Philadelphia Suburban Corporation Reports 10% Revenue Growth and Increased Income in First Quarter

May 2, 2000
Philadelphia Suburban Corporation Reports 10% Revenue Growth and Increased Income in First QuarterBRYN MAWR, Pa. - May 2, 2000--Philadelphia Suburban Corporation (NYSE/PSC) today reported increased net income and earnings per share for the quarter ended March 31, 2000.
    The Company cited strong revenue growth as a primary factor in the improvement, largely as a result of its growth-through-acquisition strategy, improved water sales and a 5 percent Distribution System Improvement Charge (DSIC) in place in Pennsylvania during the first quarter of 2000. Continued cost containment efforts and synergies associated with the PSC/Consumers corporate merger and a strong performance by the Consumers Water unit also contributed to these record net income results.
    For the quarter, operating revenues increased to $64.5 million vs. the $58.6 million reported in 1999, up 10.1 percent. Net income increased to $10.2 million or $.25 per share, versus $316,000 or $.01 per share earned in the first quarter of 1999, which was adversely effected by a $8.6 million write-off of costs associated with the Consumers Water merger. The first quarter of 2000 diluted income per share of $.25 represents a 13.6 percent increase over the $.22 earned in the same period of 1999, before merger costs. Included in the results above is an after-tax gain on the sale of securities of $0.6 million in the first quarter of 2000.
    Commenting on the results, PSC Chairman Nicholas DeBenedictis stated, As the water industry continues to consolidate at a rapid pace, we are pleased that our disciplined growth-through-acquisition model, and its related revenue growth, coupled with our steady control of operations and maintenance expenses, have combined to provide continued record earnings.
    PSC's ongoing control over costs is evidenced by the further decline in the Company's operating expense ratio from 39.5 percent in 1999 to 38.4 percent on a trailing twelve month basis, ending March 31. March 10, 2000 marked the first anniversary of the PSC/Consumers Water merger which to date has achieved an annual run rate of $3.5 million in synergies.
    During the first quarter of 2000, several growth ventures impacted results and continue to position PSC for further growth. The December 1999 purchase of Bensalem (Pennsylvania), one of the largest-ever purchases of a municipal water system, had a full period impact on results for the first quarter, as did several other smaller acquisitions.
    While the Company received no major rate awards in 1999, both 2000 and 2001 will see substantial rate activity, necessary for the Company to continue its infrastructure rehabilitation and treatment plant modernization programs. Recently, our Pennsylvania subsidiaries (Philadelphia Suburban Water Company and the Consumers Pennsylvania Water companies) settled a joint rate request, which had been filed with the Pennsylvania Public Utility Commission in October, 1999. The settlement provides for additional annual revenues of $17 million (over the rate level in effect at the time of the filing - including DSIC amounts) effective April 28, 2000. Other rate requests have been made in Illinois, New Jersey and Maine and are presently pending before each state utility commission.
    With our recent rate settlement in Pennsylvania, we are ensured a fair return on the nearly $200 million in capital expenditures made since our last rate request. We are confident that we'll be able to continue to improve our key facilities and infrastructure in an efficient manner, while creating value for our shareholders into the future, explained DeBenedictis.
    PSC is the holding company for Philadelphia Suburban Water Company and Consumers Water Company, regulated public utilities that provide water to approximately two million residents in Pennsylvania, Ohio, New Jersey, Illinois and Maine. PSC's common shares are traded on both the New York and Philadelphia Stock Exchanges under the ticker symbol PSC.



The following table shows the comparative operating revenues, net
income and net income per share for Philadelphia Suburban Corporation
for the quarters ended March 31, 2000 and 1999 (in thousands, except
per share amounts)

                                              (Unaudited)
                                  Quarter Ended        Quarter Ended
                                  March 31, 2000       March 31, 1999
                                  --------------       --------------

Operating Revenues                   $64,510              $58,597
Income Before Merger Costs           $10,246              $ 8,912
Merger Costs (net of tax)                                     $(8,596)
Net Income Available to 
 Common Stock                        $10,246              $   316

Income Per Common Share 
 Before Merger Costs:
   Basic Income Per
    Common Share                     $   .25              $   .22
   Diluted Income Per 
    Common Share                     $   .25              $   .22

Net Income Per Common Share
   Basic Net Income Per 
    Common Share                     $   .25              $   .01
   Diluted Net Income 
    Per Common Share                 $   .25              $   .01

Average Common Shares 
 Outstanding:
         Basic                        40,950               40,771
         Diluted                      41,256               41,285



          Philadelphia Suburban Corporation and Subsidiaries
      Consolidated Statements of Income and Comprehensive Income
               (In thousands, except per share amounts)
                              (Unaudited)
 
                                                Quarter Ended
                                                  March 31,
                                             2000           1999

Operating revenues                       $ 64,510        $ 58,597

Cost & expenses:
    Operations and maintenance             24,928          22,725
    Depreciation                            8,251           7,419
    Amortization                              270             420
    Taxes other than income taxes           5,982           5,588
    Restructuring costs                         -           3,787
                                     -------------  --------------
Total                                      39,431          39,939
                                     -------------  --------------

Operating income                           25,079          18,658
Interest expense, net                       9,855           8,091
Gain on sale of securities                 (1,061)              -
Minority interest                              18              15
Allowance for funds used 
 during construction                         (734)           (388)
Merger transaction costs                        -           6,334
                                     -------------  --------------
Income before income taxes                 17,001           4,606
Provision for income taxes                  6,728           4,255
                                     -------------  --------------
Net income                                 10,273             351
Dividends on preferred stock                   27              35
                                     -------------  --------------
                                     -------------  --------------
Net income available 
 to common stock                         $ 10,246           $ 316
                                      =============  ==============

Net income                               $ 10,273           $ 351
Other comprehensive income
 (loss), net of tax                          (654)              -
                                     -------------  --------------
                                     -------------  --------------
Comprehensive income                      $ 9,619           $ 351
                                      =============  ==============

Income per common share 
 before merger costs             
   Basic                                   $ 0.25          $ 0.22
   Diluted                                 $ 0.25          $ 0.22
Net income per common share:
   Basic                                   $ 0.25          $ 0.01
   Diluted                                 $ 0.25          $ 0.01

Average shares outstanding:
   Basic                                   40,950          40,771
                                       =============  ==============
   Diluted                                 41,256          41,285
                                       =============  ==============


          Philadelphia Suburban Corporation and Subsidiaries
                      Consolidated Balance Sheets
          (In thousands of dollars, except per share amounts)

                                      (Unaudited)         (Audited)
                                       March 31,         December 31,
                                        2000               1999
                                  ------------------------------------
    Assets
Property, plant and 
 equipment, at cost                   $ 1,406,557        $ 1,393,027
Less accumulated depreciation             259,735            257,663
                                  ------------------------------------
    Net property, plant 
    and equipment                       1,146,822          1,135,364
                                  ------------------------------------

Current assets:                                                             
    Cash and cash equivalents               6,481              4,658
    Accounts receivable and 
     unbilled revenues, net                44,508             44,399
    Inventory, materials and supplies       3,920              3,948
    Prepayments and other current assets    4,518              6,520
                                  ------------------------------------
    Total current assets                   59,427             59,525
                                  ------------------------------------

Regulatory assets                          58,236             58,287
Deferred charges and 
 other assets, net                         25,621             27,629
                                  ------------------------------------
                                      $ 1,290,106        $ 1,280,805
                                  ====================================
  
Liabilities and Stockholders' Equity

Stockholders' equity:
  6.05% Series B cumulative 
   preferred stock                        $ 1,760            $ 1,760
  Common stock at $.50 par value, 
   authorized 100,000,000 shares,
   issued 41,721,366 and 41,627,644 
   in 2000 and 1999                        20,861             20,814
  Capital in excess of par value          252,899            251,440
  Retained earnings                       104,412            101,533
  Minority interest                         2,605              2,604
  Treasury stock, 794,109 and 
   615,038 shares in 2000 and 1999        (14,665)           (11,270)
  Accumulated other 
   comprehensive income                     1,366              2,020
                                  ------------------------------------
    Total stockholders' equity            369,238            368,901
                                  ------------------------------------

Long-term debt, excluding 
 current portion                          429,232            413,752
Commitments                                     -                  -

Current liabilities:
    Current portion of 
     long-term debt                        12,978             12,194
    Loans payable                         102,741            103,069
    Accounts payable                       13,291             24,286
    Accrued interest                        9,068              8,994
    Accrued taxes                          15,601             12,689
    Other accrued liabilities              22,689             22,581
                                  ------------------------------------
    Total current liabilities             176,368            183,813
                                  ------------------------------------

Deferred credits and 
 other liabilities:                     
    Deferred income taxes         
     and investment tax credits           137,597            136,528
    Customers' advances for     
     construction                          57,203             59,494
    Other                                   6,928              8,434
                                  ------------------------------------
    Total deferred credits and 
     other liabilities                    201,728            204,456
                                  ------------------------------------

Contributions in aid 
 of construction                          113,540            109,883
                                  ------------------------------------
                                      $ 1,290,106        $ 1,280,805
                                  ====================================




    This release contains certain forward-looking statements involving risks, uncertainties and other factors that may cause the actual results to be materially different from any future results expressed or implied by such forward-looking statements. These factors include, among others, the following: general economic business conditions; the success of certain cost containment initiatives, including those arising from the merger; changes in regulations or regulatory treatment; availability and cost of capital; and the success of growth initiatives.

    --30--CF/ph*

    CONTACT:  Philadelphia Suburban Corporation
              Meg Grady, Director, Investor Relations, 610/645-1084
              gradym@suburbanwater.com
                 or
              Donna Alston, Director, Communications, 610/645-1095
                 or
              www.suburbanwater.com

    KEYWORD:  PENNSYLVANIA ILLINOIS NEW JERSEY MAINE
    INDUSTRY KEYWORD:  UTILITIES EARNINGS