protected from market volatility. The fund invests
         primarily in guaranteed investment contracts issued by major financial
         institutions, including banks and life insurance companies. The
         contracts are only guaranteed with respect to the interest rate, not
         the principal. This fund was dissolved as of May 30, 1999. All amounts
         were transferred from this fund to the Stable Asset Fund offered by
         American Century.

         The Select Investors Fund

         This fund invests in the Select Investors Fund offered by American
         Century. The fund's objective is primarily to provide capital growth
         with some income. Stocks purchased by the fund are required to pay
         dividends, but are chosen primarily for growth potential.


                                       6


                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 1999 and 1998
                                   (Continued)


         The Balanced Investors Fund

         This fund invests in the Balanced Investors Fund offered by American
         Century. The fund's objective is to provide for capital growth and
         current income. The fund invests approximately 60% in common stock and
         40% in fixed-income securities.

         Employer Common Stock

         This fund invests in the common shares of PSC (Consumers Water Company
         Common Stock prior to March 10, 1999). The Plan purchases the common
         shares on the open market or directly from PSC.

         The Vista Investors Fund

         This fund invests in the Vista Investors Fund offered by American
         Century. The fund's objective is capital growth over time by investing
         in common stocks considered to have better-than-average prospects for
         appreciation. The Vista Investors Fund remains essentially fully
         invested in stocks at all times.

         The Value Fund

         This fund invests in the Value Fund offered by American Century. The
         fund's objective is long-term capital growth through investment in
         equity securities of well-established companies believed to be
         undervalued at the time of purchase. The fund invests primarily in
         domestic equity securities, but also invests in other types of domestic
         or foreign securities that help achieve the fund's objective.

         The Equity Index Fund

         This fund invests in the Barclays Global Investors Equity Index Fund.
         The fund's objective is long-term capital appreciation through
         investment in stocks to closely replicate the composition of the S&P
         500 Index. On February 27, 1999 the Equity Index Fund was replaced by
         the Equity Index Fund offered by American Century.

         Stable Asset Fund

         This fund invests in the Stable Asset Fund offered by American Century.
         This fund is a collective group trust whose objective is to protect
         principal from market volatility through a diversified portfolio of
         high-quality investments issued by major financial institutions,
         including collateralized stable value vehicles, including guaranteed
         investment contracts to enhance credit quality and diversification.

         Equity Index Fund

         This fund invests in the Equity Index Fund offered by American Century.
         The fund's objective is long-term capital growth through investment in
         stocks that comprise the S&P Index, which emphasizes stocks of large
         U.S. companies, by using an indexing investment approach.

         Termination of the Plan

         Although the Company does not intend to terminate the Plan, it may do
         so at its discretion, subject to the provisions of ERISA. All interests
         of the participants would be distributed to them as determined by the
         Committee (as hereinafter defined) and in accordance with applicable
         provisions of the Internal Revenue Code.


                                       7

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 1999 and 1998
                                   (Continued)


(3)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Basis of Accounting

         The accompanying financial statements have been prepared using the
         accrual basis.

         Use of Estimates

         The preparation of the financial statements in conformity with
         generally accepted accounting principles requires the Plan's management
         to use estimates and assumptions that affect the accompanying financial
         statements and disclosures. Actual results could differ from these
         estimates.

         Administration

         The Plan is administered by a committee ("the Committee") consisting of
         three or more individuals selected by, and who may be removed at any
         time by, the Board of Directors of PSC. The Committee members may be
         employees of PSC and may be participants in the Plan. The Committee
         members receive no compensation from the Plan for their services in
         such capacity. The Committee has extensive administrative powers in
         connection with the Plan, including authority to interpret the
         provisions of the Plan, to adopt rules for its administration and to
         make other decisions with respect to the Plan.

         The custodian for the Plan's funds invests the funds as directed by the
         participants. The principal duties of the trustees are to receive all
         contributions paid to the Plan and to make investments and pay benefits
         as directed by the Committee. The assets of the Plan are held in the
         name of the Trustees.

         Substantially all of the administrative expenses of the Plan are paid
         by the Company.

         Cash Equivalents

         All highly liquid investments with a maturity of three months or less
         are considered to be cash equivalents.

         Investment Valuation

         Each investment fund is valued as of each valuation date on the basis
         of the investment fund's fair market value. The employer stock is
         valued at market value. The Benham Preservation Fund and the Stable
         Asset Fund are valued at contract value, which approximates market
         value. Dividend income is recognized on the date dividends are
         declared. Interest income is recorded on the accrual basis. Purchases
         and shares of securities are recorded on a trade-date basis. The
         accounts of all participants are adjusted as of each valuation date to
         reflect the effects of income, realized and unrealized gains and losses
         and expenses applicable to the investment funds where such accounts are
         invested.

         In September, 1999, the American Institute of Certified Public
         Accountants issued Statement of Position 99-3, "Accounting for and
         Reporting of Certain Defined Contribution Plan Investments and Other
         Disclosure Matters" "(SOP 99-3)". SOP 99-3 simplifies the disclosure
         for certain investments and is effective for plan years ending after
         December 15, 1999 with earlier application encourage. The Plan adopted
         SOP 99-3 during the Plan year ending December 31, 1999. Accordingly,
         information previously required to be disclosed about participant-
         directed fund investment programs are not presented in the Plan's 1999
         financial statements. The Plan's 1998 financial statements have been
         reclassified to conform with the current year's presentation.

                                       8

                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST

                          Notes to Financial Statements
                           December 31, 1999 and 1998
                                   (Continued)


         Reclassifications

         Certain reclassifications were made to the 1998 financial statements to
         conform with the 1999 presentation.

(4)      INVESTMENTS

         The fair market values of individual assets that represent 5% or more
         of the Plan's net assets as of December 31, 1999 and 1998 are as
         follows:

    1999
             Select Investors Fund                   $9,997,086
             Balanced Investors Fund                 $2,665,259
             Employer Common Stock                   $7,224,170
             Stable Asset Fund                       $1,911,761

    1998
             Select Investors Fund                   $8,878,513
             Balanced Investors Fund                 $2,999,616
             Benham Preservation Fund                $2,140,910
             Employer Common Stock                   $7,652,110



(5)      FEDERAL INCOME TAX CONSEQUENCES

         The Internal Revenue Service issued its latest determination letter
         dated May 3, 1995, which stated that the Plan and related trust, as
         amended, qualified under applicable provisions of the Internal Revenue
         Code (IRC) and, therefore are exempt from federal income taxes. The
         Plan administrator and the Plan's tax counsel believe that the Plan is
         designed and is currently being operated in compliance with applicable
         requirements of the IRC. Therefore, no provision for income taxes has
         been included in the Plan's financial statements.


                                       9




                                                                      SCHEDULE 1
                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST


                          Schedule of Loans in Default
                                December 31, 1999




                        Original Amount      Principal and Interest      Unpaid Balances      Date of        Date of     Interest
 Identity of Obligor        of Loan         Received During the Year     at End of Year        Origin       Maturity       Rate
 -------------------        -------         ------------------------     --------------        ------       --------       ----
                                                                                                           
  Participant Loan          $21,000                         -                $13,712         10/17/1997    10/12/2002      5.50%





                                       10



                                                                      SCHEDULE 2
                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST


         Schedule of Assets Held for Investment Purposes at End of Year
                                December 31, 1999





                                         Description                                        Original
Issuer                                   of Investment                                        Cost             Current Value
- ------                                   -------------                                      --------           -------------
                                                                                                        
American Century                         Select Investors Fund                                                   $9,997,086
American Century                         Balanced Investors Fund                                                  2,665,259
Philadelphia Suburban Corporation        Common Stock*                                      $4,832,790            7,224,170
American Century                         Vista Investors Fund                                                       766,961
American Century                         Value Fund                                                                 433,080
American Century                         Equity Index Fund                                                        1,164,616
American Century                         Stable Asset Fund                                                        1,911,761
                                         Loans due from participants (5.5% interest rate)*  $1,170,174            1,170,174
                                                                                                                -----------

                                         Total assets held for investment purposes                              $25,333,107
                                                                                                                ===========


* Represents a party-in-interest to the Plan.


                                       11



                                                                      SCHEDULE 3
                             CONSUMERS WATER COMPANY
                    EMPLOYEES' 401(k) SAVINGS PLAN AND TRUST


                       Schedule of Reportable Transactions
                          Year Ended December 31, 1999



                                                    Description of        Purchase       Selling
Issuer                                              Investment            Price          Price          Cost        Net Gain
- ------                                              --------------        ----------    ----------       ----       ---------
                                                                                                     
Philadelphia Suburban Corporation Common Stock*     Purchases             $1,348,026            -      1,348,026           -
                                                    Sales                          -    $1,371,338     1,009,680     361,658



*Represents a party-in-interest to the Plan


                                       12