SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-Q/A
                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                                                              Commission File
For Quarter Ended: September 30, 2003                         No. 0-422

                             MIDDLESEX WATER COMPANY
             (Exact name of registrant as specified in its charter)

INCORPORATED IN NEW JERSEY                            22-1114430
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                        Identification No.)

1500 RONSON ROAD, ISELIN, NJ                          08830
(Address of principal executive offices)              (Zip Code)

                                 (732) 634-1500
              (Registrant's telephone number, including area code)

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 and Exchange Act of 1934
during the preceding 12 months (or for such shorter period that this registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 30 days.

                                YES |X|. NO |_|.

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12-2 of the Securities Exchange Act of 1934). Yes |X| No |_|

Indicate the number of shares outstanding of each of the Issuer's classes of
common stock, as of the latest practicable date.

            Class                                Outstanding at October 31, 2003
            -----                                -------------------------------
Common Stock, No Par Value                                 10,547,180*

*- Outstanding share amount reflects the effect of a four-for-three stock split
effective November 14, 2003.



Explanatory Note - Restatement of Condensed Consolidated Financial Statements

The condensed consolidated financial statements as of September 30, 2003 and
December 31, 2002 and for the nine and twelve month periods ended September 30,
2003 and 2002, included in this Quarterly Report on Form 10-Q/A have been
restated as discussed in Note 7 to the condensed consolidated financial
statements.

For purposes of this Form 10-Q/A, and in accordance with Rule 12b-15 under the
Securities Exchange Act of 1934, as amended, each item of the Form 10-Q for the
quarter ended September 30, 2003 as originally filed on November 13, 2003 that
was affected by the restatement has been amended to the extent affected and
restated in its entirety. NO ATTEMPT HAS BEEN MADE IN THIS FORM 10-Q/A TO MODIFY
OR UPDATE OTHER DISCLOSURES AS PRESENTED IN THE ORIGINAL FORM 10-Q EXCEPT FOR
UPDATES MADE TO PART I, ITEM 4, AND PART II ITEM 6(a), AND EXHIBITS 31, 31.1, 32
AND 32.1.






                                      INDEX

PART I.  FINANCIAL INFORMATION                                                      PAGE
                                                                                    ----
                                                                                    

Item 1.  Financial Statements:

         Condensed Consolidated Statements of Income                                   1

         Condensed Consolidated Balance Sheets (Restated)                              2

         Condensed Consolidated Statements of Capitalization and Retained Earnings     4

         Condensed Consolidated Statements of Cash Flows (Restated)                    5

         Notes to Condensed Consolidated Financial Statements                          6

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                                          12

Item 3.  Quantitative and Qualitative Disclosures of Market Risk                      15

Item 4.  Controls and Procedures                                                      16

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                            16

Item 2.  Changes in Securities                                                        17

Item 3.  Defaults upon Senior Securities                                              17

Item 4.  Submission of Matters to a Vote of Security Holders                          17

Item 5.  Other Information                                                            17

Item 6.  Exhibits and Reports on Form 8-K                                             17

SIGNATURE                                                                             18



                             MIDDLESEX WATER COMPANY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)





                                                        Three Months               Nine Months                  Twelve Months
                                                      Ended September 30,       Ended September 30,           Ended September 30,

                                                      2003          2002         2003          2002           2003         2002
                                                      ----          ----         ----          ----           ----         ----

                                                                                                     
Operating Revenues                               $ 17,585,575  $ 16,983,016  $ 48,564,914  $ 46,737,754  $ 63,759,946  $ 62,412,869
                                                 ------------  ------------  ------------  ------------  ------------  ------------

Operating Expenses:
    Operations                                      8,687,828     7,995,208    24,292,699    22,733,489    31,478,131    30,277,791
    Maintenance                                       830,877       684,530     2,612,556     2,001,929     3,457,835     2,735,295
    Depreciation                                    1,342,059     1,072,630     3,960,856     3,681,178     5,242,946     4,958,813
    Other Taxes                                     2,081,210     2,045,017     5,950,472     5,833,332     7,854,295     7,848,902
    Income Taxes                                    1,143,264     1,432,799     2,764,542     3,171,711     3,592,126     4,193,981
                                                 ------------  ------------  ------------  ------------  ------------  ------------

       Total Operating Expenses                    14,085,238    13,230,184    39,581,125    37,421,639    51,625,333    50,014,782
                                                 ------------  ------------  ------------  ------------  ------------  ------------

               Operating Income                     3,500,337     3,752,832     8,983,789     9,316,115    12,134,613    12,398,087

Other Income:
    Allowance for Funds Used During Construction       95,448        34,465       253,253       186,439       336,482       249,014
    Other Income                                       41,705        78,529        83,896       134,076       199,144       187,259
    Other Expense                                        (984)         (636)      (68,708)      (23,455)     (122,367)     (159,473)
                                                 ------------  ------------  ------------  ------------  ------------  ------------

       Total Other Income                             136,169       112,358       268,441       297,060       413,259       276,800

Interest Charges                                    1,243,888     1,293,379     3,830,926     3,875,299     5,099,090     5,159,272
                                                 ------------  ------------  ------------  ------------  ------------  ------------

Net Income                                          2,392,618     2,571,811     5,421,304     5,737,876     7,448,782     7,515,615

Preferred Stock Dividend Requirements                  63,697        63,697       191,090       191,090       254,786       254,786
                                                 ------------  ------------  ------------  ------------  ------------  ------------

Earnings Applicable to Common Stock              $  2,328,921  $  2,508,114  $  5,230,214  $  5,546,786  $  7,193,996  $  7,260,829
                                                 ============  ============  ============  ============  ============  ============

Earnings per share of Common Stock*:
    Basic                                        $       0.22  $       0.24  $       0.50  $       0.54  $       0.69  $       0.71
    Diluted                                      $       0.22  $       0.24  $       0.50  $       0.54  $       0.68  $       0.71

Weighted Average Number of
    Common Shares Outstanding* :
    Basic                                          10,505,517    10,315,812    10,448,226    10,258,049    10,472,573    10,233,060
    Diluted                                        10,848,657    10,658,952    10,791,366    10,601,189    10,815,713    10,576,200

Cash Dividends Paid per Common Share*            $      0.161  $      0.158  $      0.484  $      0.473  $      0.645  $      0.630


* All share and per share amounts reflect the four-for-three common stock split
effective November 14, 2003. See Notes to Condensed Consolidated Financial
Statements.





                                      -1-


                             MIDDLESEX WATER COMPANY
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (Unaudited)



                                                                       Restated
                                                                        Note 7
                                                            September 30,     December 31,
                                                                2003              2002
                                                            ------------      ------------
                                                                        
UTILITY PLANT:
      Water Production                                      $ 73,067,120      $ 72,212,878
      Transmission and Distribution                          166,715,720       158,412,075
      General                                                 24,649,224        18,618,211
      Construction Work in Progress                            3,713,271         6,619,767
                                                            ------------      ------------
               TOTAL                                         268,145,335       255,862,931
Less Accumulated Depreciation                                 51,321,248        47,919,527
                                                            ------------      ------------

               UTILITY PLANT-NET                             216,824,087       207,943,404
                                                            ------------      ------------

NONUTILITY ASSETS-NET                                          3,759,656         3,424,492
                                                            ------------      ------------

CURRENT ASSETS:
      Cash and Cash Equivalents                                2,974,948         2,937,894
      Accounts Receivable (net of allowance
          for doubtful accounts)                               6,768,240         6,028,302
      Unbilled Revenues                                        3,871,539         3,181,091
      Materials and Supplies (at average cost)                 1,327,434         1,190,337
      Prepayments and Other Current Assets                     1,150,375           815,392
                                                            ------------      ------------

               TOTAL CURRENT ASSETS                           16,092,536        14,153,016
                                                            ------------      ------------

DEFERRED CHARGES AND OTHER ASSETS:
      Unamortized Debt Expense                                 3,308,823         3,239,364
      Preliminary Survey and Investigation Charges             1,744,127         1,098,468
      Regulatory Assets
          Income Taxes                                         6,287,873         6,287,873
          Post Retirement Costs                                  804,604           869,260
      Restricted Cash                                          4,891,680         6,146,699
      Other                                                    1,291,988         1,441,656
                                                            ------------      ------------

               TOTAL DEFERRED CHARGES AND OTHER ASSETS        18,329,095        19,083,320
                                                            ------------      ------------

                              TOTAL ASSETS                  $255,005,374      $244,604,232
                                                            ============      ============


See Notes to Condensed Consolidated Financial Statements.


                                        2


                             MIDDLESEX WATER COMPANY
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                   (Unaudited)



                                                                September 30,     December 31,
                                                                    2003              2002
                                                                ------------      ------------
                                                                            
TOTAL CAPITALIZATION (see accompanying statements)              $181,180,178      $168,047,689
                                                                ------------      ------------

CURRENT LIABILITIES:
     Current Portion of Long-term Debt                             1,060,537           639,427
     Notes Payable                                                12,500,000        17,650,000
     Accounts Payable                                              3,232,842         2,059,877
     Taxes Accrued                                                 6,828,887         5,898,751
     Interest Accrued                                                738,945         1,614,278
     Other                                                         1,601,092         1,716,270
                                                                ------------      ------------

              TOTAL CURRENT LIABILITIES                           25,962,303        29,578,603
                                                                ------------      ------------
COMMITMENTS AND CONTINGENT LIABILITIES (See Note 6)
DEFERRED CREDITS:
     Customer Advances for Construction                           11,341,532        10,881,815
     Accumulated Deferred Investment Tax Credits                   1,794,836         1,853,799
     Accumulated Deferred Federal Income Taxes                    13,532,194        13,241,901
     Employee Benefit Plans                                        4,989,536         5,279,737
     Other                                                           790,036           814,897
                                                                ------------      ------------

              TOTAL DEFERRED CREDITS                              32,448,134        32,072,149
                                                                ------------      ------------

CONTRIBUTIONS IN AID OF CONSTRUCTION                              15,414,759        14,905,791
                                                                ------------      ------------

                        TOTAL CAPITALIZATION AND LIABILITIES    $255,005,374      $244,604,232
                                                                ============      ============


See Notes to Condensed Consolidated Financial Statements.


                                        3


                             MIDDLESEX WATER COMPANY
    CONDENSED CONSOLIDATED STATEMENTS OF CAPITALIZATION AND RETAINED EARNINGS
                                   (Unaudited)



                                                                                         September 30,        December 31,
                                                                                             2003                2002
                                                                                         -------------       -------------
                                                                                                       
CAPITALIZATION:
     Common Stock, No Par Value
        Shares Authorized, 20,000,000
        Shares Outstanding - 2003 - 10,523,511 *                                         $  56,294,195       $  53,314,169
             2002 - 10,356,489 *
     Retained Earnings                                                                      23,367,224          23,187,076
                                                                                         -------------       -------------
                TOTAL COMMON STOCK AND RETAINED EARNINGS                                    79,661,419          76,501,245
                                                                                         -------------       -------------
     Cumulative Preference Stock, No Par Value
        Shares Authorized, 100,000; Shares Outstanding, None
     Cumulative Preferred Stock, No Par Value
     Shares Authorized - 140,497
       Convertible:
        Shares Outstanding, $7.00 Series - 14,881                                            1,562,505           1,562,505
        Shares Outstanding, $8.00 Series - 12,000                                            1,398,857           1,398,857
       Nonredeemable:
        Shares Outstanding, $7.00 Series - 1,017                                               101,700             101,700
        Shares Outstanding, $4.75 Series - 10,000                                            1,000,000           1,000,000
                                                                                         -------------       -------------
                TOTAL CUMULATIVE PREFERRED STOCK                                             4,063,062           4,063,062
                                                                                         -------------       -------------
     Long-term Debt:
        8.05% Amortizing Secured Note, due December 20, 2021                                 3,153,815           3,203,401
        6.25% Amortizing Secured Note, due May 22, 2028                                     10,360,000                  --
        4.22% State Revolving Trust Note, due December 31, 2022                                192,281              67,350
        3.60% State Revolving Trust Note, due May 1, 2025                                      530,637                  --
        0.00% NJEIT Fund Loan, due September 1, 2021                                           690,833             730,017
        4.00% NJEIT Trust Loan, due September 1, 2021                                          820,000             850,000
        First Mortgage Bonds:
            5.20%, Series S, due October 1, 2022                                            12,000,000          12,000,000
            5.25%, Series T, due October 1, 2023                                             6,500,000           6,500,000
            6.40%, Series U, due February 1, 2009                                           15,000,000          15,000,000
            5.25%, Series V, due February 1, 2029                                           10,000,000          10,000,000
            5.35%, Series W, due February 1, 2038                                           23,000,000          23,000,000
            0.00%, Series X, due September 1, 2018                                             807,956             862,088
            4.25%, Series Y, due September 1, 2018                                             965,000           1,010,000
            0.00%, Series Z, due September 1, 2019                                           1,792,435           1,907,568
            5.25%, Series AA, due September 1, 2019                                          2,175,000           2,265,000
            0.00%, Series BB, due September 1, 2021                                          2,168,277           2,287,385
            4.00%, Series CC, due September 1, 2021                                          2,360,000           2,440,000
            5.10%, Series DD, due January 1, 2032                                            6,000,000           6,000,000
                                                                                         -------------       -------------
               SUBTOTAL LONG-TERM DEBT                                                      98,516,234          88,122,809
                                                                                         -------------       -------------
                 Less: Current Portion of Long-term Debt                                    (1,060,537)           (639,427)
                                                                                         -------------       -------------
                          TOTAL LONG-TERM DEBT                                              97,455,697          87,483,382
                                                                                         -------------       -------------
                               TOTAL CAPTIALIZATION                                      $ 181,180,178       $ 168,047,689
                                                                                         =============       =============


                                                                                          Nine Months
                                                                                             Ended             Year Ended
                                                                                         September 30,        December 31,
                                                                                             2003                 2002
                                                                                         -------------       -------------
                                                                                                       
RETAINED EARNINGS:
     BALANCE AT BEGINNING OF PERIOD                                                      $  23,187,076       $  22,190,691
     Net Income                                                                              5,421,304           7,765,353
                                                                                         -------------       -------------
           TOTAL                                                                            28,608,380          29,956,044
                                                                                         -------------       -------------
     Cash Dividends:
        Cumulative Preferred Stock                                                             191,090             254,786
        Common Stock                                                                         5,050,066           6,510,494
     Common Stock Expenses                                                                          --               3,688
                                                                                         -------------       -------------
           TOTAL DEDUCTIONS                                                                  5,241,156           6,768,968
                                                                                         -------------       -------------
BALANCE AT END OF PERIOD                                                                 $  23,367,224       $  23,187,076
                                                                                         =============       =============


*     All share amounts reflect the four-for-three common stock split effective
      November 14, 2003.

See Notes to Condensed Consolidated Financial Statements.


                                       -4-


                             MIDDLESEX WATER COMPANY
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                                            Restated
                                                                                             Note 7
                                                              ---------------------------------------------------------------------
                                                                Nine Months Ended Sept. 30,           Twelve Months Ended Sept. 30,
                                                                  2003               2002               2003               2002
                                                                  ----               ----               ----               ----
                                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net Income                                               $  5,421,304       $  5,737,876       $  7,448,782       $  7,515,615
     Adjustments to Reconcile Net Income to
        Net Cash Provided by Operating Activities:
            Depreciation and Amortization                        4,288,489          3,969,132          5,282,624          5,231,161
            Provision for Deferred Income Taxes                    231,330             38,765            340,589            112,598
            Allowance for Funds Used During Construction          (253,254)          (186,439)          (336,482)          (249,014)
        Changes in Current Assets and Liabilities:
            Accounts Receivable                                   (739,938)          (197,149)            94,629            102,232
            Accounts Payable                                     1,172,965           (302,023)         1,138,530            188,881
            Accrued Taxes                                          930,136            574,585            (76,575)           (99,894)
            Accrued Interest                                      (875,333)        (1,120,674)            45,723            (50,862)
            Unbilled Revenues                                     (690,448)          (624,776)          (445,748)          (484,392)
            Employee Benefit Plans                                (290,201)          (116,387)          (156,752)           (30,458)
            Other-Net                                             (575,877)          (574,807)          (816,808)           173,882
                                                              ------------       ------------       ------------       ------------

NET CASH PROVIDED BY OPERATING ACTIVITIES                        8,619,173          7,198,103         12,518,512         12,409,749
                                                              ------------       ------------       ------------       ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
        Utility Plant Expenditures*                            (13,121,493)       (12,820,622)       (16,789,966)       (16,713,628)
        Resticted Cash                                           1,254,887          1,165,625          2,933,258         (5,441,316)
        Proceeds from Real Estate Dispositions                     344,972                 --            344,972                 --
        Note Receivable                                                 --                 --                 --                 --
        Preliminary Survey and Investigation Charges              (645,659)            62,669           (863,174)             4,187
        Other-Net                                                 (169,003)            12,737           (152,798)           431,414
                                                              ------------       ------------       ------------       ------------

NET CASH USED IN INVESTING ACTIVITIES                          (12,336,296)       (11,579,591)       (14,527,708)       (21,719,343)
                                                              ------------       ------------       ------------       ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
        Redemption of Long-term Debt                              (762,143)        (6,428,035)          (777,944)        (6,442,480)
        Proceeds from Issuance of Long-term Debt                11,155,568          6,066,065         11,156,853         12,456,960
        Short-term Bank Borrowings                              (5,150,000)         4,025,000         (4,750,000)         5,550,000
        Deferred Debt Issuance Expenses                           (196,935)          (501,558)          (206,195)          (508,259)
        Resticted Cash                                                 132            219,588                132            218,966
        Proceeds from Issuance of Common Stock-Net               2,980,026          2,840,631          3,350,256          3,155,895
        Payment of Common Dividends                             (5,050,066)        (4,842,862)        (6,717,698)        (6,442,287)
        Payment of Preferred Dividends                            (191,090)          (191,089)          (254,786)          (254,785)
        Construction Advances and Contributions-Net                968,685            436,441          1,406,449            742,581
                                                              ------------       ------------       ------------       ------------

NET CASH PROVIDED BY FINANCING ACTIVITIES                        3,754,177          1,624,181          3,207,067          8,476,591
                                                              ------------       ------------       ------------       ------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                             37,054         (2,757,307)         1,197,871           (833,003)
                                                              ------------       ------------       ------------       ------------

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                 2,937,894          4,534,384          1,777,077          2,610,080
                                                              ------------       ------------       ------------       ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                    $  2,974,948       $  1,777,077       $  2,974,948       $  1,777,077
                                                              ============       ============       ============       ============

 * Excludes Allowance for Funds Used During Construction

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:
     Cash Paid During the Period for:
        Interest (net of amounts capitalized)                 $  4,511,199       $  4,752,593       $  4,592,725       $  5,055,192
        Income Taxes                                          $  1,615,000       $  2,729,500       $  3,122,500       $  4,431,500


See Notes to Condensed Consolidated Financial Statements.


                                        5


NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Organization - Middlesex Water Company (Middlesex) is the parent company and
sole shareholder of Tidewater Utilities, Inc. (Tidewater), Pinelands Water
Company, Pinelands Wastewater Company, Utility Service Affiliates, Inc. (USA),
Utility Service Affiliates (Perth Amboy) Inc. (USA-PA) and Bayview Water Company
(Bayview). Southern Shores Water Company, LLC and White Marsh Environmental
Systems, Inc. are wholly-owned subsidiaries of Tidewater. The financial
statements for Middlesex and its wholly-owned subsidiaries (the Company) are
reported on a consolidated basis. All significant intercompany accounts and
transactions have been eliminated.

The consolidated notes within the Form 10-K are applicable to these financial
statements and, in the opinion of Management, the accompanying unaudited
condensed consolidated financial statements contain all adjustments (consisting
of only normal recurring accruals) necessary to present fairly the financial
position as of September 30, 2003 and the results of operations and cash flows
for the three, nine and twelve month periods ended September 30, 2003 and 2002.
Information included in the Balance Sheet at December 31, 2002, has been derived
from the Company's audited, restated financial statements for the year ended
December 31, 2002. Certain reclassifications of prior period data have been made
to conform with current presentation.

Note 2 - Capitalization

Common Stock - During the nine months ended September 30, 2003, 167,022 common
shares ($2.9 million) were issued under the Company's Dividend Reinvestment and
Common Stock Purchase Plan. The Plan had offered a 5% discount on optional cash
payments and reinvested dividends that ended on September 2, 2003. The New
Jersey Board of Public Utilities approved the Company's request for a
four-for-three stock split of its common stock, effective November 14, 2003 for
shareholders of record on November 1, 2003. All share and per share amounts have
been restated to reflect this split.

Long-term Debt - Tidewater received approval from the Delaware Public Service
Commission (PSC) to borrow $13.8 million to fund a portion of its multi-year
capital program and refinance some of its short-term debt. Subsequent to the PSC
approval, in April 2003, Tidewater closed on a Delaware State Revolving Fund
(SRF) loan of $3.3 million. The Delaware SRF program will allow, but does not
obligate, Tidewater to draw down against a General Obligation Note for six
specific projects. Tidewater will be charged an annual fee, which is a
combination of interest charges and administrative fees, of 3.60% on the
outstanding principal amount. All unpaid principal and fees must be paid on or
before May 1, 2025. Tidewater borrowed approximately $0.5 million in July 2003
for one of the projects.

In May 2003, Tidewater completed a loan transaction of $10.5 million with
CoBank, a financial institution specializing in loans to rural utilities. Terms
of the loan include an interest rate of 6.25% and a maximum loan life of
twenty-five years with monthly principal payments. The proceeds were used to
retire short-term debt.


                                       -6-


Note 3 - Earnings Per Share

Basic earnings per share (EPS) are computed on the basis of the weighted average
number of shares outstanding. Diluted EPS assumes the conversion of both the
Convertible Preferred Stock $7.00 Series and the Convertible Preferred Stock
$8.00 Series.



                                                    (In Thousands Except for per Share Amounts)
                               Three Months Ended                  Nine Months Ended                  Twelve Months Ended
                                  September 30,                      September  30,                      September 30,

                         2003              2002              2003              2002              2003              2002
Basic:                  Income   Shares   Income   Shares   Income   Shares   Income   Shares   Income   Shares   Income   Shares
---------------------------------------------------------   ---------------------------------   ---------------------------------
                                                                                       
Net Income              $2,393   10,506   $2,572   10,315   $5,421   10,448   $5,738   10,258   $7,449   10,473   $7,516   10,233
Preferred Dividend         (64)              (64)             (191)             (191)             (255)             (255)
                        ------   ------   ------   ------   ------   ------   ------   ------   ------   ------   ------   ------
Earnings Applicable
   to Common Stock      $2,329   10,506   $2,508   10,315   $5,230   10,448   $5,547   10,258   $7,194   10,473   $7,261   10,233

Basic EPS               $ 0.22            $ 0.24            $ 0.50            $ 0.54            $ 0.69            $ 0.71

---------------------------------------------------------   ---------------------------------   ---------------------------------
Diluted:
---------------------------------------------------------   ---------------------------------   ---------------------------------
Earnings Applicable
  To Common Stock       $2,329   10,506   $2,508   10,315   $5,230   10,448   $5,547   10,258   $7,194   10,473   $7,261   10,233
$7.00 Series Dividend       26      179       26      179       78      179       78      179      104      179      104      179
$8.00 Series Dividend       24      164       24      164       72      164       72      164       96      164       96      164
                        ------   ------   ------   ------   ------   ------   ------   ------   ------   ------   ------   ------
Adjusted Earnings
  Applicable to
  Common Stock          $2,379   10,849   $2,558   10,658   $5,380   10,791   $5,697   10,601   $7,394   10,816   $7,461   10,576

Diluted EPS             $ 0.22            $ 0.24            $ 0.50            $ 0.54            $ 0.68            $ 0.71


Note 4 - Business Segment Data

The Company has identified two reportable segments. One is the regulated
business of collecting, treating and distributing water on a retail and
wholesale basis to residential, commercial, industrial and fire protection
customers in parts of New Jersey and Delaware. It also operates a regulated
wastewater system in New Jersey. The Company is subject to regulations as to its
rates, services and other matters by the States of New Jersey and Delaware with
respect to utility service within these States. The other segment is the
non-regulated contract services for the operation and maintenance of municipal
and private water and wastewater systems in New Jersey and Delaware. The
accounting policies of the segments are the same as those described in the
summary of significant accounting policies in the consolidated notes to the
financial statements included in the Form 10-K. Inter-segment transactions
relating to operational costs are treated as pass through expenses. Finance
charges on inter-segment loan activities are based on interest rates that are
below what would normally be charged by a third party lender.


                                       -7-




                                                                          (Thousands of Dollars)
                                             Three Months Ended              Nine Months Ended               Twelve Months Ended
                                                September 30,                   September 30,                   September 30,
Operations by Segments:                     2003            2002            2003            2002            2003            2002
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
Revenues:
   Regulated                              $  15,360       $  14,968       $  42,427       $  41,156       $  55,669       $  54,593
   Non - Regulated                            2,256           2,026           6,204           5,611           8,169           7,858
Inter-segment Elimination                       (30)            (11)            (66)            (29)            (78)            (38)
                                          ---------       ---------       ---------       ---------       ---------       ---------
Consolidated Revenues                     $  17,586       $  16,983       $  48,565       $  46,738       $  63,760       $  62,413
                                          ---------       ---------       ---------       ---------       ---------       ---------

Operating Income:
   Regulated                              $   3,329       $   3,661       $   8,629       $   9,088       $  11,573       $  12,041
   Non - Regulated                              171              92             355             228             562             357
Inter-segment Elimination                        --              --              --              --              --              --
                                          ---------       ---------       ---------       ---------       ---------       ---------
Consolidated Operating Income             $   3,500       $   3,753       $   8,984       $   9,316       $  12,135       $  12,398
                                          ---------       ---------       ---------       ---------       ---------       ---------

Depreciation:
   Regulated                              $   1,326       $   1,063       $   3,922       $   3,653       $   5,194       $   4,916
   Non - Regulated                               16              10              39              28              49              43
Inter-segment Elimination                        --              --              --              --              --              --
                                          ---------       ---------       ---------       ---------       ---------       ---------
Consolidated Depreciation                 $   1,342       $   1,073       $   3,961       $   3,681       $   5,243       $   4,959
                                          ---------       ---------       ---------       ---------       ---------       ---------

Other Income:
   Regulated                              $   1,010       $     858       $   2,415       $   1,962       $   3,229       $   2,339
   Non - Regulated                               --             (13)            (33)             23             (34)             26
Inter-segment Elimination                      (874)           (733)         (2,114)         (1,688)         (2,782)         (2,088)
                                          ---------       ---------       ---------       ---------       ---------       ---------
Consolidated Other Income                 $     136       $     112       $     268       $     297       $     413       $     277
                                          ---------       ---------       ---------       ---------       ---------       ---------

Interest Expense:
   Regulated                              $   1,406       $   1,575       $   4,628       $   4,681       $   6,229       $   6,190
   Non - Regulated                               37              13              80              40              94              54
Inter-segment Elimination                      (199)           (295)           (877)           (846)         (1,224)         (1,085)
                                          ---------       ---------       ---------       ---------       ---------       ---------
Consolidated Interest Expense             $   1,244       $   1,293       $   3,831       $   3,875       $   5,099       $   5,159
                                          ---------       ---------       ---------       ---------       ---------       ---------

Net Income:
   Regulated                              $   2,935       $   2,945       $   6,416       $   6,369       $   8,571       $   8,190
   Non - Regulated                              133              66             242             211             435             329
Inter-segment Elimination                      (675)           (439)         (1,237)           (842)         (1,557)         (1,003)
                                          ---------       ---------       ---------       ---------       ---------       ---------
Consolidated Net Income                   $   2,393       $   2,572       $   5,421       $   5,738       $   7,449       $   7,516
                                          ---------       ---------       ---------       ---------       ---------       ---------

Capital Expenditures:
   Regulated                              $   4,784       $   3,645       $  12,559       $  12,620       $  15,999       $  16,500
   Non - Regulated                                6             132             562             201             791             214
Inter-segment Elimination                        --              --              --              --              --              --
                                          ---------       ---------       ---------       ---------       ---------       ---------
Total Capital Expenditures                $   4,790       $   3,777       $  13,121       $  12,821       $  16,790       $  16,714
                                          ---------       ---------       ---------       ---------       ---------       ---------


                                           As of            As of
                                        September 30,    December 31,
                                            2003            2002
                                          ---------       ---------
                                                      
Assets:
   Regulated                                286,301         280,655
   Non - Regulated                            4,341           4,093
Inter-segment Elimination                   (35,637)        (40,144)
                                          ---------       ---------
Consolidated Assets                         255,005         244,604
                                          ---------       ---------



                                       -8-


Note 5 - New Accounting Standards

The Financial Accounting Standards Board ("FASB") issued Statement of Financial
Accounting Standard ("SFAS") No. 149, Amendments of Statement 133 on Derivative
Instruments and Hedging Activities ("SFAS 149"), which amends and clarifies
financial accounting and reporting for derivative instruments and for hedging
activities under SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities. SFAS 149 is generally effective after June 30, 2003. The adoption of
SFAS 149 did not have any effect on the Company's financial statements.

FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with
Characteristics of both Liabilities And Equity ("SFAS 150"), which establishes
standards for how an issuer classifies and measures certain financial
instruments with characteristics of both liabilities and equity. SFAS 150 is
effective for financial instruments entered into or modified after May 31, 2003,
and otherwise is effective at the beginning of the first interim period
beginning after June 15, 2003. The adoption of SFAS 150 did not have any effect
on the Company's financial statements.

In January 2003, the FASB issued FASB Interpretation No. 46, Consolidation of
Variable Interest Entities, an interpretation of Accounting Research Bulletin
No. 51, Consolidated Financial Statements ("FIN 46"). The adoption of FIN 46 is
not expected to have any effect on the Company's financial statements.

Note 6 - Contingent Liabilities

Litigation - A claim against the Company for damages involving the break of both
a Company water line and an underground electric power cable containing both
electric lines and petroleum based insulating fluid was recently settled. The
counterclaim was dismissed and submitted to binding arbitration which is still
pending. In the arbitration, the maximum damages for which the Company may be
responsible is $250,000. Management is unable to determine the outcome of the
arbitration.

Another claim is pending involving a construction subcontractor, the Company's
general contractor and the Company concerning a major construction project. The
dispute relates to work required to be performed under a construction contract
and related subcontracts and includes payment issues and timing/delay issues.
The matter was instituted in 2001 and is pending in Superior Court, Middlesex
County, New Jersey. The full amount at issue is not fully known at this stage of
the litigation. The Company's maximum exposure in this litigation is estimated
to be $5.2 million. Any amount in this matter which is determined to be due from
us, will be recorded as an addition to utility plant in service, subject to
recovery in rates charged to our customers. We are unable to determine the
outcome of this contingency. However, the ultimate outcome could have a
material, adverse effect on the Company's Financial Statements.

Note 7 - Restatement of Condensed Consolidated Financial Statements

The condensed consolidated financial statements as of September 30, 2003 and
December 31, 2002 and for the nine and twelve month periods ended September 30,
2003 and 2002 have been restated to correct the classification of certain
amounts. The reclassifications were made to present the amount of Restricted
Cash as a non current asset rather than a current asset in the condensed
consolidated balance sheets at September 30, 2003 and December 31, 2002, and to
present changes in Restricted Cash related to capital expenditures as an
investing activity rather than a financing activity in the condensed
consolidated statement of cash flows for the nine and twelve month periods ended
September 30, 2003 and 2002. Previously, such amounts and changes in amounts
therein were presented as Temporary Cash Investments - Restricted. Those amounts
and changes in those amounts are currently described as Restricted Cash. The
restatement had no effect on reported total assets, net income, earnings
applicable to common stock, cash flows from operations or liquidity.


                                       -9-


A summary of the effects of the restatement is as follows:



                                                     September 30,       September 30,       December 31,       December 31,
CONDENSED CONSOLIDATED BALANCE SHEETS                     2003               2003                2002               2002
-----------------------------------------------------------------------------------------------------------------------------
                                                           As                                     As
                                                       Previously             As              Previously             As
Current Assets:                                         Reported           Restated            Reported           Restated
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Temporary Cash Investments - Restricted               $ 4,891,680        $        --         $ 6,146,699         $        --

-----------------------------------------------------------------------------------------------------------------------------
Total Current Assets                                  $20,984,216        $16,092,536         $20,299,715         $14,153,016
-----------------------------------------------------------------------------------------------------------------------------

Deferred Charges and Other Assets:
-----------------------------------------------------------------------------------------------------------------------------
Restricted Cash                                       $        --        $ 4,891,680         $        --         $ 6,146,699

-----------------------------------------------------------------------------------------------------------------------------
Total Deferred Charges and Other Assets               $13,437,415        $18,329,095         $12,936,621         $19,083,320
-----------------------------------------------------------------------------------------------------------------------------


                                                         Nine                Nine                Nine               Nine
                                                     Months Ended        Months Ended        Months Ended       Months Ended
CONDENSED CONSOLIDATED STATEMENTS                    September 30,       September 30,       September 30,      September 30,
OF CASH FLOWS                                            2003                2003                2002               2002
-----------------------------------------------------------------------------------------------------------------------------
                                                           As                                     As
                                                       Previously             As              Previously             As
Cash Flows From Investing Activities:                   Reported           Restated            Reported           Restated
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Restricted Cash                                      $         --         $  1,254,887       $         --      $  1,165,625

-----------------------------------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities:               $(13,591,183)        $(12,336,296)      $(12,745,216)     $(11,579,591)
-----------------------------------------------------------------------------------------------------------------------------


                                                         Nine               Nine               Nine                Nine
                                                     Months Ended        Months Ended      Months Ended        Months Ended
                                                     September 30,       September 30,     September 30,       September 30,
                                                         2003                2003              2002                2002
                                                    -------------------------------------------------------------------------
                                                           As                                    As
                                                       Previously             As             Previously              As
Cash Flows From Financing Activities:                   Reported           Restated           Reported            Restated
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                     
Temporary Cash Investments - Restricted              $  1,255,019        $         --        $ 1,385,213         $       --
Restricted Cash                                      $         --        $        132        $        --         $  219,588

-----------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Financing Activities:           $  5,009,064        $  3,754,177        $ 2,789,806         $ 1,624,181
-----------------------------------------------------------------------------------------------------------------------------


                                                        Twelve              Twelve            Twelve             Twelve
                                                     Months Ended        Months Ended      Months Ended        Months Ended
                                                     September 30,       September 30,     September 30,       September 30,
                                                         2003                2003              2002                2002
                                                    -------------------------------------------------------------------------
                                                           As                                    As
                                                       Previously             As             Previously              As
Cash Flows From Investing Activities:                   Reported           Restated           Reported            Restated
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Restricted Cash                                     $          --         $  2,933,258      $         --        $ (5,441,316)

-----------------------------------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities:              $ (17,460,966)        $(14,527,708)     $(16,278,027)       $(21,719,343)
-----------------------------------------------------------------------------------------------------------------------------



                                      -10-




                                                        Twelve              Twelve            Twelve             Twelve
                                                     Months Ended        Months Ended      Months Ended        Months Ended
                                                     September 30,       September 30,     September 30,       September 30,
                                                         2003                2003              2002                2002
                                                    -------------------------------------------------------------------------
                                                          As                                    As
                                                      Previously             As             Previously              As
Cash Flows From Financing Activities:                  Reported           Restated           Reported            Restated
-----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Temporary Cash Investments - Restricted              $  2,933,390        $         --      $ (5,222,350)        $         --
Restricted Cash                                      $         --        $        132      $         --         $    218,966

-----------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Financing Activities:           $  6,140,325        $  3,207,067      $  3,035,275         $  8,476,591
-----------------------------------------------------------------------------------------------------------------------------



                                      -11-


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The condensed consolidated financial statements as of September 30, 2003 and
December 31, 2002 and for the nine and twelve month periods ended September 30,
2003 and 2002, included in this Quarterly Report on Form 10-Q/A have been
restated as discussed in Note 7 to the condensed consolidated financial
statements. For purposes of this Form 10-Q/A, and in accordance with Rule 12b-15
under the Securities Exchange Act of 1934, as amended, each item of the Form
10-Q for the quarter ended September 30, 2003 as originally filed on November
13, 2003 that was affected by the restatement has been amended to the extent
affected and restated in its entirety. NO ATTEMPT HAS BEEN MADE IN THIS FORM
10-Q/A TO MODIFY OR UPDATE OTHER DISCLOSURES AS PRESENTED IN THE ORIGINAL FORM
10-Q, EXCEPT FOR UPDATES MADE TO PART I, ITEM 4, PART II ITEM 6(a), AND EXHIBITS
31, 31.1, 32 AND 32.1.

Results of Operations - Three Months Ended September 30, 2003

Operating revenues for the three months ended September 30, 2003 were up $0.6
million or 3.55% from the same period in 2002. Customer growth of 9.1% in
Delaware provided additional facility charges and connection fees of $0.6
million. Higher base rates in Delaware provided $0.1 million of the increase.
Offsetting some of the growth increases were the decline in consumption revenues
of $0.3 million in Delaware, due to cool wet weather during the quarter. Even
though our New Jersey systems experienced similar weather as Delaware, revenue
was flat compared to the prior year because of the drought restrictions in place
in 2002, which were not in place in 2003. Revenues from our operations and
maintenance contracts rose $0.2 million due to scheduled increases in fixed fees
under the City of Perth Amboy contract.

Operating expenses increased $0.9 million or 6.46%. Main repair expenses
increased by $0.1 million. Water treatment expenses increased by $0.1 million.
Pumping expenses increased by $0.1 million due to higher electricity costs.
Payroll costs and employee benefits costs increased by $0.4 million. Tidewater
expenses increased by $0.1 million as customer growth increased production
related costs and the need for additional employees. There were higher sewer
disposal costs of $0.1 million for USA-PA.

Depreciation expense increased $0.3 million, or 25.1% due mostly to the effect
of a one-time reconciliation adjustment in 2002.

Allowance for Funds Used During Construction (AFUDC) increased by $0.1 million
for the year as Tidewater's capital program now includes larger projects with
longer construction schedules.

Other taxes increased by less than $0.1 million due to payroll related taxes and
real estate taxes in New Jersey and Delaware. Lower income taxes of $0.3 million
over last year are attributable to unfavorable operating results during the last
three months.

Net income decreased by 6.98% to $2.4 million and basic and diluted earnings per
share decreased to $0.22 from $0.24 per share.


                                      -12-


Results of Operations - Nine Months Ended September 30, 2003

Operating revenues for the nine months rose $1.8 million or 3.91% over the same
period in 2002. Customer growth of 9.1% in Delaware provided additional facility
charges and connection fees of $1.2 million. Higher base rates in our Delaware
service territories provided $0.5 million of the increase. Cool wet weather in
the Mid Atlantic region pushed Tidewater's consumption revenue down by $0.4
million and Middlesex consumption revenue down by $0.1 million. Revenues from
our operations and maintenance contracts rose $0.5 million due to scheduled
increases in fixed fees under the City of Perth Amboy contract. Wastewater
operations in Delaware provided $0.1 million in additional revenues.

Operating expenses increased by $2.2 million or 5.8%. Costs related to main
breaks resulting from severe winter weather conditions in the first quarter of
2003 contributed to additional expenses of $0.3 million. There were higher sewer
disposal costs of $0.3 million for USA-PA. An increase in our Delaware employee
base, general wage increases and higher costs associated with employee medical
and retirement benefits pushed up costs by $0.4 million. In New Jersey, payroll
costs, employee benefits and legal fees pushed up costs by $0.8 million. Water
Treatment, Source of Supply and Pumping costs increased by $0.4 million
combined.

Other taxes increased by $0.1 million generally due to payroll related taxes and
real estate taxes in both New Jersey and Delaware. Lower income taxes of $0.4
million over last year are attributable to the unfavorable operating results
during the first nine months of 2003.

Depreciation expense increased by $0.3 million, or 7.60% due to a higher level
of utility plant in service.

Other income decreased by $0.1 million as interest rates fell on short-term cash
balance investments.

AFUDC rose $0.1 million for the year as Tidewater's capital program now includes
larger projects with longer construction schedules.

Net income decreased to $5.4 million from $5.7 million and basic and diluted
earnings per share decreased by $0.04 to $0.50.

Results of Operations - Twelve Months Ended September 30, 2003

Operating revenues for the twelve months ended September 30, 2003 were up $1.3
million to $63.8 million. Annual customer growth of 9.1% in Delaware provided
additional facility charges and connection fees of $1.4 million. Consumption
revenue fell $0.5 million in New Jersey and $0.03 million in Delaware due to
cool and wet weather in 2003. Rate increases in Delaware accounted for $0.5
million. Service fees from our operations and maintenance contracts rose $0.2
million, due to increased fixed fees for sewer disposal costs under the City of
Perth Amboy contract.

AFUDC increased by $0.1 million for the year as Tidewater's capital program now
includes larger projects with longer construction schedules.

Operating expenses increased $1.6 million or 3.2%. Operations and maintenance
expenses increased $1.9 million or 5.8%. Main breaks resulting from severe
winter weather conditions in the first quarter of 2003 pushed expenses up by
$0.4 million. In addition, water treatment expenses were up $0.4 million and
payroll, employee-related costs and auditing fees rose by $0.8 million. An
increase in our Delaware employee base, general wage increases and higher costs
associated with insurance expense pushed up costs by $0.3 million.


                                      -13-


Depreciation increased by $0.3 million, or 5.7% due to a higher level of utility
plant in service.

Income taxes decreased $0.6 million, or 14.4% as a result of the lower
amount of taxable income.

Net income decreased by less than $0.1 million. Due to an increase in average
shares outstanding basic earnings per share fell by $0.02 to $0.69 and diluted
earnings per share fell by $0.06 to $14.4%.

Capital Resources

The Company's capital program for 2003 is estimated to be $18.0 million and
includes $11.0 million for water system additions and improvements for our
Delaware systems, $2.7 million for the RENEW Program, which is our program to
clean and cement line approximately five miles of unlined mains in the Middlesex
system. There is a total of approximately 143 miles of unlined mains in the
730-mile Middlesex system. The capital program also includes $4.3 million for
scheduled upgrades to our existing systems in New Jersey. The scheduled upgrades
consist of $0.7 million for mains, $0.8 million for service lines, $0.3 million
for meters, $0.3 million for hydrants, $0.1 million for computer systems and
$2.1 million for various other items.

Liquidity

To pay for its remaining capital program in 2003, Middlesex will utilize
internally generated funds and funds available under existing New Jersey
Environmental Infrastructure Trust (NJEIT) loans and Delaware State Revolving
Fund (SRF) loans, which provides low cost financing for projects that meet
certain water quality and system improvement benchmarks. The Company will also
utilize short-term borrowings through $30.0 million of available lines of credit
with three commercial banks. At September 30, 2003, there was $12.5 million
outstanding against the lines of credit.

Going forward into 2004 through 2006, Middlesex currently projects that it will
be required to expend approximately $65.0 million for capital projects. Plans to
finance those projects are underway as the Company expects to receive approval
to borrow up to $17.0 million under the NJEIT program in November of 2004.
Middlesex is also seeking permission from the New Jersey Board of Public
Utilities (BPU) to issue up to 800,000 shares of Middlesex common stock, which
based on the common stock's closing price on September 30, 2003, could provide
up to $14.0 million if approved and actually issued. We expect to receive BPU
approval in November 2003 and ultimately issue the stock in January 2004. There
can be no assurance, however, that we will receive BPU approval or that we will
consummate any sale of our common stock. We anticipate that some additional
capital projects in Delaware will be eligible for the SRF program in that State
and are pursuing those opportunities. We also expect to use internally generated
funds and proceeds from the sale of common stock through the Dividend
Reinvestment and Common Stock Purchase Plan.

Accounting Pronouncements

The Financial Accounting Standards Board ("FASB") issued Statement of Financial
Accounting Standard ("SFAS") No. 149, Amendments of Statement 133 on Derivative
Instruments and Hedging Activities ("SFAS 149"), which amends and clarifies
financial accounting and reporting for derivative instruments and for hedging
activities under SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities. SFAS 149 is generally effective after June 30, 2003. The adoption of
SFAS 149 did not have any effect on the Company's financial statements. We are
unable determine the outcome of this contingency. However, the ultimate outcome
could have a material, adverse effect on the Company's Financial Statements.


                                      -14-


FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with
Characteristics of both Liabilities And Equity ("SFAS 150"), which establishes
standards for how an issuer classifies and measures certain financial
instruments with characteristics of both liabilities and equity. SFAS 150 is
effective for financial instruments entered into or modified after May 31, 2003,
and otherwise is effective at the beginning of the first interim period
beginning after June 15, 2003. The adoption of SFAS 150 did not have any effect
on the Company's financial statements.

In January 2003, the FASB issued FASB Interpretation No. 46, Consolidation of
Variable Interest Entities, an interpretation of Accounting Research Bulletin
No. 51, Consolidated Financial Statements ("FIN 46"). The adoption of FIN 46 is
not expected to have any effect on the Company's financial statements.

Outlook

While revenues continue to grow in Delaware because of customer growth and rate
increases, cool wet weather has reduced consumption demands in our New Jersey
and Delaware systems. This trend has continued into the fourth quarter in both
New Jersey and Delaware. Also, certain operating costs will continue to increase
as we go forward. With the deregulation of the electricity generation market in
New Jersey on August 1, 2003, Middlesex electric commodity costs have increased
over 40%. On that same date the remaining regulated portion of the electricity
rates rose 15%. The New Jersey Water Supply Authority has changed the way it
contracts for supplemental water purchases with all contract customers,
including Middlesex. These changes, which are effective January 1, 2004, are
expected to increase our cost of raw water by at least 8.5%. Costs for the
employee pension plan continue to rise as the return on plan assets have dropped
due to the overall performance of the stock market prior to 2003. These
increasing costs, when added to already higher costs for business insurances and
security costs, prompted Middlesex to file for a 17.82% base rate increase with
the BPU on November 5, 2003. The Company currently anticipates that this matter
could be decided by the summer of 2004. There is no certainty that the BPU will
approve any or all of the requested increase.

Tidewater received approval for a 2.49% Distribution System Improvement Charge
(DSIC) from the Delaware Public Service Commission (PSC), effective for services
rendered on or after July 1, 2003. The DSIC is a separate rate mechanism that
allows for cost recovery of certain capital improvement costs incurred in
between base rate filings. Delaware regulated water utilities are allowed to
apply for a DSIC every six months with the maximum increase limited to 5.0% in
any six month period and a 7.5% overall limitation. Tidewater expects to file
for another DSIC to be effective January 1, 2004, which can not exceed 2.51%
based on the aforementioned annual limit. In addition, because Tidewater
continues to make significant capital additions and improvements to its new and
existing systems, it believes it will be necessary to file for a base rate
increase by early Spring 2004. That increase request, which is expected to be in
excess of 20%, is due to the $20.0 million of additional utility plant placed in
service or to be placed in service since the last rate case.

The Company continues to pursue regulated and non-regulated opportunities in New
Jersey and Delaware. White Marsh Environmental Systems, a wholly-owned
subsidiary of Tidewater, has begun a campaign to acquire contracts to operate
non-regulated wastewater systems throughout Delaware. Systems currently under
contract or expected to be signed shortly will generate annual revenues of
approximately $130,000. Although the expected results of operations are not
material compared to the consolidated group, we believe it puts us in a better
position to obtain additional wastewater and water projects in Delaware.


                                      -15-


Forward Looking Information

Certain matters discussed in this report on Form 10-Q/A are "forward-looking
statements" intended to qualify for safe harbors from liability established by
the Private Securities Litigation Reform Act of 1995. Such statements may
address future plans, objectives, expectations and events concerning various
matters such as capital expenditures, earnings, litigation, growth potential,
rate and other regulatory matters, liquidity, capital resources and accounting
matters. Actual results in each case could differ materially from those
currently anticipated in such statements. The Company undertakes no obligation
to publicly update or revise any forward-looking statements, whether as a result
of new information, future events or otherwise.

Item 3. Quantitative and Qualitative Disclosures of Market Risk

The Company is subject to the risk of fluctuating interest rates in the normal
course of business. Our policy is to manage interest rates through the use of
fixed rate, long-term debt and, to a lesser extent, short-term debt. The
Company's interest rate risk related to existing fixed rate, long-term debt is
not material due to the term of the majority of our First Mortgage Bonds, which
have maturity dates ranging from 2009 to 2038. Over the next twelve months,
approximately $1.1 million of the current portion of nine existing long-term
debt instruments will mature. Applying a hypothetical change in the rate of
interest charged by 10% on those borrowings would not have a material effect on
earnings.

Item 4. Controls and Procedures

Subsequent to the evaluation referenced in Middlesex Water Company's Quarterly
report on Form 10-Q filed November 13, 2003, the Company has re-evaluated the
effectiveness of the design and operation of its disclosure controls and
procedures. The re-evaluation was carried out under the supervision and with the
participation of the Company's management, including the Company's Chief
Executive Officer and the Chief Financial Officer. Based upon that evaluation,
the Company's Chief Executive Officer and the Chief Financial Officer concluded
that the Company's disclosure controls and procedures were effective during the
period covered by this quarterly report. There have been no significant changes
in the Company's internal controls or in other factors which could significantly
affect internal controls subsequent to the date the Company carried out its
re-evaluation except for the following change in internal controls over
financial reporting.

Management has identified a significant deficiency in the operation of internal
controls over financial reporting relating to the classification of cash
restricted for construction projects on the Consolidated Balance Sheet as
a non-current asset and the change in cash restricted for construction projects
on the Consolidated Statements of Cash Flows as an investing activity. As a
result thereof, management has expanded its periodic review process of asset
classification decisions to enhance the reliability and effectiveness of the
financial reporting process.

Based upon the foregoing, the Company's Chief Executive Officer and Chief
Financial Officer have concluded that the Company's internal controls over
financial reporting are effective in meeting the objectives as described below
based on the aforementioned changes in internal controls.

Disclosure controls and procedures are controls and other procedures that are
designed to ensure that information required to be disclosed in Company reports
filed or submitted under the Exchange Act is recorded, processed, summarized and
reported, within the time periods specified in the Securities and Exchange
Commission's rules and forms. Disclosure controls and procedures include,
without limitation, controls and procedures designed to ensure that information
required to be disclosed in Company reports filed under the Exchange Act is
accumulated and communicated to management, including the Company's Chief
Executive Officer and Chief Financial Officer as appropriate, to allow timely
decisions regarding disclosure.


                                      -16-


                           PART II. OTHER INFORMATION

Item 1. Legal Proceedings

      A claim against the Company for damages involving the break of both a
      Company water line and an underground electric power cable containing both
      electric lines and petroleum based insulating fluid was recently settled.
      The counterclaim was dismissed and submitted to binding arbitration which
      is still pending. In the arbitration, the maximum damages for which the
      Company may be responsible is $250,000. Management is unable to determine
      the outcome of the arbitration.

      Another claim is pending involving a construction subcontractor, the
      Company's general contractor and the Company concerning a major
      construction project. The dispute relates to work required to be performed
      under a construction contract and related subcontracts and includes
      payment issues and timing/delay issues. The matter was instituted in 2001
      and is pending in Superior Court, Middlesex County, New Jersey. The full
      amount at issue is not fully known at this stage of the litigation. The
      Company's maximum exposure in this litigation is estimated to be $5.2
      million. Any amount in this matter which is determined to be due from us,
      will be recorded as an addition to utility plant in service, subject to
      recovery in rates charged to our customers. We are unable to determine the
      outcome of this contingency. However, the ultimate outcome could have a
      material, adverse effect on the Company's Financial Statements.

Item 2. Changes in Securities

      None.

Item 3. Defaults upon Senior Securities

      None.

Item 4. Submission of Matters to a Vote of Security Holders

      None

Item 5. Other Information

      None.

Item 6. Exhibits and Reports on Form 8-K

      (a) Exhibits: Exhibit 31:   Section 302 Certification by Dennis G.
                                  Sullivan Pursuant to Rules 13a-14 and 15d-14
                                  of the Securities Exchange Act of 1934

                    Exhibit 31.1: Section 302 Certification by A. Bruce O'Connor
                                  Pursuant to Rules 13a-14 and 15d-14 of the
                                  Securities Exchange Act of 1934.

                    Exhibit 32:   Section 906 Certification by Dennis G.
                                  Sullivan Pursuant to 18 U.S.C.ss.1350


                                      -17-


                    Exhibit 32.1: Section 906 Certification by A. Bruce O'Connor
                                  Pursuant to 18 U.S.C.ss.1350

      (b) Reports on Form 8-K:    Filed September 16, 2003 for Stock Split and
                                  Stock Offering Disclosure.
                                  Filed October 31, 2003 for Third Quarter
                                  Earnings Release.
                                  Filed November 6, 2003 for  Middlesex Water
                                  Company Rate Case Filing.

                                    SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                         MIDDLESEX WATER COMPANY


                                         By: /s/ A. Bruce O'Connor
                                             -----------------------------------
                                                      A. Bruce O'Connor
                                              Vice President and Controller and
                                                   Chief Financial Officer