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


                                    FORM 8-K

                                 CURRENT REPORT
     Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934




                        Date of Report: November 9, 2005



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


          NEW JERSEY                      0-422                  22-1114430
          ----------                      -----                  ----------
(State or other jurisdiction of        (Commission            (I.R.S. Employer
 incorporation or organization)        File Number)          Identification No.)


            1500 RONSON ROAD, P.O. BOX 1500, ISELIN, NEW JERSEY 08830
            ---------------------------------------------------------
          (Address of principal executive offices, including zip code)


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



Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions:

[_]   Written communications pursuant to Rule 425 under the Securities Act (17
      CFR 230.425)

[_]   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
      240.14a-12)

[_]   Pre-commencement communications pursuant to Rule 14d-2(b) under the
      Exchange Act (17 CFR 240.14d-2(b))

[_]   Pre-commencement communications pursuant to Rule 13e-4(c) under the
      Exchange Act (17 CFR 240.13e-4(c))




Item. 2.02 Results of Operations and Financial Condition
Announcement of Middlesex Water Company third quarter 2005 earnings as set forth
in the attached press release.

Item 4.02 (a) Non-Reliance on Previously Issued Financial Statements or a
Related Audit Report or Completed Interim Review
Announcement of Middlesex Water Company restatement

Item 9.01 Financial Statements and Exhibits.
Income statement filed as an exhibit.






                                    SIGNATURE


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



                                                MIDDLESEX WATER COMPANY
                                                      (Registrant)





                                                s/Kenneth J. Quinn
                                                ------------------
                                                Kenneth J. Quinn
                                                Vice President, General Counsel,
                                                Secretary and Treasurer


Dated:    November 9, 2005

                                        2







             MIDDLESEX WATER COMPANY REPORTS THIRD QUARTER EARNINGS

             Cash Flow Information and Balance Sheets to be Restated

       Third Quarter Revenue Growth Outpaced by Increased Operating Costs

      ISELIN,  NJ (November 9, 2005) Middlesex Water Company,  (NASDAQ:MSEX),  a
provider of water and wastewater services in New Jersey and Delaware,  announced
earnings  applicable  to common  stock of $3.0  million  for the  quarter  ended
September  30,  2005,  a decrease of $0.3  million from the same period in 2004.
Basic and diluted  earnings  per share of common stock  decreased  from $0.29 to
$0.26 per share, primarily due to the reduction in earnings.
      For the nine-month period ended September 30, 2005, earnings applicable to
common  stock were $6.2  million,  compared  to $6.1  million in the prior year.
Basic and diluted earnings per share decreased however,  from $0.55 to $0.54, as
a result of higher average shares outstanding as compared to the prior year. The
increased  shares largely resulted from a sale of 700,000 shares of common stock
on May 12,  2004 in  addition  to shares  issued  under the  Company's  Dividend
Reinvestment and Common Stock Purchase Plan during 2005.

Third Quarter 2005 Results
--------------------------
      Consolidated  operating  revenues for the quarter ended September 30, 2005
were $20.8  million,  up $1.0 million from $19.8  million for the same period in
2004.  Total water sales revenues  improved by $1.0 million in our regulated New
Jersey  utilities,  which was a result of  increased  water  consumption  due to
weather  that was  drier  than in the same  period in 2004.  Continued  customer
growth and a base rate  increase of $0.5 million in April 2005 for the Company's
Delaware subsidiary,  Tidewater Utilities,  Inc. (TUI) generated $0.4 million of
additional water revenues as compared to the same period in 2004.  Revenues from
a meter installation  venture decreased $0.5 million,  as the contracts for this
venture were  completed in December  2004.  Revenues  from all other  operations
increased $0.1 million as compared to the same period in 2004.
      Operating expenses increased to $16.4 million, up from $15.4 million. This
increase  was  largely  due to $0.7  million  of higher  costs for  payroll  and
benefits,  primarily  for pension,  post-retirement  and health care.  Costs for
purchased  water,   purchased   power,   water  treatment  and  repairs  to  our
distribution  system in New Jersey were $0.3 million  higher.  Costs  associated
with  customer  growth at TUI  resulted in an increase  of $0.3  million.  Costs
associated with the meter installation venture decreased $0.5 million due to the
completion  of the  contracts.  All  other  operating  expenses  increased  $0.2
million.

Nine-Month Results
------------------
      Consolidated  operating  revenues for the nine months ended  September 30,
2005 were $56.0 million,  up $2.5 million from $53.5 million for the same period
in 2004.  Total water sales  revenues  improved by $2.7 million in our regulated
New Jersey utilities,  of which $1.7 million was a result of a $4.3 million base
rate increase in May 2004. In addition,  $1.0 million was due to increased water
consumption.  TUI's continued customer growth and base rate increases  generated
$1.3 million of additional water revenues.  Revenues from our meter installation
venture  decreased  $1.7 million due to  completion of the contracts in December
2004. Revenues from all other operations  increased $0.2 million compared to the
same period in 2004.


                                       3



Operating  expenses  increased to $45.7 million,  up from $43.7 million.  Higher
costs for payroll and benefits  represented $1.7 million of the increase.  Costs
for  purchased  water,  purchased  power,  water  treatment,  and repairs to our
distribution  system in New Jersey were $0.5 million  higher.  Costs  associated
with customer  growth at TUI  accounted for $0.7 million of the increase.  Costs
associated with the meter installation venture decreased $1.6 million due to the
completion of the contracts.  Depreciation  expense  increased $0.5 million as a
result of  additional  assets placed in service  since  September 30, 2004.  All
other operating expenses increased $0.2 million.

Statement of Cash Flows and Balance Sheets to Be Restated
---------------------------------------------------------
      Management has announced that the Company filed a request for an extension
of time from the  Securities  and  Exchange  Commission  to file its 2005  third
quarter report on Form 10-Q in order to file certain  restated utility plant and
cash  flow  information.  As part of its  financial  reporting  process  review,
management determined on November 5, 2005 that the Company needed to restate its
consolidated financial statements. The Form 10-Q will include restatement of the
Condensed  Consolidated  Balance Sheet as of December 31, 2004,  for  unrecorded
non-cash  contributions  of utility assets to Tidewater from  developers and the
related construction advances or contributions. Separately, cash flows from both
financing and investing activities in the Condensed  Consolidated  Statements of
Cash Flows for the nine months ended  September  30, 2004,  will be restated for
transactions  consisting of utility plant  contributions by developers of assets
from  completed  construction  projects,  to Tidewater,  in the form of non-cash
construction  advances or  contributions.  In addition,  the Company  intends to
amend the  Consolidated  Balance Sheets as of December 31, 2003 and 2004 and its
Consolidated  Statements of Cash Flows for the fiscal periods ended December 31,
2002, 2003 and 2004, originally filed in its 2004 Annual Report on Form 10-K and
its Condensed Consolidated Balance Sheet and Condensed  Consolidated  Statements
of Cash Flows  originally  filed in its  Quarterly  Reports on Form 10-Q for the
periods  ended March 31, 2005 and June 30, 2005, as soon as  practicable.  While
the restatement  does not have an impact on reported  earnings,  cash flows from
operating activities or cash balances for the periods affected, the consolidated
financial statements and the condensed  consolidated financial statements issued
in those original  filings should not be relied upon because of the restatements
to those financial statements.  The Company has discussed with Deloitte & Touche
LLP, independent accountant, the matters disclosed in this filing.

Board Declares Quarterly Dividend
---------------------------------
      The  Company's  Board of Directors  approved an increase in the  quarterly
dividend  from $0.1675 to $0.17 per share,  payable  December 1, 2005, to common
shareholders  of record as of  November  15,  2005.  The  Company  has paid cash
dividends  in varying  amounts for the past 93 years and the  dividend  has been
increased in each year since 1973.  Middlesex Water has a Dividend  Reinvestment
and Common Stock Purchase Plan (Plan) through which  dividends and optional cash
payments can be used to purchase  additional shares of Common stock. The Company
is currently offering its shares at a 5% discount on all optional cash purchases
and reinvested dividends under the Plan through December 1, 2005.

About Middlesex Water Company
-----------------------------
      Middlesex  Water Company,  organized in 1897, is an  investor-owned  water
utility,  serving  customers in central and southern New Jersey and in the State
of  Delaware.  The Company  and its New Jersey  subsidiaries  - Pinelands  Water
Company and Pinelands Wastewater  Company--are subject to the regulations of the
Board of Public  Utilities of the State of New Jersey.  Middlesex Water operates
the water and  wastewater  utilities  for the City of Perth  Amboy  through  its
subsidiary,  Utility  Service  Affiliates  (Perth  Amboy),  Inc.  The  Company's
Delaware subsidiaries,  Tidewater Utilities, Inc., together with Southern Shores
Water  Company,  and  Tidewater   Environmental  Services  are  subject  to  the
regulations of the Public Service  Commission in Delaware.  These  companies are
also subject to various  Federal and State and  regulatory  agencies  concerning
water quality standards.


                                       4



         For additional information regarding Middlesex Water Company, visit the
Company's Web site at www.middlesexwater.com or call (732) 634-1500.

--------------------------------------------------------------------------------
Certain matters discussed in this press release are "forward-looking statements"
   regarding the Company's results of operations and financial position. Such
 statements address future plans, objectives, expectations and events concerning
   various matters such as capital expenditures, earnings, litigation, growth
potential, rate, 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.
--------------------------------------------------------------------------------

Contact:
Bernadette M. Sohler
Director of Communications
(732) 634-1500





                                       5




                             MIDDLESEX WATER COMPANY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)




                                              Three Months Ended September 30, Nine Months Ended September 30,
                                                  2005                2004            2005            2004
                                              -------------------------------- -------------------------------
                                                                                      

Operating Revenues                                $ 20,832,448    $ 19,856,688    $ 56,006,102    $ 53,502,334
                                                  ----------------------------    ----------------------------

Operating Expenses:
  Operations                                        10,065,706       9,193,804      28,516,810      27,455,475
  Maintenance                                          765,422         759,352       2,643,226       2,430,319
  Depreciation                                       1,635,403       1,467,523       4,803,610       4,353,222
  Other Taxes                                        2,352,781       2,224,028       6,599,435       6,195,329
  Income Taxes                                       1,535,061       1,714,802       3,096,545       3,240,804
                                                  ----------------------------    ----------------------------

       Total Operating Expenses                     16,354,373      15,359,509      45,659,626      43,675,149
                                                  ----------------------------    ----------------------------

               Operating Income                      4,478,075       4,497,179      10,346,476       9,827,185

Other Income (Expense):
  Allowance for Funds Used During Construction         109,009         179,173         459,915         309,455
  Other Income                                          63,368          33,418         154,530         170,983
  Other Expense                                         (1,879)            (85)        (26,348)        (29,761)
                                                  ----------------------------    ----------------------------

       Total Other Income, net                         170,498         212,506         588,097         450,677

Interest Charges                                     1,624,145       1,347,475       4,584,315       3,991,681
                                                  ----------------------------    ----------------------------

Net Income                                           3,024,428       3,362,210       6,350,258       6,286,181

Preferred Stock Dividend Requirements                   61,947          63,697         189,340         191,090
                                                  ----------------------------    ----------------------------

Earnings Applicable to Common Stock               $  2,962,481    $  3,298,513    $  6,160,918    $  6,095,091
                                                  ----------------------------    ----------------------------

Earnings per share of Common Stock:
  Basic                                           $       0.26    $       0.29    $       0.54    $       0.55
  Diluted                                         $       0.26    $       0.29    $       0.54    $       0.55

Average Number of
  Common Shares Outstanding:
  Basic                                             11,466,024      11,316,768      11,409,182      10,989,209
  Diluted                                           11,805,164      11,659,908      11,750,989      11,332,349
                                           
Cash Dividends Paid per Common Share              $     0.1675    $     0.1650    $     0.5025    $     0.4950




                                       6