UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549

                                    FORM 10-Q

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 or 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934.

                  For the quarterly period ended March 31, 2006

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934.

For the transition period from ______________________ to _______________________

                          Commission File Number 1-6659

                               AQUA AMERICA, INC.
             (Exact name of registrant as specified in its charter)

                Pennsylvania                                     23-1702594
      (State or other jurisdiction of                          (I.R.S. Employer
       incorporation or organization)                        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

________________________________________________________________________________
         (Former Name, former address and former fiscal year, if changed
                               since last report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

Yes [X]   No [_]

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large accelerated filer [X] Accelerated filer [_] Non-accelerated filer [_]

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

Yes [_] No [X]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of April 21, 2006.

129,512,881.



Part I - Financial Information
Item 1. Financial Statements

                       AQUA AMERICA, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
               (In thousands of dollars, except per share amounts)

                                   (UNAUDITED)



                                                                     March 31,   December 31,
                                                                       2006          2005
                                                                    ----------   ------------
                                                                           
                               Assets
Property, plant and equipment, at cost                              $2,950,523    $2,900,585
Less: accumulated depreciation                                         638,352       620,635
                                                                    ----------    ----------
   Net property, plant and equipment                                 2,312,171     2,279,950
                                                                    ----------    ----------
Current assets:
   Cash and cash equivalents                                            51,445        11,872
   Accounts receivable and unbilled revenues, net                       57,600        62,690
   Inventory, materials and supplies                                     8,796         7,798
   Prepayments and other current assets                                  7,919         7,596
                                                                    ----------    ----------
   Total current assets                                                125,760        89,956
                                                                    ----------    ----------
Regulatory assets                                                      132,316       130,953
Deferred charges and other assets, net                                  58,364        57,241
Funds restricted for construction activity                              62,522        68,625
                                                                    ----------    ----------
                                                                    $2,691,133    $2,626,725
                                                                    ==========    ==========
              Liabilities and Stockholders' Equity
Common stockholders' equity:
   Common stock at $.50 par value, authorized 300,000,000 shares,
      issued 130,210,197 and 129,658,806 in 2006 and 2005           $   65,105    $   64,829
   Capital in excess of par value                                      489,110       478,508
   Retained earnings                                                   287,893       285,132
   Treasury stock, 704,076 and 688,625 shares in 2006 and 2005         (13,356)      (12,914)
   Accumulated other comprehensive loss                                 (3,082)       (3,082)
   Unearned compensation                                                (1,476)         (550)
                                                                    ----------    ----------
   Total common stockholders' equity                                   824,194       811,923
                                                                    ----------    ----------
Minority interest                                                        1,609         1,551
Long-term debt, excluding current portion                              916,459       878,438
Commitments and contingencies                                               --            --
Current liabilities:
   Current portion of long-term debt                                    24,666        24,645
   Loans payable                                                       167,150       138,505
   Accounts payable                                                     29,910        55,455
   Accrued interest                                                     11,750        13,052
   Accrued taxes                                                         6,777         1,111
   Other accrued liabilities                                            28,257        30,571
                                                                    ----------    ----------
   Total current liabilities                                           268,510       263,339
                                                                    ----------    ----------
Deferred credits and other liabilities:
   Deferred income taxes and investment tax credits                    252,521       250,346
   Customers' advances for construction                                 76,327        74,828
   Regulatory liabilities                                               11,852        11,751
   Other                                                                34,701        31,969
                                                                    ----------    ----------
   Total deferred credits and other liabilities                        375,401       368,894
                                                                    ----------    ----------
Contributions in aid of construction                                   304,960       302,580
                                                                    ----------    ----------
                                                                    $2,691,133    $2,626,725
                                                                    ==========    ==========


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


                                        1



                       AQUA AMERICA, INC. AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
                    (In thousands, except per share amounts)

                                   (UNAUDITED)

                                                   Three Months Ended
                                                       March 31,
                                                  -------------------
                                                    2006       2005
                                                  --------   --------
Operating revenues                                $117,949   $113,988
Costs and expenses:
   Operations and maintenance                       51,316     47,309
   Depreciation                                     16,830     14,683
   Amortization                                      1,114      1,228
   Taxes other than income taxes                     8,067      7,997
                                                  --------   --------
                                                    77,327     71,217
                                                  --------   --------
Operating income                                    40,622     42,771
Other expense (income):
   Interest expense, net                            14,172     12,795
   Allowance for funds used during construction       (918)      (364)
   Gain on sale of other assets                       (267)      (481)
                                                  --------   --------
Income before income taxes                          27,635     30,821
Provision for income taxes                          11,071     11,950
                                                  --------   --------
Net income                                        $ 16,564   $ 18,871
                                                  ========   ========
Net income per common share:
   Basic                                          $   0.13   $   0.15
                                                  ========   ========
   Diluted                                        $   0.13   $   0.15
                                                  ========   ========
Average common shares outstanding
   during the period:
   Basic                                           129,181    127,361
                                                  ========   ========
   Diluted                                         130,893    128,886
                                                  ========   ========
Cash dividends declared per common share          $ 0.1069   $ 0.0975
                                                  ========   ========

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


                                        2



                       AQUA AMERICA, INC. AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF CAPITALIZATION
               (In thousands of dollars, except per share amounts)

                                   (UNAUDITED)



                                                            March 31,   December 31,
                                                              2006          2005
                                                           ----------   ------------
                                                                   
Common stockholders' equity:
   Common stock, $.50 par value                            $   65,105    $   64,829
   Capital in excess of par value                             489,110       478,508
   Retained earnings                                          287,893       285,132
   Treasury stock                                             (13,356)      (12,914)
   Accumulated other comprehensive loss                        (3,082)       (3,082)
   Unearned compensation                                       (1,476)         (550)
                                                           ----------    ----------
Total common stockholders' equity                             824,194       811,923
                                                           ----------    ----------
Long-term debt:
Long-term debt of subsidiaries (substantially secured by
   utility plant):
   Interest Rate Range
      0.00% to 2.49%                                           22,166        21,574
      2.50% to 2.99%                                           29,070        28,684
      3.00% to 3.49%                                           17,356        17,380
      3.50% to 3.99%                                            6,680         6,748
      4.00% to 4.49%                                            1,300         1,300
      4.50% to 4.99%                                           29,395        29,395
      5.00% to 5.49%                                          262,580       262,588
      5.50% to 5.99%                                           79,000        79,000
      6.00% to 6.49%                                           88,504        88,504
      6.50% to 6.99%                                           32,000        32,000
      7.00% to 7.49%                                           13,734        15,878
      7.50% to 7.99%                                           24,955        25,012
      8.00% to 8.49%                                           26,454        26,507
      8.50% to 8.99%                                            9,000         9,000
      9.00% to 9.49%                                           46,676        46,764
      9.50% to 9.99%                                           40,439        40,933
      10.00% to 10.50%                                          6,000         6,000
                                                           ----------    ----------
                                                              735,309       737,267
Unsecured notes payable, 4.87%, maturing in various
   installments 2010 through 2023                             135,000       135,000
Unsecured notes payable, 5.95%, due in 2023 through 2034       40,000            --
Unsecured notes payable, 5.01%, due 2015                       18,000        18,000
Unsecured notes payable, 5.20%, due 2020                       12,000        12,000
Notes payable, 6.05%, maturing in 2006 through 2008               816           816
                                                           ----------    ----------
                                                              941,125       903,083
Current portion of long-term debt                              24,666        24,645
                                                           ----------    ----------
Long-term debt, excluding current portion                     916,459       878,438
                                                           ----------    ----------
Total capitalization                                       $1,740,653    $1,690,361
                                                           ==========    ==========


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


                                        3



                       AQUA AMERICA, INC. AND SUBSIDIARIES

              CONSOLIDATED STATEMENT OF COMMON STOCKHOLDERS' EQUITY
                            (In thousands of dollars)

                                   (UNAUDITED)



                                                                                           Accumulated       Unearned
                                                       Capital in                             Other       Compensation
                                              Common    excess of   Retained   Treasury   Comprehensive   on Restricted
                                              Stock     par value   earnings     Stock         Loss           Stock         Total
                                             -------   ----------   --------   --------   -------------   -------------   --------
                                                                                                     
Balance at December 31, 2005                 $64,829    $478,508    $285,132   $(12,914)     $(3,082)        $  (550)     $811,923
Net income                                        --          --      16,564         --           --              --        16,564
Dividends paid                                    --          --     (13,803)        --           --              --       (13,803)
Sale of stock (91,288 shares)                     41       2,054          --        250           --              --         2,345
Repurchase of stock (24,096 shares)               --          --          --       (692)          --              --          (692)
Equity Compensation Plan (35,000 shares)          18       1,013          --         --           --          (1,031)           --
Exercise of stock options (433,748 shares)       217       5,040          --         --           --              --         5,257
Stock-based compensation                          --         759          --         --           --             105           864
Employee stock plan tax benefits                  --       1,736          --         --           --              --         1,736
                                             -------    --------    --------   --------      -------         -------      --------
Balance at March 31, 2006                    $65,105    $489,110    $287,893   $(13,356)     $(3,082)        $(1,476)     $824,194
                                             =======    ========    ========   ========      =======         =======      ========


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


                                        4



                       AQUA AMERICA, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOW
                            (In thousands of dollars)

                                   (UNAUDITED)

                                                         Three Months Ended
                                                             March 31,
                                                        -------------------
                                                          2006       2005
                                                        --------   --------
Cash flows from operating activities:
   Net income                                           $ 16,564   $ 18,871
   Adjustments to reconcile net income to net
      cash flows from operating activities:
      Depreciation and amortization                       17,944     15,911
      Deferred income taxes                                2,026        740
      Gain on sale of other assets                          (267)      (481)
      Stock-based compensation                               662         --
      Net increase in receivables, inventory and
         prepayments                                       3,321     14,421
      Net decrease in payables, accrued interest,
         accrued taxes and other accrued liabilities     (28,229)    (8,942)
      Other                                                1,088     (1,527)
                                                        --------   --------
Net cash flows from operating activities                  13,109     38,993
                                                        --------   --------
Cash flows from investing activities:
   Property, plant and equipment additions, including
      allowance for funds used during construction of
      $918 and $364                                      (46,888)   (34,341)
   Acquisitions of water and wastewater systems, net      (2,506)    (1,661)
   Proceeds from the sale of other assets                    267        484
   Additions to funds restricted for construction
      activity                                              (972)       (43)
   Release of funds previously restricted for
      construction activity                                7,075      7,860
   Other                                                    (372)       (52)
                                                        --------   --------
Net cash flows used in investing activities              (43,396)   (27,753)
                                                        --------   --------
Cash flows from financing activities:
   Customers' advances and contributions in aid of
      construction                                         2,167      2,559
   Repayments of customers' advances                        (747)    (1,001)
   Net proceeds (repayments) of short-term debt           28,645     (1,575)
   Proceeds from long-term debt                           41,624     29,918
   Repayments of long-term debt                           (3,718)   (24,583)
   Change in cash overdraft position                       7,329     (6,543)
   Proceeds from exercised stock options                   5,257      2,674
   Stock-based compensation windfall tax benefits          1,453         --
   Proceeds from issuing common stock                      2,345      2,174
   Repurchase of common stock                               (692)      (124)
   Dividends paid on common stock                        (13,803)   (12,411)
                                                        --------   --------
Net cash flows from (used in) financing activities        69,860     (8,912)
                                                        --------   --------
Net increase in cash and cash equivalents                 39,573      2,328
Cash and cash equivalents at beginning of period          11,872     14,192
                                                        --------   --------
Cash and cash equivalents at end of period              $ 51,445   $ 16,520
                                                        ========   ========

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


                                        5



                       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. (the "Company") at March 31,
          2006, the consolidated statements of income, and cash flow for the
          three months ended March 31, 2006 and 2005, and the consolidated
          statement of common stockholders' equity for the three months ended
          March 31, 2006, 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 changes in common stockholders' equity, 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, 2005. The
          results of operations for interim periods may not be indicative of the
          results that may be expected for the entire year.

          Certain prior year amounts have been changed to conform with current
          year's presentation. Prior to the fourth quarter of 2005, cash
          overdrafts were reported as components of cash or loans payable. This
          presentation was changed to classify cash overdrafts as accounts
          payable. Accordingly, applicable historical balance sheet and cash
          flow amounts have been revised to conform to the new presentation and
          a new line has been added in the cash flow from financing activities
          section titled "change in cash overdraft position." This revision had
          no impact on the Company's net income, cash flows from operating
          activities or cash flows used in investing activities. The revision
          increased the Company's net cash flows used in financing activities
          from that which was previously reported by $1,971 for the three months
          ended March 31, 2005. Share and per share data have been restated to
          give effect to the 2005 4-for-3 common stock split.

Note 2    Long-term Debt and Loans Payable

          In March 2006, the Company's Pennsylvania operating subsidiary issued
          $40,000 of unsecured notes at 5.95% of which $10,000 are due in 2023,
          2024, 2033 and 2034. Proceeds from the sale of bonds were received on
          March 31, 2006 and the proceeds were used to repay short-term
          borrowings in April 2006.


                                        6



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

Note 3    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,
                                            ------------------
                                               2006      2005
                                             -------   -------
Average common shares outstanding during
   the period for basic computation          129,181   127,361
Dilutive effect of employee stock options      1,712     1,525
                                             -------   -------
Average common shares outstanding during
   the period for diluted computation        130,893   128,886
                                             =======   =======

          For the quarters ended March 31, 2006 and 2005, employee stock options
          to purchase 611,350 and 829,867 shares of common stock, respectively,
          were excluded from the calculations 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 these periods.

Note 4    Stock-based Compensation

          Under the Company's 2004 Equity Compensation Plan (the "2004 Plan"),
          as approved by the shareholders to replace the 1994 Equity
          Compensation Plan (the "1994 Plan"), qualified and nonqualified stock
          options may be granted to officers, key employees and consultants at
          prices equal to the market price of the stock on the day of the grant.
          Officers and key employees may also be granted dividend equivalents
          and restricted stock. Restricted stock may also be granted to
          non-employee members of the Board of Directors. The 2004 Plan
          authorizes 4,900,000 shares for issuance under the plan. A maximum of
          50% of the shares available for issuance under the 2004 Plan may be
          issued as restricted stock and the maximum number of shares that may
          be subject to grants under the plans to any one individual in any one
          year is 200,000. Awards under the 2004 Plan are made by a committee of
          the Board of Directors. At March 31, 2006, 3,456,803 shares underlying
          stock option and restricted stock awards were still available for
          grant under the 2004 Plan, although under the terms of the 2004 Plan,
          terminated, expired or forfeited grants under the 1994 Plan and shares
          withheld to satisfy tax withholding requirements under the plan may be
          re-issued under the plan.


                                        7



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

          STOCK OPTIONS-Effective January 1, 2006, the Company adopted Statement
          of Financial Accounting Standards ("SFAS") No. 123R, "Share-Based
          Payment," which revised SFAS No. 123, "Accounting for Stock-based
          Compensation," and superseded APB No. 25, "Accounting for Stock Issued
          to Employees." Prior to January 1, 2006, the Company accounted for
          stock-based compensation using the intrinsic value method in
          accordance with APB Opinion No. 25. Accordingly, no compensation
          expense related to granting of stock options had been recognized in
          the financial statements prior to adoption of SFAS No. 123R for stock
          options that were granted, as the grant price equaled the market price
          on the date of grant.

          The Company adopted this standard using the modified prospective
          method, and accordingly the financial statement amounts for the prior
          periods presented in this Form 10-Q have not been restated to reflect
          the fair value method of expensing share-based compensation. Under
          this transition method, compensation cost recognized in the three
          months ended March 31, 2006 includes compensation cost for all
          share-based payments granted prior to, but not vested as of January 1,
          2006, and share-based payments granted after January 1, 2006. For the
          three months ended March 31, 2006, the impact of the adoption of SFAS
          No. 123R as compared to if the Company had continued to account for
          share-based compensation under APB Opinion No. 25: increased
          operations and maintenance expense by $662, increased capitalized
          compensation costs by $97, lowered income tax expense by $162, lowered
          net income by $500 and lowered basic and diluted net income per share
          by $0.004. SFAS 123R requires the Company to estimate forfeitures in
          calculating the compensation expense instead of recognizing these
          forfeitures and the resulting reduction in compensation expense as
          they occur. As of January 1, 2006, the cumulative after-tax effect of
          this change in accounting for forfeitures, if this adjustment was
          recorded, would have been to reduce stock-based compensation by $12.
          The estimate of forfeitures will be adjusted over the vesting period
          to the extent that actual forfeitures differ, or are expected to
          differ, from such estimates. The adoption of this standard had no
          impact on net cash flows and results in the reclassification on the
          consolidated cash flow statements of related tax benefits from cash
          flows from operating activities to cash flows from financing
          activities to the extent these tax benefits exceeded the associated
          compensation cost recognized in the income statement.

          Options are exercisable in installments of 33% annually, starting one
          year from the date of the grant and expire 10 years from the date of
          the grant. The fair value of each option is amortized into
          compensation expense on a straight-line basis over their respective 36
          month vesting period, net of estimated forfeitures. The fair value of
          options was estimated at the grant date using the Black-Scholes
          option-pricing model. The per share weighted-average fair value at the
          date of grant for stock options granted during the three months ended
          March 31, 2006 and the year ended December 31, 2005 was $7.82 and
          $4.54 per option, respectively. The application of this valuation
          model relies on the following assumptions that are judgmental and
          sensitive in the determination of the compensation expense:


                                        8



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

                                              2006   2005
                                              ----   ----
                    Expected term (years)      5.2    5.2
                    Risk-free interest rate    4.7%   4.0%
                    Expected volatility       25.8%  27.8%
                    Dividend yield            1.76%  2.40%

          Historical information was the principal basis for the selection of
          the expected term and dividend yield. The expected volatility is based
          on a weighted-average combination of historical and implied
          volatilities over a time period that approximates the expected term of
          the option. The risk-free interest rate was selected based upon the
          U.S. Treasury yield curve in effect at the time of grant for the
          expected term of the option.

          The following table summarizes stock option transactions for the three
          months ended March 31, 2006:



                                                    Weighted     Weighted
                                                     Average      Average     Aggregate
                                                    Exercise     Remaining    Intrinsic
                                          Shares      Price    Life (years)     Value
                                        ---------   --------   ------------   ---------
                                                                   
Options:
   Outstanding at beginning of period   3,492,363    $13.70         6.9
   Granted                                611,950    $29.46
   Forfeited                               (6,790)   $18.85
   Expired                                     --    $   --
   Exercised                             (433,748)   $12.13
                                        ---------    ------
   Outstanding at end of period         3,663,775    $16.51         7.3        $42,430
                                        =========    ======         ===        =======
   Exercisable at end of period         2,223,565    $12.62         6.2        $33,796
                                        =========    ======         ===        =======


          The aggregate intrinsic value of options exercised during the first
          quarter of 2006 and 2005 was $6,986 and $3,451, respectively. The
          intrinsic value of stock options is the amount by which the market
          price of the stock on a given date, such as at the end of the period
          or on the day of exercise, exceeded the market price of stock on the
          date of grant.

          The following table summarizes information about the options
          outstanding and options exercisable as of March 31, 2006:


                                        9



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

                            Options Outstanding            Options Exercisable
                    -----------------------------------   --------------------
                                  Weighted     Weighted               Weighted
                                   Average      Average                Average
                                  Remaining    Exercise               Exercise
                      Shares    Life (years)     Price      Shares      Price
                    ---------   ------------   --------   ---------   --------
Range of prices:
   $ 5.81 - 9.99      450,694        3.0        $ 7.51      450,694    $ 7.51
   $10.00 - 12.99   1,108,191        6.2         12.20    1,108,191     12.20
   $13.00 - 15.99      99,161        7.2         13.75       44,993     13.76
   $16.00 - 16.99     614,530        8.0         16.15      375,211     16.15
   $17.00 - 18.33     779,849        8.9         18.33      244,476     18.33
   $29.00 - 29.99     611,350        9.9         29.46           --        --
                    ---------        ---        ------    ---------    ------
                    3,663,775        7.3        $16.51    2,223,565    $12.62
                    =========        ===        ======    =========    ======

          As of March 31, 2006, there was $8,555 of total unrecognized
          compensation cost related to nonvested share-based compensation
          arrangements granted under the plans. The cost is expected to be
          recognized over a weighted-average period of 1.7 years.

          The following table provides the pro forma net income and earnings per
          share for the three months ended March 31, 2005 as if compensation
          cost for stock-based employee compensation was determined as of the
          grant date under the fair value method of SFAS No. 123, "Accounting
          for Stock-Based Compensation," as amended by SFAS No. 148.

Net income, as reported:                                 $18,871
Add: stock-based employee compensation
   expense included in reported net income, net of tax        58
Less: pro forma expense related to stock
   options granted, net of tax effects                      (503)
                                                         -------
Pro forma                                                $18,426
                                                         =======
Basic net income per share:
   As reported                                           $  0.15
   Pro forma                                                0.14
Diluted net income per share:
   As reported                                           $  0.15
   Pro forma                                                0.14

          For the purposes of this pro forma disclosure, the fair value of the
          options at the date of grant was estimated using the Black-Scholes
          option-pricing model.


                                       10



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

          RESTRICTED STOCK-Restricted stock awards provide the grantee with the
          rights of a shareholder, including the right to receive dividends and
          to vote such shares, but not the right to sell or otherwise transfer
          the shares during the restriction period. Restricted stock awards
          result in compensation expense which is equal to the fair market value
          of the stock on the date of the grant and is amortized ratably over
          the restriction period. The adoption of SFAS No. 123R had no impact on
          the Company's recognition of stock-based compensation expense
          associated with restricted stock awards. The Company expects
          forfeitures of restricted stock to be de minimus. There were no
          forfeitures during the three months ended March 31, 2006 nor have
          there been forfeitures prior to the adoption of SFAS 123R for the
          grants that were under restriction as of January 1, 2006.

          During the three months ended March 31, 2006 and 2005, the Company
          recorded stock-based compensation related to restricted stock awards
          as amortization expense in the amounts of $105 and $96, respectively.
          The following table summarizes non-vested restricted stock
          transactions for the three months ended March 31, 2006:

                                           Number    Weighted
                                             of       Average
                                           Shares   Fair Value
                                          -------   ----------
Nonvested shares at beginning of period    43,998     $17.70
   Granted                                 35,000     $29.46
   Vested                                 (17,110)    $17.41
   Forfeited                                   --     $   --
                                           ------     ------
Nonvested shares at end of period          61,888     $24.43
                                           ======     ======

          The total value of awards for which restrictions lapsed during the
          three months ended March 31, 2006 was $488. As of March 31, 2006,
          $1,476 of unrecognized compensation costs related to restricted stock
          is expected to be recognized over a weighted-average period of 1.7
          years. The aggregate intrinsic value of restricted stock as of March
          31, 2006 was $1,722. The aggregate intrinsic value of restricted stock
          is based on the number of shares of restricted stock and the market
          value of the Company's common stock as of the period end date.


                                       11



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

Note 5    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 tables provide
          the components of net periodic benefit costs:

                                      Pension Benefits
                                     ------------------
                                     Three Months Ended
                                            March 31,
                                     ------------------
                                       2006      2005
                                     -------   -------
Service cost                         $ 1,275   $ 1,260
Interest cost                          2,566     2,483
Expected return on plan assets        (2,375)   (2,385)
Amortization of transition
   obligation (asset)                    (53)      (53)
Amortization of prior service cost        58       100
Amortization of actuarial loss           480       423
Capitalized costs                       (472)     (429)
                                     -------   -------
Net periodic benefit cost            $ 1,479   $ 1,399
                                     =======   =======

                                              Other
                                     Postretirement Benefits
                                     -----------------------
                                        Three Months Ended
                                            March 31,
                                     -----------------------
                                           2006    2005
                                          -----   -----
Service cost                              $ 280   $ 330
Interest cost                               418     483
Expected return on plan assets             (320)   (313)
Amortization of transition
   obligation (asset)                       203     200
Amortization of prior service cost         (183)    (15)
Amortization of actuarial loss               88      55
Amortization of regulatory asset             38      38
Capitalized costs                          (188)   (173)
                                          -----   -----
Net periodic benefit cost                 $ 336   $ 605
                                          =====   =====

          The Company contributed $2,652 in April 2006 to its defined benefit
          pension plan and intends to contribute $3,748 during the balance of
          2006. In addition, the Company expects to contribute approximately
          $2,882 for the funding of its other postretirement benefits.


                                       12



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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

Note 6    Recent Accounting Pronouncements

          In December 2004, the FASB issued SFAS No. 123R, "Share-Based
          Payment." SFAS 123R generally requires that the Company measure the
          cost of employee services received in exchange for stock-based awards
          on the grant-date fair value and this cost will be recognized over the
          period during which an employee provides service in exchange for the
          award. Prior to the adoption of SFAS No. 123R on January 1, 2006, the
          Company provided pro forma disclosure of its compensation costs
          associated with the fair value of stock options that had been granted,
          and accordingly, no compensation costs were recognized in its
          consolidated financial statements. The Company adopted this standard
          using the modified prospective method, and accordingly, the financial
          statement amounts for the prior periods presented in this Form 10-Q
          have not been restated to reflect the fair value method of expensing
          share-based compensation. During the first quarter of 2006, the
          adoption of SFAS 123R lowered net income by $500 and increased
          operations and maintenance expense by $662. The after-tax impact of
          adopting SFAS 123R is expected to approximate $3,000 during the year
          ending December 31, 2006. The adoption of this standard had no
          material impact on the Company's overall financial position, no impact
          on cash flow, and results in the reclassification on the consolidated
          cash flow statements of related tax benefits from cash flows from
          operating activities to cash flows from financing activities to the
          extent these tax benefits exceeded the associated compensation cost
          recognized in the income statement. See Note 4 for further information
          and the required disclosures under SFAS 123R.

Note 7    Water and Wastewater Rates

          In May 2004, the Company's operating subsidiaries 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 expense over a similar multi-year period,
          such that the impact on operating income approximates the requested
          amount during the first years that the new rates are in effect. The
          application is currently pending before the Commission and several
          customers and municipalities have joined the proceeding to challenge
          the rate request. The Company commenced billing for the requested
          rates and implemented the deferral plan 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 by the Company reflect an
          estimate of the final outcome of the ruling. As of March 31, 2006,
          the Company has deferred $10,329 of expenses and recognized $6,868 of
          revenue that is subject to refund based on the outcome of the final
          commission order, which is not expected to be issued prior to
          December 2006.



                                       13



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 thousands of dollars, except per share amounts)

                           Forward-looking Statements

This 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 timing and annual
value of rate increases; the recovery of certain costs and capital investments
through rate increase requests; the projected effects of recent accounting
pronouncements, as well as information contained elsewhere in this report where
statements are preceded by, followed by or include the words "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. In addition to these uncertainties or factors, our future
results may be affected by the factors and risk factors set forth in our Annual
Report on Form 10-K for the fiscal year ended December 31, 2005. We undertake no
obligation to update or revise forward-looking statements, whether as a result
of new information, future events or otherwise.

                               General Information

Nature of Operations - Aqua America, Inc. ("we" or "us"), a Pennsylvania
corporation, is the holding company for regulated utilities providing water or
wastewater services to what we estimate to be more than 2.5 million people in
Pennsylvania, Ohio, North Carolina, Illinois, Texas, New Jersey, Florida,
Indiana, Virginia, Maine, Missouri, New York and South Carolina. Our largest
operating subsidiary, Aqua Pennsylvania, Inc., provides water or wastewater
services to approximately one-half of the total number of people we serve,
located in the suburban areas north and west of the City of Philadelphia and in
22 other counties in Pennsylvania. Our other subsidiaries provide similar
services in 12 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' service territories. We are
the largest U.S.-based publicly-traded water utility based on number of people
served.


                                       14



                       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)

                               Financial Condition

During the first quarter of 2006, we had $46,888 of capital expenditures,
acquired water and wastewater systems for $2,506, repaid $747 of customer
advances for construction and repaid debt and made sinking fund contributions
and other loan repayments of $3,718. The capital expenditures were related to
improvements to treatment plants, new and rehabilitated water mains, tanks,
hydrants, and service lines, in addition to well and booster improvements and an
office building expansion.

During the first quarter of 2006, the proceeds from the issuance of long-term
debt, the 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 March 2006, our Pennsylvania operating subsidiary
issued $40,000 of unsecured notes at 5.95% of which $10,000 are due in 2023,
2024, 2033 and 2034. Proceeds from the sale of bonds were received on March 31,
2006 and the proceeds were used to repay short-term borrowings in April 2006. At
March 31, 2006, we had short-term lines of credit of $220,000, of which $52,850
was available.

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.


                                       15



                       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)

                              Results of Operations

       Analysis of First Quarter of 2006 Compared to First Quarter of 2005

Revenues for the quarter increased $3,961 or 3.5% primarily due to additional
revenues of $2,376 resulting from increased water and wastewater rates
implemented in various operating subsidiaries, $1,268 of additional revenues
from the infrastructure rehabilitation surcharge, and additional water and sewer
revenues of $1,644 associated with a larger customer base due to acquisitions,
offset partially by decreased water consumption compared to the first quarter of
2005.

Operations and maintenance expenses increased by $4,007 or 8.5% primarily due to
increased water production costs of $1,234, stock-based compensation expense of
$662, additional expenses associated with acquisitions of $1,077, a reduction in
the deferral of expenses related to the Texas rate case filing of $945 and
normal increases in other operating costs, offset partially by receipt of $1,500
relating to a waiver of certain contractual rights. The increased water
production costs, principally purchased power and chemicals, were associated
with vendor price increases. The stock-based compensation expense of $662 was
associated with stock options and is a component of operations and maintenance
expense beginning on January 1, 2006 as a result of adopting a new accounting
standard. A portion of the increase in operations and maintenance expense is
associated with the change in the cost deferral related to the 2004 Texas rate
filing. The rate filing was designed and implemented using a multi-year plan to
increase annual revenues in phases, and to defer and amortize a portion of the
Company's operating expense over a similar multi-year period. The impact, by
design, resulted in a lower expense deferral of $945 in the first quarter of
2006 than in the same period of 2005. The lower expense deferral results in an
increase in expense recognized in conjunction with an additional phase increase
in the revenues billed and recognized.

Depreciation expense increased $2,147 or 14.6% reflecting the utility plant
placed in service since the first quarter of 2005, including the assets acquired
through system acquisitions.

Amortization decreased $114 or 9.3% 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 $70 or 0.9% due to additional state
and local taxes incurred in the first quarter of 2005.

Interest expense increased by $1,377 or 10.8% primarily due to additional
borrowings to finance capital projects and increased interest rates on
short-term borrowings, offset partially by decreased interest rates on long-term
borrowings due to the refinancing of certain existing debt issues.

Allowance for funds used during construction ("AFUDC") increased by $554
primarily due to an increase in the average balance of utility plant
construction work in progress, to which AFUDC is applied; and an increase in the
AFUDC rate which is based on short-term interest rates.


                                       16



                       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)

Gain on sale of other assets totaled $267 in the first quarter of 2006 and $481
in the first quarter of 2005. The change is due to the timing of sales of land.

Our effective income tax rate was 40.0% in the first quarter of 2006 and 38.8%
in the first quarter of 2005. The change was due to an increase in our expenses
that are not tax-deductible, including a portion of the stock-based compensation
expense in the first quarter of 2006.

Net income for the quarter decreased by $2,307 or 12.2%, in comparison to the
same period in 2005 primarily as a result of the factors described above. On a
diluted per share basis, earnings decreased $0.02 or 13.3% reflecting the change
in net income and a 1.6% increase in the average number of common shares
outstanding. The increase in the number of shares outstanding is primarily a
result of the additional shares sold or issued through the dividend reinvestment
plan and the employee stock and incentive plan.

                   Impact of Recent Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123R, "Share-Based Payment." SFAS
123R generally requires that we measure the cost of employee services received
in exchange for stock-based awards on the grant-date fair value and this cost
will be recognized over the period during which an employee provides service in
exchange for the award. Prior to the adoption of SFAS No. 123R on January 1,
2006, we provided pro forma disclosure of our compensation costs associated with
the fair value of stock options that had been granted, and accordingly, no
compensation costs were recognized in our consolidated financial statements. We
adopted this standard using the modified prospective method, and accordingly,
the financial statement amounts for the prior periods presented in this Form
10-Q have not been restated to reflect the fair value method of expensing
share-based compensation. During the first quarter of 2006, the adoption of SFAS
123R lowered net income by $500 and increased operations and maintenance expense
by $662. The after-tax impact of adopting SFAS 123R is expected to approximate
$3,000 during the year ending December 31, 2006. The adoption of this standard
had no material impact on our overall financial position, no impact on cash
flow, and results in the reclassification on the consolidated cash flow
statements of related tax benefits from cash flows from operating activities to
cash flows from financing activities to the extent these tax benefits exceeded
the associated compensation cost recognized in the income statement. See Note 4
to the consolidated financial statements for further information and the
required disclosures under SFAS 123R.


                                       17



                       AQUA AMERICA, INC. AND SUBSIDIARIES

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 rates and equity prices. There have been
          no significant changes in our exposure to market risks since December
          31, 2005. Refer to Item 7A of the Company's Annual Report on Form 10-K
          for the year ended December 31, 2005 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 (i) recorded, processed, summarized and reported
               within the time periods specified in the SEC's rules and forms
               and (ii) accumulated and communicated to our management,
               including the Chief Executive Officer and Chief Financial
               Officer, as appropriate to allow timely decisions regarding
               disclosure.

          (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

          In May 2004, our subsidiaries in Texas filed an application with the
          Texas Commission on Environmental Quality to increase rates by over a
          multi-year period. In accordance with authorization from the Texas
          Commission on Environmental Quality, our subsidiaries commenced
          billing for the requested rates and deferred recognition of certain
          expenses for financial statement purposes. Several customers and
          municipalities have joined the proceeding and challenged the
          requested rate structure, including our request to regionalize rates,
          and the amount of our requested rate increase. In the event our
          request is denied completely or in part, we could be required to
          refund some or all of the revenue billed to-date, and write-off some
          or all of the regulatory asset for the expense deferral. For more
          information, see the description under Results of Operation in
          Management's Discussion and Analysis of Financial Condition and
          Results of Operation in our Annual Report on Form 10-K for the year
          ended December 31, 2005, and refer to Note 7 - Water and Wastewater
          Rates in this Quarterly Report on Form 10-Q for the quarter ended
          March 31, 2006.

          There are no other 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 material or are expected to have a material
          effect on our financial position, results of operations or cash
          flows.


                                       18



                       AQUA AMERICA, INC. AND SUBSIDIARIES

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

          The following table summarizes Aqua America's purchases of its common
          stock for the quarter ended March 31, 2006:

                      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, 2006        1,765         $27.77         --          548,278
February 1 - 28, 2006         463         $27.88         --          548,278
March 1 - 31, 2006         21,868         $28.79         --          548,278
                           ------         ------        ---          -------
Total                      24,096         $28.69         --          548,278
                           ======         ======        ===          =======

(1)  These amounts consist of shares we purchased from our employees who elected
     to pay the exercise price of their stock options (and then hold shares of
     the stock) 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
     1,007,351 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.


                                       19



                       AQUA AMERICA, INC. AND SUBSIDIARIES

Item 6. Exhibits

           Exhibit No.   Description
           -----------   -----------
           10.1          2006 Salaries; Annual Incentive Compensation Earned in
                            2005 (filed as Exhibit 10.1 to the Company's
                            Current Report of Form 8-K filed on March 13,
                            2006, File No. 001-06659, and incorporated by
                            reference herein).

           10.2          Acceleration of Payout of 2004 and 2005 Dividend
                            Equivalent Awards; Grants of 2006 Dividend
                            Equivalent Awards; Performance Criteria for
                            Acceleration of Payout of Dividend Equivalent
                            Awards (filed as Exhibit 10.2 to the Company's
                            Current Report of Form 8-K filed on March 13,
                            2006, File No. 001-06659, and incorporated by
                            reference herein).

           10.3          Vesting of Restricted Stock Granted in 2004 and 2005;
                            Grants of Restricted Stock (filed as Exhibit 10.3
                            to the Company's Current Report of Form 8-K filed
                            on March 13, 2006, File No. 001-06659, and
                            incorporated by reference herein).

           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 to
                            18 U.S.C. Section 1350.

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


                                       20



                                   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 8, 2006


                                            AQUA AMERICA, INC.
                                            Registrant


                                            NICHOLAS DEBENEDICTIS
                                            ------------------------------------
                                            Nicholas DeBenedictis
                                            Chairman, President and
                                            Chief Executive Officer


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


                                       21



                                  EXHIBIT INDEX

EXHIBIT NO.                               DESCRIPTION
-----------                               -----------
10.1          2006 Salaries; Annual Incentive Compensation Earned in 2005 (filed
              as Exhibit 10.1 to the Company's Current Report of Form 8-K filed
              on March 13, 2006, File No. 001-06659, and incorporated by
              reference herein).

10.2          Acceleration of Payout of 2004 and 2005 Dividend Equivalent
              Awards; Grants of 2006 Dividend Equivalent Awards; Performance
              Criteria for Acceleration of Payout of Dividend Equivalent Awards
              (filed as Exhibit 10.2 to the Company's Current Report of Form 8-K
              filed on March 13, 2006, File No. 001-06659, and incorporated by
              reference herein).

10.3          Vesting of Restricted Stock Granted in 2004 and 2005; Grants of
              Restricted Stock (filed as Exhibit 10.3 to the Company's Current
              Report of Form 8-K filed on March 13, 2006, File No. 001-06659,
              and incorporated by reference herein).

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 to 18 U.S.C.
              Section 1350.

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


                                       22