Exhibit 99.1

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


                 Financial Statements and Supplemental Schedules
                           December 31, 2002 and 2001

                 (With Independent Accountants' Reports Thereon)





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


                                                                         Page

Independent Accountants' Report of PricewaterhouseCoopers LLP              1

Financial Statements:

      Statements of Net Assets Available for Benefits                      2

      Statements of Changes in Net Assets Available for Benefits           3

      Notes to Financial Statements                                        4

      Supplemental Schedules


         1 - Schedule of Assets (Held at End of Year)                      9

         2 - Schedule of Reportable Transactions                          10







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

                       Report of Independent Accountants

To the Participants and Administrator of
Consumers Water Company Employees' 401(k) Savings Plan and Trust

In our opinion, the accompanying statements of net assets available for benefits
and the related statements of changes in net assets available for benefits
present fairly, in all material respects, the net assets available for benefits
of Consumers Water Company Employees' 401(k) Savings Plan and Trust (the "Plan")
at December 31, 2002 and 2001, and the changes in net assets available for
benefits for the years then ended in conformity with accounting principles
generally accepted in the United States of America. 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 of these statements in accordance with auditing standards
generally accepted in the United States of America, which 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, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

Our audits were conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole. The supplemental schedules of Assets
(Held at End of Year) 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 supplemental schedules 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.

PricewaterhouseCoopers LLP
Philadelphia, Pennsylvania
June 6, 2003

                                       1





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

                 Statements of Net Assets Available for Benefits
                           December 31, 2002 and 2001


                                                        2002           2001

        Investments at fair value                   $28,163,913    $30,231,000

        Cash and cash equivalents                         6,253          6,138

        Receivables:
           Employer contributions                             -            487
           Participants' contributions                        -          8,793
                                                    -----------    -----------

        Net assets available for benefits           $28,170,166    $30,246,418
                                                    ===========    ===========

        See accompanying notes to financial statements.







                                       2




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

           Statements of Changes in Net Assets Available for Benefits
                           December 31, 2002 and 2001


                                                     2002            2001
        Additions:

        Investment income:
             Interest & Dividends               $    664,854    $    635,324
             Net depreciation
              in fair value of investments        (3,704,814)       (390,353)
                                                ------------    ------------

              Total investment (loss) income      (3,039,960)        244,971

        Contributions:
             Employer                                315,695         304,858
             Participants                          1,563,528       1,350,521
                                                ------------    ------------

              Total contributions                  1,879,223       1,655,379

              Total additions                     (1,160,737)      1,900,350

        Deductions:
             Benefits paid to participants           912,474       1,361,356
             Administrative expenses                   3,041           2,230
                                                ------------    ------------

             Net (decrease) increase              (2,076,252)        536,764

        Net assets available for benefits:
             Beginning of year                    30,246,418      29,709,654
                                                ------------    ------------

             End of year                        $ 28,170,166    $ 30,246,418
                                                ============    ============


        See accompanying notes to financial statements.


                                       3




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

                          Notes to Financial Statements
                           December 31, 2002 and 2001

(1)      DESCRIPTION OF PLAN

         The following description of the Consumers Water Company Employee's
         401(k) Savings Plan and Trust ("the Plan") is provided for general
         information purposes only. Participants should refer to the Plan
         document for more complete information.

         General

         The Plan is a defined contribution plan covering substantially all
         employees of the Consumers Water Company (the "Company"), employees of
         certain divisions of Pennsylvania Suburban Water Company and all
         employees of Hydraulics, LTD, wholly owned subsidiaries of Philadelphia
         Suburban Corporation ("PSC"). 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 member
         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 25% of their pretax
         compensation pursuant to a salary deferral election, up to a maximum of
         $11,000 in 2002 and $10,500 in 2001 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 10% 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 35% 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 consist of common stock in PSC.

         Participant Accounts

         Each participant's account is credited with the participant's
         contribution and allocations of (a) the Company's contribution, (b)
         Plan earnings and (c) administrative expenses. 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.

                                       4




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

                          Notes to Financial Statements
                           December 31, 2002 and 2001
                                  (Continued)

         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 loans issued after
         January 1, 2000 were issued at the prime rate of interest and prior to
         this loans were issued at 5.5%. The interest rate on loans outstanding
         as of December 31, 2002 ranged from 4.25% to 9.5%.

         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 offered by the Plan or divided among the funds. The
         Plan currently offers nine (9) mutual funds and one (1)
         common/collective trust fund. Subject to compliance with applicable
         state and federal securities laws, the Plan also permits participants
         to acquire an interest in PSC common stock. Participants may change
         their investment instructions and reinvest their contributions in a
         different fund or funds.

         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.

(2)      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
         accounting principles generally accepted in the United States of
         America 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 trustee 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.

                                       5



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

                          Notes to Financial Statements
                           December 31, 2002 and 2001
                                  (Continued)

         Investment Valuation

         The Plan's investments are stated at fair value. Mutual funds are
         valued at quoted market prices which represents the net asset value of
         shares held by the Plan at year-end. Common/collective trust funds are
         valued at unit value, which represents the fair value of the underlying
         assets as reported by the applicable custodian. PSC stock is valued at
         its quoted market price at year-end. Loans to participants, short-term
         investments and cash are valued at cost, which approximates fair value.

         Dividend income is recorded on the ex-dividend date and interest income
         is recorded when earned. Realized gains and losses on the sale of the
         PSC stock are based on average cost of the securities sold. Purchases
         and sales are recorded on a trade date basis.

(3)      INVESTMENTS

         The fair market values of individual assets that represent 5% or more
         of the Plan's net assets as of December 31, 2002 and 2001 are as
         follows:

         2002
             Mutual Funds
               Select Fund, 192,117 shares                       $ 5,475,339
               Balanced Fund, 177,099 shares                     $ 2,309,370
             Common/Collective Funds
               Stable Assets, 3,069,650 shares                   $ 3,069,650
             Stock
               PSC Common Stock, 633,067 shares*                 $13,041,184

        * Nonparticipant-directed balance 465,682 shares and $9,654,425.

         2001
             Mutual Funds
               Select Fund, 191,606 shares                       $ 7,089,438
               Balanced Fund, 166,185 shares                     $ 2,452,885
             Common/Collective Funds
               Stable Assets, 2,622,951 shares                   $ 2,622,951
             Stock
               PSC Common Stock, 627,146 shares**                $14,142,142

       ** Nonparticipant-directed balance 456,051 shares and $10,287,197.


                                       6



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

                          Notes to Financial Statements
                           December 31, 2002 and 2001
                                  (Continued)

         The Plan's investments (including gains and losses on investments
         brought and sold, as well as held during the year) appreciated
         (depreciated) in value as follows:

                                                    2002            2001

              Common Stock                      $ (1,175,078)   $  1,816,743
              Mutual Funds                        (2,529,736)     (2,207,096)

                                                ------------    ------------
              Total                             $ (3,704,814)   $   (390,353)
                                                ============    ============


(4)      NONPARTICIPANT-DIRECTED INVESTMENTS

         Information about the net assets and the significant components of the
         changes in net assets relating to the nonparticipant-directed
         investments is as follows:

                                                    2002            2001

              Net Assets:

              PSC Common Stock                  $  9,654,425    $ 10,287,197

                                                ------------    ------------
              Total                             $  9,654,425    $ 10,287,197
                                                ============    ============

                                                    2002            2001

              Changes in Net Assets:

              Contributions                          315,695         304,858
              Interest & Dividends                   246,917         228,996
              Net (Depreciation) Appreciation       (874,676)      1,336,943
              Benefits paid to participants         (320,708)       (465,574)

                                                ------------    ------------
              Total                             $   (632,772)   $  1,405,223
                                                ============    ============



(5)      RELATED-PARTY TRANSACTIONS

         Certain Plan investments are shares of mutual funds managed by J.P.
         Morgan/American Century Retirement Plan Services. J.P. Morgan/American
         Century Retirement Plan Services is the trustee as defined by the Plan
         and, therefore, these transactions qualify as party-in interest
         transactions.

                                       7




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

                          Notes to Financial Statements
                           December 31, 2002 and 2001
                                  (Continued)

(6)      TAX STATUS

         The Internal Revenue Service issued its latest determination letter
         dated December 16, 2002, 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 has been amended since receiving the determination letter. The
         Plan administrator and the Plan's 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.

(7)      SUBSEQUENT EVENT

         All non-union employees hired after April 1, 2003 are not eligible to
         participate in this Plan. Union employees hired after April 1, 2003 are
         eligible to participate in this Plan unless the collective bargaining
         agreement between the Company and the union involved specifically makes
         the Plan not applicable to employees covered under such collective
         bargaining agreements.

                                       8




                                                                      SCHEDULE 1

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


                    Schedule of Assets (Held at End of Year)
                               December 31, 2002


                                                 Description
Identity of Issuer                               of Investment                                                Cost    Current Value
- ------------------                               -------------                                                ----    -------------
                                                                                                              
American Century International Growth*           Registered Investment Company                                         $     92,300
American Century Select Fund*                    Registered Investment Company                                         $  5,475,339
American Century Balanced Fund*                  Registered Investment Company                                         $  2,309,370
American Century Vista Fund*                     Registered Investment Company                                         $    707,324
American Century Value Fund*                     Registered Investment Company                                         $  1,139,668
American Century Strategic Allocation Moderate*  Registered Investment Company                                         $     69,642
JP Morgan U.S. Small Company*                    Registered Investment Company                                         $    140,889
American Century Diversified Bond*               Registered Investment Company                                         $    244,557
American Century Equity Index*                   Registered Investment Company                                         $    842,109
SEI Trust Stable Assets                          Common/Collective Fund                                                $  3,069,650
Philadelphia Suburban Corporation*               Common Stock, 633,067 shares                              $ 7,003,451 $ 13,041,184
Loans*                                           Loans due from participants (interest rate 4.25% to 9.5%
                                                 & maturity date January 1, 2003 to December 18, 2007)     $ 1,031,881 $  1,031,881
                                                                                                                       ------------

Total Assets (Held at End of Year)                                                                                     $ 28,163,913
                                                                                                                       ------------


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

                                       9



                                                                      SCHEDULE 2

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


                       Schedule of Reportable Transactions
                          Year Ended December 31, 2002


                                   Description of                       Purchase       Selling
Identity of Issuer                 Investment                            Price          Price         Cost        Net Gain
- ------------------                 ----------                            -----          -----         ----        --------
                                                                                               
Philadelphia Suburban Corporation  Common Stock*   Purchases            $950,039       $      -    $ 950,039     $        -
                                                   Sales                $      -       $736,292    $ 509,315     $  226,977






*Represents a party-in-interest to the Plan






                                       10