WISCONSIN NATURAL GAS CO
8-K, 1994-01-04
NATURAL GAS TRANSMISSION
Previous: WILLCOX & GIBBS INC, 8-K, 1994-01-04
Next: WISCONSIN NATURAL GAS CO, 15-12G, 1994-01-04



<PAGE> 1 





                      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 (Date of earliest event reported)   January 1, 1994




                        WISCONSIN NATURAL GAS COMPANY 
            (Exact name of registrant as specified in its charter) 



                                    2-2066
                           (Commission file number)

            Wisconsin                                    39-0713260
  (State or other jurisdiction of         (I.R.S. Employer Identification No.)
   incorporation or organization)


231 West Michigan Street, P.O. Box 2046, Milwaukee, Wisconsin      53201
          (Address of principal executive offices)               (Zip Code)


                                (414) 221-2590
             (Registrant's telephone number, including area code)





                                NOT APPLICABLE
         -------------------------------------------------------------
         (Former name or former address, if changed since last report)






<PAGE> 2
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------
                                       

ITEM 2.  ACQUISITION OR DISPOSITION OF ASSETS

ACQUISITION OF WISCONSIN SOUTHERN GAS COMPANY, INC.

Effective at 12:01 a.m. on January 1, 1994, Wisconsin Southern Gas Company,
Inc. ("Wisconsin Southern") was acquired by Wisconsin Energy Corporation
("Wisconsin Energy") through a merger (the "Merger") of Wisconsin Southern
into Wisconsin Natural Gas Company ("Wisconsin Natural"), a wholly-owned
subsidiary of Wisconsin Energy.  In the transaction, structured as a tax-free
reorganization, all outstanding shares of Wisconsin Southern common stock were
converted into shares of Wisconsin Energy common stock based on an exchange
ratio (the "Exchange Ratio") of 1.6330 shares of Wisconsin Energy common stock
for each outstanding share of Wisconsin Southern common stock.  In lieu of
issuing fractional shares, Wisconsin Energy will pay a sum in cash equal to
the value of such fractional shares based on the average closing price of
Wisconsin Energy common stock on the New York Stock Exchange for the ten
trading days immediately preceding the closing date (the "Average Closing
Price"), which was $27.70.  As of December 31, 1993, Wisconsin Southern had
1,003,392 shares outstanding.

On December 7, 1993, the Public Service Commission of Wisconsin issued an
order approving the Merger.  

The Merger was effected pursuant to the Agreement and Plan of Reorganization,
dated as of July 30, 1993, by and among Wisconsin Energy, Wisconsin Natural
and Wisconsin Southern, including the related Plan and Agreement of Merger
between Wisconsin Southern and Wisconsin Natural (together, the
"Reorganization Agreement").  The Reorganization Agreement was approved by the
requisite vote of the stockholders of Wisconsin Southern at a special meeting 
of stockholders held on November 24, 1993.

Wisconsin Southern was a gas utility engaged in the purchase, distribution, 
transportation and sale of natural gas for residential, commercial and
industrial consumption in 37 cities, villages and unincorporated towns in
southeastern Wisconsin, having a population of approximately 104,000, and in
and around Prairie du Chien, Wisconsin, a community of approximately 7,300
persons located in southwestern Wisconsin.  Wisconsin Southern's service
territory in southeastern Wisconsin was contiguous to the Wisconsin Natural
service territory west and south of Milwaukee, Wisconsin.  Wisconsin Natural
will to continue to use the acquired facilities of Wisconsin Southern for the
distribution and transportation of natural gas.

The Exchange Ratio was determined by negotiations among the parties to the
Reorganization Agreement after Wisconsin Southern determined to negotiate
exclusively with Wisconsin Energy following two rounds of bidding by companies
who were solicited by Wisconsin Southern's financial advisor to submit offers
to enter into a business combination transaction with Wisconsin Southern.  If
the Average Closing Price had been less than $25.7195 or more than $28.7814,
the Exchange Ratio would have been calculated by dividing $44.50 by the
Average Closing Price, but in no event would the Exchange Ratio have been more
than 1.8167 or less than 1.4830 shares of Wisconsin Energy common stock for
each share of Wisconsin Southern common stock.



                                      - 2 -
<PAGE> 3
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------

ACQUISITION OF WISCONSIN SOUTHERN GAS COMPANY, INC. (Cont'd)

The Merger has been structured to qualify as a pooling of interests for
accounting and financial reporting purposes.

Further information concerning the Merger is set forth in the Proxy
Statement/Prospectus dated October 20, 1993 contained in the Registration 
Statement of Wisconsin Energy on Form S-4 (No. 33-50653) relating to the
transaction.


ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS 

The following financial statements, pro forma financial information and
exhibits are filed as part of this report:


(a)  FINANCIAL STATEMENTS:

     Filed as Exhibit (99)-2 to this report, as listed in paragraph (c) of
     this Item. (The audited financial statements so listed are incorporated
     herein by reference to pages F-2 through F-13 of the Proxy
     Statement/Prospectus dated October 20, 1993 contained in the Registration
     Statement of Wisconsin Energy Corporation on Form S-4, No. 33-50653, the
     unaudited interim financial statements so listed are incorporated herein
     by reference to pages 2 - 8 of the Quarterly Report on Form 10-Q of
     Wisconsin Southern Gas Company, Inc. for the quarter ended September 30,
     1993, and copies thereof are filed as exhibits to this report in
     accordance with Rule 12b-23 under the Securities Exchange Act of 1934.)


(b)  PRO FORMA FINANCIAL INFORMATION:

               Condensed Income Statements for the Twelve Months Ended
               September 30, 1993 and for the Years Ended December 31,
               1992, 1991 and 1990

               Condensed Balance Sheets at September 30, 1993,
               December 31, 1992 and December 31, 1991


(c)  EXHIBITS:

The following exhibits are filed herewith:

 (4)-1    Conformed Thirteenth Supplemental Indenture of Wisconsin Natural,
          dated January 1, 1994 (to reflect the conveyance of properties
          acquired by merger with Wisconsin Southern Gas Company, Inc.).

     2    Conformed Thirteenth Supplemental Indenture, dated January 1, 1994,
          to Indenture dated September 1, 1950 of Wisconsin Southern Gas
          Company, Inc. (to reflect the assumption of bonds by Wisconsin
          Natural in connection with merger).



                                      - 3 -
<PAGE> 4
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------

ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS (Cont'd) 


(23)-1    Consent of Arthur Andersen & Co.

(99)-1    News Release dated January 3, 1994.

     2    FINANCIAL STATEMENTS:

     (a)  Audited  Financial  Statements  of  Wisconsin Southern Gas
          Company, Inc.

               Report of Independent Public Accountants

               Statements of Income for the Years Ended December 31,
               1992, 1991 and 1990

               Balance Sheets at December 31, 1992 and 1991

               Statements of Cash Flows for the Years Ended December 31,
               1992, 1991 and 1990

               Statements of Common Shareholders' Equity for the Years
               Ended December 31, 1992, 1991 and 1990

               Notes to Financial Statements

     (b)  Unaudited Interim Financial Statements of Wisconsin Southern
          Gas Company, Inc.

               Statements of Income for the Three and Nine Months Ended
               September 30, 1993 and 1992

               Balance Sheets at September 30, 1993 and December 31, 1992

               Statements of Cash Flows for the Nine Months Ended
               September 30, 1993 and 1992

               Notes to Financial Data

The  following  exhibits  are  incorporated  herein  by reference:

(2)-1     Agreement and Plan of Reorganization, dated as of July 30, 1993,
          by and among Wisconsin Energy Corporation, Wisconsin Natural Gas
          Company and Wisconsin Southern Gas Company, Inc., including the
          related Plan and Agreement of Merger between Wisconsin Natural
          and Wisconsin Southern. (Incorporated herein by reference to
          Appendix A to the Proxy Statement/Prospectus dated October 20,
          1993 contained in the Registration Statement of Wisconsin Energy
          Corporation on Form S-4, No. 33-50653.)






                                      - 4 -
<PAGE> 5
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------

The following pro forma income statements are based on the individual
historical statements of income of Wisconsin Natural and Wisconsin Southern,
and combine the results of operations of Wisconsin Natural and of Wisconsin
Southern for the twelve months ended September 30, 1993 and the years ended
December 31, 1992, December 31, 1991 and December 31, 1990, as if the
transaction occurred at the beginning of each period.

<TABLE>
                        PRO FORMA FINANCIAL INFORMATION

                                  (Unaudited)
<CAPTION>
Condensed Income Statement for the Twelve Months Ended September 30, 1993 

                                                Wisconsin        Wisconsin    
                                                 Natural         Southern     Wisconsin Natural
                                               As Reported      As Reported       Pro Forma
                                               -----------      -----------   -----------------
                                                          (Thousands of Dollars)
<S>                                             <C>              <C>               <C>
Operating Revenues                              $276,079         $ 49,526          $325,605
Operating Expenses
  Cost of gas sold                               180,739           30,595           211,334
  Other operation expenses                        47,852           12,120            59,972
  Maintenance                                      5,808              886             6,694
  Depreciation                                    14,377            1,747            16,124
  Income taxes                                     7,384            1,002             8,386
                                                --------         --------          --------
    Total Operating Expenses                     256,160           46,350           302,510
                                                --------         --------          --------
Operating Income                                  19,919            3,176            23,095
Other Income and Deductions                          206               44               250
                                                --------         --------          --------
Income Before Interest Charges                    20,125            3,220            23,345
Interest Charges                                   7,080            1,238             8,318
                                                --------         --------          --------
Net Income                                      $ 13,045         $  1,982          $ 15,027
                                                ========         ========          ========



Condensed Income Statement for the Year Ended December 31, 1992 

Operating Revenues                              $239,991         $ 43,708          $283,699
Operating Expenses
  Cost of gas sold                               151,548           26,399           177,947
  Other operation expenses                        42,865           11,237            54,102
  Maintenance                                      6,018              826             6,844
  Depreciation                                    13,746            1,654            15,400
  Income taxes                                     6,911              786             7,697
                                                --------         --------          --------
    Total Operating Expenses                     221,088           40,902           261,990
                                                --------         --------          --------
Operating Income                                  18,903            2,806            21,709
Other Income and Deductions                          311               64               375
                                                --------         --------          --------
Income Before Interest Charges                    19,214            2,870            22,084
Interest Charges                                   6,594            1,281             7,875
                                                --------         --------          --------
Net Income                                      $ 12,620         $  1,589          $ 14,209
                                                ========         ========          ========


<FN>
NOTE:  Earnings and Dividends per share of common stock are not applicable 
       because all of Wisconsin Natural's common stock is owned by Wisconsin
       Energy Corporation. 



                                                      - 5 -
</TABLE>
<PAGE> 6
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------

<TABLE>
                   PRO FORMA FINANCIAL INFORMATION (Cont'd)

                                  (Unaudited)
<CAPTION>
Condensed Income Statement for the Year Ended December 31, 1991 

                                                Wisconsin        Wisconsin    
                                                 Natural         Southern     Wisconsin Natural
                                               As Reported      As Reported       Pro Forma
                                               -----------      -----------   -----------------
                                                          (Thousands of Dollars)
<S>                                             <C>              <C>               <C>
Operating Revenues                              $233,120         $ 40,684          $273,804
Operating Expenses
  Cost of gas sold                               148,386           24,912           173,298
  Other operation expenses                        41,326           10,941            52,267
  Maintenance                                      6,055              790             6,845
  Depreciation                                    12,699            1,556            14,255
  Income taxes                                     6,375              448             6,823
                                                --------         --------          --------
    Total Operating Expenses                     214,841           38,647           253,488
                                                --------         --------          --------
Operating Income                                  18,279            2,037            20,316
Other Income and Deductions                          458              135               593
                                                --------         --------          --------
Income Before Interest Charges                    18,737            2,172            20,909
Interest Charges                                   6,642            1,354             7,996
                                                --------         --------          --------
Net Income                                      $ 12,095         $    818          $ 12,913
                                                ========         ========          ========



Condensed Income Statement for the Year Ended December 31, 1990

Operating Revenues                              $222,331         $ 37,341          $259,672
Operating Expenses
  Cost of gas sold                               144,717           22,521           167,238
  Other operation expenses                        40,442            9,441            49,883
  Maintenance                                      5,022              804             5,826
  Depreciation                                    12,739            1,566            14,305
  Income taxes                                     4,379              705             5,084
                                                --------         --------          --------
    Total Operating Expenses                     207,299           35,037           242,336
                                                --------         --------          --------
Operating Income                                  15,032            2,304            17,336
Other Income and Deductions                        1,061               33             1,094
                                                --------         --------          --------
Income Before Interest Charges                    16,093            2,337            18,430
Interest Charges                                   6,632              968             7,600
                                                --------         --------          --------
Net Income                                      $  9,461         $  1,369          $ 10,830     
                                                ========         ========          ========


<FN>
NOTE:  Earnings and Dividends per share of common stock are not applicable 
       because all of Wisconsin Natural's common stock is owned by Wisconsin
       Energy Corporation.















                                                      - 6 -
</TABLE>
<PAGE> 7
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------
                                       

ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
         INFORMATION AND EXHIBITS  (Cont'd)

The following pro forma balance sheets are based on the historical balance
sheets of Wisconsin Natural and Wisconsin Southern, and combine the balances
of Wisconsin Natural and of Wisconsin Southern as of September 30, 1993,
December 31, 1992 and December 31, 1991. 
















































                                      - 7 -
<PAGE> 8
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------
<TABLE>
                   PRO FORMA FINANCIAL INFORMATION (Cont'd)

                                  (Unaudited)
<CAPTION>
Condensed Balance Sheet As of September 30, 1993 

                                                Wisconsin        Wisconsin    
                                                 Natural         Southern     Wisconsin Natural
                                               As Reported      As Reported       Pro Forma
                                               -----------      -----------   -----------------
                                                          (Thousands of Dollars)
<S>                                             <C>              <C>               <C>
          Assets
          ------
Utility Plant
  Plant                                         $385,909         $ 49,742          $435,651
  Accumulated provision for depreciation        (175,931)         (25,327)         (201,258)
  Gas stored underground - noncurrent               -                 941               941
                                                --------         --------          --------
     Net Utility Plant                           209,978           25,356           235,334

Other Property and Investments                        70            1,148             1,218

Current Assets
  Cash and cash equivalents                        7,847              673             8,520
  Accounts receivable                             11,557            2,499            14,056  
  Accrued utility revenues                        16,954              966            17,920  
  Materials, supplies and natural gas
    stored                                        46,560            5,052            51,612
  Prepayments and other assets                     2,194            1,687             3,881
                                                --------         --------          --------
     Total Current Assets                         85,112           10,877            95,989

Deferred Charges and Other Assets
  Accumulated deferred income taxes               11,532             -               11,532
  Other                                            7,785              606             8,391
  Deferred environmental costs                      -               3,182             3,182
                                                --------         --------          --------
     Total Deferred Charges and Other Assets      19,317            3,788            23,105
                                                --------         --------          --------
Total Assets                                    $314,477         $ 41,169          $355,646
                                                ========         ========          ========

   Capitalization and Liabilities
   ------------------------------

Capitalization
  Common stock                                  $ 59,500         $ 11,515          $ 71,015
  Retained earnings                               40,678              990            41,668
                                                --------         --------          --------
     Total Common Stock Equity                   100,178           12,505           112,683
  Long-term debt                                  71,171           10,074            81,245
                                                --------         --------          --------
     Total Capitalization                        171,349           22,579           193,928

Current Liabilities
  Long-term debt due currently                     1,200              669             1,869
  Short-term debt                                 62,599            3,900            66,499
  Accounts payable                                23,120            3,850            26,970
  Accrued liabilities                              5,462              196             5,658
  Other                                            1,850            2,594             4,444
                                                --------         --------          --------
     Total Current Liabilities                    94,231           11,209           105,440

Deferred Credits and Other Liabilities
  Accumulated deferred income taxes               28,442              228            28,670
  Other                                           20,455            4,153            24,608
  Accrued environmental costs                       -               3,000             3,000
                                                --------         --------          --------
     Total Deferred Credits and
       Other Liabilities                          48,897            7,381            56,278
                                                --------         --------          --------
Total Capitalization and Liabilities            $314,477         $ 41,169          $355,646
                                                ========         ========          ========

                                                      - 8 -
</TABLE>
<PAGE> 9
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------
<TABLE>
                   PRO FORMA FINANCIAL INFORMATION (Cont'd)

                                  (Unaudited)
<CAPTION>
Condensed Balance Sheet As of December 31, 1992

                                                Wisconsin        Wisconsin    
                                                 Natural         Southern     Wisconsin Natural
                                               As Reported      As Reported       Pro Forma
                                               -----------      -----------   -----------------
                                                          (Thousands of Dollars)
<S>                                             <C>              <C>               <C>
          Assets
          ------
Utility Plant
  Plant                                         $372,956         $ 48,117          $421,073
  Accumulated provision for depreciation        (165,920)         (23,974)         (189,894)
  Gas stored underground - noncurrent               -                 941               941
                                                --------         --------          --------
     Net Utility Plant                           207,036           25,084           232,120

Other Property and Investments                        71            1,151             1,222

Current Assets
  Cash and cash equivalents                        6,470              432             6,902
  Accounts receivable                             20,644            6,085            26,729
  Accrued utility revenues                        32,407            3,757            36,164
  Materials, supplies and natural gas
    stored                                        14,178            2,544            16,722
  Prepayments and other assets                     2,950            1,614             4,564
                                                --------         --------          --------
     Total Current Assets                         76,649           14,432            91,081

Deferred Charges and Other Assets
  Accumulated deferred income taxes                3,993             -                3,993
  Other                                            5,903              531             6,434
  Deferred environmental costs                      -               3,171             3,171
                                                --------         --------          --------
     Total Deferred Charges and Other Assets       9,896            3,702            13,598
                                                --------         --------          --------
Total Assets                                    $293,652         $ 44,369          $338,021
                                                ========         ========          ========

   Capitalization and Liabilities
   ------------------------------

Capitalization
  Common stock                                  $ 59,500         $ 11,381          $ 70,881
  Retained earnings                               41,214            1,199            42,413
                                                --------         --------          --------
     Total Common Stock Equity                   100,714           12,580           113,294
  Long-term debt                                  74,059           10,743            84,802
                                                --------         --------          --------
     Total Capitalization                        174,773           23,323           198,096

Current Liabilities
  Long-term debt due currently                     1,200            1,099             2,299
  Short-term debt                                 43,583            4,900            48,483
  Accounts payable                                28,309            4,993            33,302
  Accrued liabilities                              6,012            1,109             7,121
  Other                                              509            1,917             2,426
                                                --------         --------          --------
     Total Current Liabilities                    79,613           14,018            93,631

Deferred Credits and Other Liabilities
  Accumulated deferred income taxes               28,264            1,809            30,073
  Other                                           11,002            2,219            13,221
  Accrued environmental costs                       -               3,000             3,000
                                                --------         --------          --------
     Total Deferred Credits and
       Other Liabilities                          39,266            7,028            46,294
                                                --------         --------          --------
Total Capitalization and Liabilities            $293,652         $ 44,369          $338,021
                                                ========         ========          ========

                                                      - 9 -
</TABLE>
<PAGE> 10
                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------
<TABLE>
                   PRO FORMA FINANCIAL INFORMATION (Cont'd)

                                  (Unaudited)
<CAPTION>
Condensed Balance Sheet As of December 31, 1991

                                                Wisconsin        Wisconsin    
                                                 Natural         Southern     Wisconsin Natural
                                               As Reported      As Reported       Pro Forma
                                               -----------      -----------   -----------------
                                                          (Thousands of Dollars)
<S>                                             <C>              <C>               <C>
          Assets
          ------
Utility Plant
  Plant                                         $353,087         $ 45,795          $398,882
  Accumulated provision for depreciation        (154,739)         (22,613)         (177,352)
  Gas stored underground - noncurrent               -                 941               941
                                                --------         --------          --------
     Net Utility Plant                           198,348           24,123           222,471

Other Property and Investments                        71            1,190             1,261

Current Assets
  Cash and cash equivalents                        3,361              279             3,640
  Accounts receivable                             22,280            5,331            27,611
  Accrued utility revenues                        29,559            2,913            32,472
  Materials, supplies and natural gas
    stored                                        11,117            2,262            13,379
  Prepayments and other assets                     2,864            1,020             3,884
                                                --------         --------          --------
     Total Current Assets                         69,181           11,805            80,986

Deferred Charges and Other Assets
  Accumulated deferred income taxes                2,546             -                2,546
  Other                                            6,051              300             6,351
  Deferred environmental costs                      -                 344               344
                                                --------         --------          --------
     Total Deferred Charges and Other Assets       8,597              644             9,241
                                                --------         --------          --------
Total Assets                                    $276,197         $ 37,762          $313,959
                                                ========         ========          ========

   Capitalization and Liabilities
   ------------------------------

Capitalization
  Common stock                                  $ 59,500         $ 11,116          $ 70,616
  Retained earnings                               37,081              884            37,965
                                                --------         --------          --------
     Total Common Stock Equity                    96,581           12,000           108,581
  Long-term debt                                  48,603           11,842            60,445
                                                --------         --------          --------
     Total Capitalization                        145,184           23,842           169,026

Current Liabilities
  Long-term debt due currently                     8,957            1,675            10,632
  Short-term debt                                 48,423            1,800            50,223
  Accounts payable                                23,250            3,599            26,849
  Accrued liabilities                              8,741            1,093             9,834
  Other                                              927            2,334             3,261
                                                --------         --------          --------
     Total Current Liabilities                    90,298           10,501           100,799

Deferred Credits and Other Liabilities
  Accumulated deferred income taxes               26,920            1,699            28,619
  Other                                           13,795            1,420            15,215
  Accrued environmental costs                       -                 300               300
                                                --------         --------          --------
     Total Deferred Credits and
       Other Liabilities                          40,715            3,419            44,134
                                                --------         --------          --------
Total Capitalization and Liabilities            $276,197         $ 37,762          $313,959
                                                ========         ========          ========

                                                       - 10 -
</TABLE>
<PAGE> 11



                                                                      FORM 8-K

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------
                                  SIGNATURES



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




                                          WISCONSIN NATURAL GAS COMPANY
                                      --------------------------------------
                                                   (Registrant)



                                      /s/J. G. Remmel
                                      --------------------------------------
   Date: January 3, 1994              J. G. Remmel, Vice President - Finance


































                                      - 11 -
<PAGE> 12
                                                                              

                         WISCONSIN NATURAL GAS COMPANY
                         -----------------------------

                                 EXHIBIT INDEX


                          Current Report on Form 8-K
                         Report Dated January 1, 1994

Exhibit
Number
- -------

 (4)-1   Conformed Thirteenth Supplemental Indenture of Wisconsin
         Natural, dated January 1, 1994 (to reflect the conveyance of
         properties acquired by merger with Wisconsin Southern Gas
         Company, Inc.).

     2   Conformed Thirteenth Supplemental Indenture (to Indenture dated
         September 1, 1950 of Wisconsin Southern Gas Company, Inc.)
         dated January 1, 1994 (to reflect the assumption of bonds by
         Wisconsin Natural in connection with merger).

(23)-1   Consent of Arthur Andersen & Co.

(99)-1   News release dated January 3, 1994.

     2    FINANCIAL STATEMENTS:

     (a)  Audited Financial Statements of Wisconsin Southern Gas
          Company, Inc.

               Report of Independent Public Accountants

               Statements of Income for the Years Ended December 31,
               1992, 1991 and 1990

               Balance Sheets at December 31, 1992 and 1991

               Statements of Cash Flows for the Years Ended December 31,
               1992, 1991 and 1990

               Statements of Common Shareholders' Equity for the Years
               Ended December 31, 1992, 1991 and 1990

               Notes to Financial Statements

     (b)  Unaudited Interim Financial Statements of Wisconsin Southern
          Gas Company, Inc.

               Statements of Income for the Three and Nine Months Ended
               September 30, 1993 and 1992

               Balance Sheets at September 30, 1993 and December 31, 1992

               Statements of Cash Flows for the Nine Months Ended
               September 30, 1993 and 1992

               Notes to Financial Data



<PAGE> 1

                                                                 EXHIBIT (4)-1








                                                                     CONFORMED
==============================================================================


                         WISCONSIN NATURAL GAS COMPANY

                                      TO

                             FIRSTAR TRUST COMPANY
                   (formerly First Wisconsin Trust Company)
                                  As Trustee




                                  __________


                       THIRTEENTH SUPPLEMENTAL INDENTURE

                             DATED JANUARY 1, 1994


                                  __________





                     Conveyance of Properties Acquired by
               Merger with Wisconsin Southern Gas Company, Inc.


==============================================================================


















<PAGE> 2
                         WISCONSIN NATURAL GAS COMPANY
            Thirteenth Supplemental Indenture dated January 1, 1994


                               ________________

                               TABLE OF CONTENT*
                               ________________

                                                                          PAGE

PARTIES ..................................................................  1
RECITALS .................................................................  1
GRANTING CLAUSE ..........................................................  3
HABENDUM .................................................................  3
EXCEPTIONS AND RESERVATIONS ..............................................  4
GRANT IN TRUST ...........................................................  4
GENERAL COVENANT .........................................................  4


                                  ARTICLE I.
                              COVENANT OF TITLE.

Title to mortgaged property ..............................................  5


                                  ARTICLE II.
                 EFFECT OF TRUST INDENTURE REFORM ACT OF 1990.

Text of Original Indenture not physically changed to reflect
  effect of Trust Indenture Reform Act of 1990 ...........................  5


                                 ARTICLE III.
                                 THE TRUSTEE.

Acceptance of trusts by the Trustee.......................................   5
Trustee not responsible for validity of Thirteenth Supplemental Indenture.   5



__________
*Note: The Table of Contents is not part of the Supplemental Indenture 
       and should not be considered as such.  It is included herein only
       for purposes of convenience.



<PAGE> 3
                                      ii


                                  ARTICLE IV.
                           MISCELLANEOUS PROVISIONS.
                                                                          PAGE

Certain Recording Data ...................................................  5
Meanings of terms in Thirteenth Supplemental Indenture ...................  6
Date of execution ........................................................  6
Execution of Thirteenth Supplemental Indenture in counterparts ...........  6


TESTIMONIUM ..............................................................  7
EXECUTION ................................................................  7
COMPANY'S ACKNOWLEDGEMENT ................................................  9
TRUSTEE'S ACKNOWLEDGEMENT ................................................ 10




                                  SCHEDULE A.
                          DESCRIPTION OF PROPERTIES.

                                    Part I

     Properties Acquired or Constructed by Wisconsin Natural Gas Company

Parcels of Real Estate ................................................... 11

                                    Part II

   Properties Acquired by Merger with Wisconsin Southern Gas Company, Inc.

Property Incorporated by Reference ....................................... 15


                                  SCHEDULE B.

Information Relating to the Recording in Certain Counties of the
  Wisconsin Natural Gas Company Original Indenture and First through
  Twelfth Supplemental Indentures ........................................ 21
<PAGE> 4

      SUPPLEMENTAL INDENTURE, dated the first day of January, 1994, made by
and between WISCONSIN NATURAL GAS COMPANY, a corporation organized and
existing under the laws of the State of Wisconsin (hereinafter called the
"Company"), party of the first part, and FIRSTAR TRUST COMPANY, formerly First
Wisconsin Trust Company, a corporation organized and existing under the laws
of the State of Wisconsin (hereinafter called the "Trustee"), as Trustee under
the Mortgage and Deed of Trust dated June 1, 1950, hereinafter mentioned,
party of the second part;

      WHEREAS, the Company has heretofore executed and delivered to the
Trustee its Mortgage and Deed of Trust dated June 1, 1950, as amended
September 1, 1957, September 15, 1986, January 15, 1992 and November 1, 1992,
(said Mortgage and Deed of Trust, as so amended, being hereinafter sometimes
referred to as the "Original Indenture" and, together with all supplemental
indentures thereto, being sometimes referred to herein collectively as the
"Indenture"), to secure the payment of the principal of and the interest and
premium, if any, on all Bonds at any time issued and outstanding thereunder,
and to declare the terms and conditions upon which Bonds are to be issued
thereunder; and indentures supplemental thereto dated June 1, 1950,
October 15, 1955, September 1, 1957, October 15, 1961, November 1, 1962,
October 1, 1965, September 15, 1967, September 15, 1969, July 1, 1971,
September 15, 1986, January 15, 1992 and November 1, 1992, respectively, have
heretofore been entered into between the Company and the Trustee; and

      WHEREAS, prior to the date hereof, Bonds have been issued by the Company
under said Mortgage and Deed of Trust and said indentures supplemental thereto
as follows:

(1)   $3,500,000 principal amount of First Mortgage Bonds, 2 7/8% Series due
      1975, which are described in the First Supplemental Indenture dated
      June 1, 1950, all of which have been retired for sinking fund purposes
      or paid at maturity prior to the date of execution hereof;

(2)   $2,500,000 principal amount of First Mortgage Bonds, 3 3/8% Series due
      1980, which are described in the Second Supplemental Indenture dated
      October 15, 1955, all of which have been retired for sinking fund
      purposes or paid at maturity prior to the date of execution hereof;

(3)   $2,500,000 principal amount of First Mortgage Bonds, 5 1/2% Series due
      1982, which are described in the Third Supplemental Indenture dated
      September 1, 1957, all of which have been retired for sinking fund
      purposes or redeemed prior to the date of execution hereof;



<PAGE> 5
                                      2

(4)   $4,000,000 principal amount of First Mortgage Bonds, 4 3/4% Series due
      1986, which are described in the Fourth Supplemental Indenture dated
      October 15, 1961, all of which have been retired for sinking fund
      purposes or paid at maturity prior to the date of execution hereof;

(5)   $5,000,000 principal amount of First Mortgage Bonds, 4 3/8% Series due
      1987, which are described in the Fifth Supplemental Indenture dated
      November 1, 1962, all of which have been retired for sinking fund
      purposes or paid at maturity prior to the date of execution hereof;

(6)   $8,000,000 principal amount of First Mortgage Bonds, 4 7/8% Series due
      1990, which are described in the Sixth Supplemental Indenture dated
      October 1, 1965, all of which have been retired for sinking fund
      purposes or paid at maturity prior to the date of execution hereof;

(7)   $10,000,000 principal amount of First Mortgage Bonds, 6 3/8% Series due
      1992, which are described in the Seventh Supplemental Indenture dated
      September 15, 1967, all of which have been retired for sinking fund
      purposes or paid at maturity prior to the date of execution hereof;

(8)   $10,000,000 principal amount of First Mortgage Bonds, 8 3/4% Series due
      1994, which are described in the Eighth Supplemental Indenture dated
      September 15, 1969, all of which have been retired for sinking fund
      purposes or redeemed prior to the date of execution hereof;

(9)   $10,000,000 principal amount of First Mortgage Bonds, 8 3/8% Series due
      1996, which are described in the Ninth Supplemental Indenture dated
      July 1, 1971, all of which have been retired for sinking fund purposes
      or redeemed prior to the date of execution hereof; 

(10)  $30,000,000 principal amount of First Mortgage Bonds, 9 1/4% Series due
      2016, which are described in the Tenth Supplemental Indenture dated
      September 15, 1986, of which $3,000,000 principal amount remain
      outstanding at the date of execution hereof;

(11)  $10,000,000 principal amount of First Mortgage Bonds, 5 5/8% Series due
      January 15, 1995, which are described in the Eleventh Supplemental
      Indenture dated January 15, 1992, all of which remain outstanding at the
      date of execution hereof;

(12)  $10,000,000 principal amount of First Mortgage Bonds, 6 5/8% Series due
      January 15, 1997, which are described in the Eleventh Supplemental
      Indenture dated January 15, 1992, all of which remain outstanding at the
      date of execution hereof;



<PAGE> 6
                                      3
and

      WHEREAS, the Original Indenture provides, in Section 14.01 thereof, that
the Company, when authorized by resolution of its Board of Directors, and the
Trustee may enter into indentures supplemental to the Original Indenture to
convey, transfer and assign to the Trustee and to subject to the lien of the
Original Indenture additional properties acquired by the Company through
merger; and to add, to the covenants and agreements of the Company contained
in the Original Indenture, other covenants and agreements thereafter to be
observed; and

      WHEREAS, the Company, in the exercise of the powers and authority
conferred upon and reserved to it under the provisions of the Original
Indenture and pursuant to appropriate resolutions of its Board of Directors,
has duly resolved and determined to make, execute and deliver to the Trustee a
supplemental indenture in the form hereof for the purposes herein provided;
and

      WHEREAS, all conditions and requirements necessary to make this
Supplemental Indenture a valid, binding and legal instrument have been done,
performed and fulfilled and the execution and delivery hereof have been in all
respects duly authorized;

      NOW, THEREFORE, THIS INDENTURE WITNESSETH:

      That the Company, in consideration of the premises and of the mutual
covenants herein contained and the acceptance by the Trustee of the trusts
created hereby and of the sum of One Dollar to it duly paid by the Trustee at
or before the time of the execution of this Supplemental Indenture, and for
other valuable considerations, the receipt whereof is hereby acknowledged, and
in order further to secure the payment of the principal of and interest (and
premium, if any) on all Bonds at any time issued and outstanding under the
Original Indenture and all indentures supplemental thereto according to their
tenor and effect and the performance and observance of all the covenants and
conditions in the Bonds and Indenture contained, has executed and delivered
this Supplemental Indenture and has granted, bargained, sold, warranted,
aliened, remised, released, conveyed, assigned, transferred, mortgaged,
pledged, set over and confirmed and by these presents does grant, bargain,
sell, warrant, alien, remise, release, convey, assign, transfer, mortgage,
pledge, set over and confirm unto Firstar Trust Company, as Trustee, and to
its successors and assigns forever, all and singular the properties described
in Schedule A to this Supplemental Indenture (in addition to all other
properties heretofore specifically subjected to the lien of the Indenture and
not heretofore released from the lien thereof); 

      TO HAVE AND TO HOLD all said properties, real, personal and mixed,
mortgaged, pledged and conveyed by the Company as aforesaid, or intended so to
be, unto the Trustee and its successors and assigns forever;




<PAGE> 7
                                      4

      SUBJECT, HOWEVER, to the exceptions and reservations and matters recited
in the Indenture and in Schedule A to this Supplemental Indenture (including
without limitation the prior lien of the Indenture dated September 1, 1950, as
amended and supplemented, referred to in Part II of such Schedule A, insofar
as concerns the properties specifically described in such Part II as subject
to such prior lien and any other properties subject thereto), to existing
leases, to existing mortgages or other liens upon easements or rights-of-way
for pipe line, transmission line or distribution line purposes, as defined in
Article I of the Indenture, and any extensions thereof, and subject to
existing easements for streets, alleys, highways, rights-of-way and railroad
purposes over, upon and across certain of the property described in Schedule A
to this Supplemental Indenture, and subject also to all the terms, conditions,
agreements, covenants, exceptions and reservations, expressed or provided in
the deeds or other instruments respectively under and by virtue of which
Company acquired the properties described in Schedule A to this Supplemental
Indenture, and to undetermined liens and charges, if any, incidental to
construction or other existing permitted liens as defined in Article I of the
Original Indenture;

      IN TRUST, NEVERTHELESS, upon the terms and trusts in the Original
Indenture and the indentures supplemental thereto, including this Supplemental
Indenture, set forth, for the equal and proportionate benefit and security of
all present and future holders of the Bonds and coupons issued and to be
issued thereunder, or any of them, without preference of any of said Bonds and
coupons of any particular series over the Bonds and coupons of any other
series, by reason of priority in the time of the issue, sale or negotiation
thereof, or by reason of the purpose of issue or otherwise howsoever, except
as otherwise provided in Section 4.02 of the Original Indenture.

      PROVIDED, HOWEVER, and these presents are upon the condition that if the
Company, its successors or assigns shall pay or cause to be paid unto the
holders of the Bonds the principal and interest (and premium, if any) to
become due in respect thereof at the times and in the manner stipulated
therein and in the Indenture, and shall keep, perform and observe all and
singular the covenants and promises in the Bonds and in the Indenture
expressed as to be kept, performed and observed by or on the part of the
Company, then this Supplemental Indenture and the estate and rights hereby
granted shall cease, determine and be void, otherwise to remain in full force
and effect;

      AND IT IS HEREBY COVENANTED, DECLARED AND AGREED, by and between the
parties hereto, for the benefit of those who shall hold the Bonds, or any of
them, to be issued under the Indenture, as follows:




<PAGE> 8
                                      5

                                  ARTICLE I.
                              COVENANT OF TITLE.

      The Company hereby covenants, warrants and agrees that it is lawfully
seized and possessed of all of the mortgaged property described in Schedule A
to this Supplemental Indenture; that it has good right and lawful authority to
mortgage the same as provided in this Supplemental Indenture; and that such
mortgaged property is free and clear of any deed of trust, mortgage, lien,
charge or encumbrance thereon or affecting the title thereto prior to the
Indenture, except as set forth in the granting clauses of the Indenture or
this Supplemental Indenture.


                                  ARTICLE II.
                 EFFECT OF TRUST INDENTURE REFORM ACT OF 1990.

      The Trust Indenture Reform Act of 1990 has, by operation of law,
effective November 15, 1990, amended the Original Indenture to conform to the
provisions of Sections 310 through 317 of the Trust Indenture Act of 1939, as
amended by the Trust Indenture Reform Act of 1990, in accordance with Section
318(c) of the Trust Indenture Act of 1939 added by the Trust Indenture Reform
Act of 1990.  The text of the Original Indenture has not been physically
changed to reflect such amendment.


                                 ARTICLE III.
                                 THE TRUSTEE.

      The Trustee hereby accepts the trusts hereby declared and provided, and
agrees to perform the same upon the terms and conditions in the Original
Indenture and in this Supplemental Indenture set forth, and upon the following
terms and conditions.

      The Trustee shall not be responsible in any manner whatsoever for or in
respect of the validity or sufficiency of this Supplemental Indenture or the
due execution hereof by the Company or for or in respect of the recitals
contained herein, all of which recitals are made by the Company solely.


                                  ARTICLE IV.
                           MISCELLANEOUS PROVISIONS.

      Schedule B to this Supplemental Indenture sets forth certain information
relating to the recording of copies of the Original Indenture and all
indentures supplemental thereto prior to this Supplemental Indenture in
counties in the State of Wisconsin in which are located properties acquired by
the Company from Wisconsin Southern Gas Company, Inc. in the merger effective
on January 1, 1994 referred to in Part II of Schedule A to this Supplemental
Indenture.




<PAGE> 9
                                      6

      All terms contained in this Supplemental Indenture and not defined
herein shall, for all purposes hereof, have the meanings given to such terms
in Article I of the Original Indenture.

      Although the actual date of execution of this Supplemental Indenture by
the Company and by the Trustee is as indicated by their respective
acknowledgements hereto annexed, the granting clause and the covenant of title
of the Company herein, and Schedule A hereto, shall become effective at 12:01
a.m., Central Standard Time, on and as of January 1, 1994.

      This Supplemental Indenture may be simultaneously executed in any number
of counterparts, each of which when so executed shall be deemed to be an
original; but such counterparts shall together constitute but one and the same
instrument.




<PAGE> 10
                                      7

      IN WITNESS WHEREOF, said Wisconsin Natural Gas Company has caused this
Supplemental Indenture to be executed on its behalf by its President or one of
its Vice Presidents and its corporate seal to be hereto affixed and said seal
and this Supplemental Indenture to be attested by its Secretary or one of its
Assistant Secretaries; and said Firstar Trust Company, in evidence of its
acceptance of the trusts hereby created, has caused this Supplemental
Indenture to be executed on its behalf by its President or one of its Vice
Presidents, and its corporate seal to be hereto affixed and said seal and this
Supplemental Indenture to be attested by its Secretary or one of its Assistant
Secretaries; all as of the first day of January, One thousand nine hundred and
ninety-four.

                                           WISCONSIN NATURAL GAS COMPANY

                                                   \s\  J. G. REMMEL
                                           By_________________________________
                                                        J. G. Remmel
                                                       Vice President

(CORPORATE SEAL)




Attested:

    \s\  ANN MARIE BRADY
________________________________
         Ann Marie Brady
            Secretary


Signed, sealed and delivered by
WISCONSIN NATURAL GAS
COMPANY in the presence of:

     \s\  K. A. KUSSEROW
________________________________
          K. A. Kusserow


     \s\  J. R. LUETTGEN
________________________________
          J. R. Luettgen
           As Witnesses


<PAGE> 11
                                      8

                                           FIRSTAR TRUST COMPANY

                                                  \s\  JOSEPH S. QUINN
                                           By_________________________________
                                                       Joseph S. Quinn
                                                       Vice President

(CORPORATE SEAL)




Attested:

     \s\  PAMELA WARNER
________________________________
          Pamela Warner
       Assistant Secretary


Signed, sealed and delivered by
FIRSTAR TRUST COMPANY
in the presence of:

       \s\  K. STICK
________________________________
            K. Stick


      \s\  AMY LORENZ
________________________________
           Amy Lorenz
          As Witnesses




<PAGE> 12
                                      9

STATE OF WISCONSIN,  )
COUNTY OF MILWAUKEE. )  SS.:


      On this 16th day of December, 1993, before me personally appeared
J. G. REMMEL and ANN MARIE BRADY, to me personally known, who being by me
severally duly sworn, did say: that J. G. REMMEL is a Vice President and
ANN MARIE BRADY is Secretary of WISCONSIN NATURAL GAS COMPANY, and that the
seal affixed to the foregoing instrument is the corporate seal of said
corporation and that said instrument was signed and sealed on behalf of said
corporation by authority of its Board of Directors; and said J. G. REMMEL and
ANN MARIE BRADY severally acknowledged said instrument to be the free act and
deed of said corporation.


 \s\  MARGARET M. PEARSON
________________________________
      Margaret M. Pearson

         Notary Public
      State of Wisconsin
My Commission expires March 19, 1995
    [Seal of Notary Public]





<PAGE> 13
                                      10

STATE OF WISCONSIN,  )
COUNTY OF MILWAUKEE. ) SS.:


      On this 16th day of December, 1993, before me personally appeared
JOSEPH S. QUINN and PAMELA WARNER, to me personally known, who being by me
severally duly sworn, did say: that JOSEPH S. QUINN is a Vice President and
PAMELA WARNER is an Assistant Secretary of FIRSTAR TRUST COMPANY, and that the
seal affixed to the foregoing instrument is the corporate seal of said
corporation and that said instrument was signed and sealed on behalf of said
corporation by authority of its Board of Directors; and said JOSEPH S. QUINN
and PAMELA WARNER severally acknowledged said instrument to be the free act
and deed of said corporation.


   \s\  WILLIAM R. CARUSO
________________________________
        William R. Caruso

          Notary Public
       State of Wisconsin
My Commission expires February 2, 1997
     [Seal of Notary Public]


   This instrument was drafted by James D. Zakrajsheck and Bruce C. Davidson
                  on behalf of Wisconsin Natural Gas Company.




<PAGE> 14
                                      11

                                  SCHEDULE A

PART I--PROPERTIES ACQUIRED OR CONSTRUCTED BY WISCONSIN NATURAL GAS COMPANY,
OTHER THAN THOSE REFERRED TO IN PART II BELOW.


                            PARCELS OF REAL ESTATE


      The following described parcels of real estate, all of which are located
in the State of Wisconsin in the respective counties hereinafter specified:


                               JEFFERSON COUNTY

1.   CONCORD REGULATOR AND METERING STATION:

     Pt. of the Southwest 1/4 of Section 11, Township 8 North, Range 15 East,
     Town of Watertown, Jefferson County, Wisconsin, being described as
     follows:

     Commencing at the intersection of C.T.H. "E" and the south line of said
     SW 1/4; thence N. 89 degrees 49'46"E., 290' along said south line, thence
     north, 105' +/- to a chain link fence corner and the point of beginning;
     thence continuing north along said fence, 100'; thence east 100' to the
     west line of a service road; thence south along said west line, 100' to
     a chain link fence, thence west along said fence, 100' to the P.O.B.
     containing 0.23 acres of leased land.


                               OUTAGAMIE COUNTY

2.   CNG COMPRESSOR STATION:

     Pt. of the Northeast 1/4 of Section 33, Township 21 North, Range 17 East,
     City of Appleton, Outagamie County, Wisconsin, more particularly
     described as follows:

     Commencing at the N 1/4 corner of said NE 1/4; thence east, 618' along
     the C/L of W. Spencer Street; thence south, 342' to the point of
     beginning; thence continuing south, 125'; thence west, 54'; thence
     north, 125'; thence east, 54' to the P.O.B. containing 0.15 acres.




<PAGE> 15
                                      12

                               WINNEBAGO COUNTY

3.   MENASHA GATE STATION:

     Pt. of the Northeast 1/4 of Section 9, Township 20 North, Range 17 East,
     Town of Menasha, Winnebago County, being described as follows:

     Lot 1 according to Certified Survey Map filed in Volume 1 of Certified
     Survey Maps on Page 2723 as Document No. 835805.



                      MAJOR GAS DISTRIBUTION SYSTEM MAINS


     The following described major gas distribution system mains, all of which
are located in the State of Wisconsin in the respective counties hereinafter
specified:


LINE 204     MEADE STREET 6-INCH LINE

             Beginning 240 feet east of the intersection of Meade Street and
             Mackville Road in the Northwest 1/4 of S. 36 - T. 22 N. 
             - R. 17 E., T/Center, Outagamie County; thence easterly in
             Mackville Road to its intersection with C.T.H. "EE" at the N.E.
             corner of said Section 36. Said point being labeled Point A.
             Thence north from said Point A and in the right-of-way of C.T.H.
             "EE" to the S. R/W line of C.T.H. "O" at the N.W. corner of S. 30
             - T. 22 N. - R. 18 E., T/Freedom, Outagamie County; also,
             continuing from said Point A 2,000 feet south in the right-of-way
             of C.T.H. "EE" in the N.W. 1/4 of S. 36 - T. 22 N. - R. 18 E.
             T/Grand Chute, Outagamie County.

LINE 205     CTH "E" 6-INCH LINE

             Commencing at the intersection of C.T.H. "E" and Davies Road in
             the S.E. 1/4 S. 8, T. 6 N. - R. 18 E., V/Wales. Thence north in
             the R/W of Davies Road and S. Wales Road (S.T.H. "18") to a point
             approximately 950 feet north of the center line of C.T.H. "G"
             a/k/a Brandybrook Road in the N.W. 1/4 S. 9 - T. 6 N. - R. 18 E.,
             T/Genesee, Waukesha County.




<PAGE> 16
                                      13

LINE 206     NORTH STREET TO SPRING ROAD DRIVE 6-INCH LINE

             Commencing at the intersection of North Street and Green Bay
             Road, also being the S.E. corner of the N.E. 1/4 S. 20 - T. 20 N.
             - R. 17 E., T/Menasha, Winnebago County; thence north in Green
             Bay Road to its intersection with C.T.H. "II" a/k/a S.T.H. "150"
             and the N.E. corner of said S. 20, thence west in S.T.H. "150"
             a/k/a Winchester Road to the west R/W line of Spring Road Drive
             in the N.E. 1/4 of said S. 20.  

LINE 207     CTH "11" TO HAASE STREET 6-INCH LINE

             Commencing at the intersection of C.T.H. "II", a/k/a Winchester
             Road, and American Drive in the S.W. 1/4 S. 16 T. 20 N. 
             - R. 17 E., T/Menasha, thence east in Winchester Road, a/k/a
             C.T.H. "II", to C.T.H. "PP", a/k/a N. Lake Street, thence
             northerly in C.T.H. "PP", a/k/a North Lake Street, to the N.R/W
             line of Haase Street, all being in the south one-half of said 
             S. 16, T/Menasha, Winnebago County.

LINE 208     MACKVILLE ROAD 6-INCH LINE

             Commencing at a point in the N.W. 1/4 S. 36, T. 22 N. - R. 17 E.,
             which is 310 feet S. of Mackville Road and 6 feet west of the 
             E. R/W line of N. Meade Street,  thence south in Meade Street to
             a point which is 970 feet south of Valley View Lane and is in the
             S.W. 1/4 of said S. 36, T/Center, Outagamie County.

LINE 209     PAUL ROAD TO ROUNDY DRIVE 6-INCH LINE

             Commencing at the intersection of C.T.H. "J" and Paul Road in the
             N.W. 1/4 S. 14, T. 7 N. - R. 19 E., T/Pewaukee, Waukesha County;
             thence east in Paul Road to its intersection with Roundy Drive in
             the N.E. 1/4 of said S. 14.

LINE 210     CTH "J" 6-INCH LINE

             Commencing at the intersection of C.T.H. "M", a/k/a Watertown
             Road, and C.T.H. "J" in the S.W. 1/4 of S. 14, T. 7 N. - R. 19
             E., T/Pewaukee, Waukesha County, thence southeasterly in C.T.H.
             "M", a/k/a Watertown Road, to a point approximately 900 feet
             southeasterly of the S. line of said S. 14 and in the N.E. 1/4 of
             S. 23, T. 7 N. - R. 19 E., T/Pewaukee, Waukesha County.




<PAGE> 17
                                      14

LINE 211     WNGCO REGULATOR STATION TO WN METERING STATION 20-INCH LINE

             Beginning at the Wisconsin Natural Gas Company regulator station
             in the S.E. 1/4 of S. 6, T. 7 N. - R. 17 E., T/Summit, Waukesha
             County and on the south side of the Oconomowoc River and the west
             side of C.T.H. "BB", thence north along the east line of said S.
             6, to the south line of River Highlands Subdivision, thence west
             and north on easement along the south and west lines of said
             River Highlands Subdivision and the Orchards of Oconomowoc
             Subdivision to the center of said S. 6, thence northwesterly on
             easement to a point approximately 1,000 feet west of the N. 1/4
             of said S. 6, thence continuing northwesterly on easement through
             the west 1/2 of S. 31, T. 8 N. - R. 17 E., T/Oconomowoc to the WE
             R/W in the N.W. 1/4 of said S. 31, thence northwesterly in the WE
             R/W through S. 31 - T/Oconomowoc, Waukesha County, and through S.
             36 and S. 35 to its intersection with Rockvale Road in the N.E.
             1/4 S. 35, T. 8 N. - R. 19 E., T/Ixonia, Jefferson County, thence
             west in Rockvale Road along the north line of S. 35, S. 34, and
             S. 33, all in the T/Ixonia, to where Rockvale Road leaves the
             north section line of said S. 33, thence west on easement along
             the north line of S. 33 and S. 32 to the intersection of the
             north line of S. 32 and C.T.H. "E", all in T/Ixonia, thence north
             and northwesterly in C.T.H. "E" through S. 32, S. 29, S. 30, and
             S. 19, all in T. 8 N. - R. 16 E., T/Ixonia, Jefferson County,
             thence continuing in C.T.H. "E" in the N.E. 1/4 of S. 24 T. 8 N.
             - R. 15 T/Watertown, Jefferson County, westerly and northwesterly
             through S. 24, S. 23, and S. 14, to the WE R/W in the N.W. 1/4 of
             said S. 14, thence northeasterly to a point approximately 100
             feet north of the south line of S. 11, T. 8 N. - R. 15 E.,
             T/Watertown; said point being the south fence line of a WN
             metering station in the S.W. 1/4 of said S. 11 and the point
             of termination.




<PAGE> 18
                                      15

PART II--PROPERTIES ACQUIRED BY WISCONSIN NATURAL GAS COMPANY IN THE MERGER OF
WISCONSIN SOUTHERN GAS COMPANY, INC. INTO IT EFFECTIVE ON JANUARY 1, 1994.

     All of the properties specifically described in the granting clauses of
the Indenture dated September 1, 1950, between Wisconsin Southern Gas Company
(the corporate predecessor to Wisconsin Southern Gas Company, Inc.) and Harris
Trust and Savings Bank and F. O. Mann (the predecessor to J. Bartolini),
Trustees, and of the Supplemental Indentures thereto listed below;

     PROVIDED, HOWEVER, that there are excluded from the such properties:

         (a)  The properties described in the release documents listed below;
              and
         (b)  Any other properties which have been abandoned, sold or
              otherwise disposed of by Wisconsin Southern Gas Company, Inc.,
              as permitted in Article VIII of such Indenture dated
              September 1, 1950, as amended and supplemented;

and

     PROVIDED, FURTHER, that all such properties, not so excluded, are subject
to the prior lien of such Indenture dated September 1, 1950, as amended and
supplemented (as well as to the other matters set forth or referred to in the
granting clauses referred to above in this Part II and in the granting clauses
of the Supplemental Indenture to which this Schedule A is attached).

     The Indenture dated September 1, 1950 referred to above in this Part II,
and the Supplemental Indentures thereto referred to above in this Part II as
listed herein (and which are so listed as follows), were recorded in the
following counties (and with the Office of the Secretary of State where
indicated), all in the State of Wisconsin:


INDENTURE DATED SEPTEMBER 1, 1950:


                                  Card,      Beginning    Ending
                                 Reel or       Image      Image       Document
County         Date Recorded      Volume       or Page    or Page      Number

Kenosha      November 15, 1950      305         384          -          326249
Racine       November 16, 1950      488         503          -          567243
Rock         November 14, 1961       30         453          -         640825a
Walworth     November 16, 1950      271         417          -          430381




<PAGE> 19
                                      16

FIRST SUPPLEMENTAL INDENTURE DATED AUGUST 18, 1955:


                                 Card,      Beginning     Ending
                                Reel or       Image       Image      Document
County         Date Recorded     Volume       or Page     or Page     Number 

Kenosha      September 2, 1955    366          558         569         368601
Racine       September 7, 1955    575          001         012         636608
Rock         November 14, 1961     30          418          -         640822a
Walworth     September 7, 1955    332          423         434         474061





SECOND SUPPLEMENTAL INDENTURE DATED OCTOBER 1, 1956:


                                 Card,      Beginning     Ending
                                Reel or       Image       Image       Document
County         Date Recorded     Volume       or Page     or Page      Number

Kenosha       October 29, 1956     384         058          070         379796
Racine        October 29, 1956     604         117          129         654963
Rock          November 14, 1961     30         426           -         640823a
Walworth      October 29, 1956     346         297          310         485334





THIRD SUPPLEMENTAL INDENTURE DATED OCTOBER 1, 1958:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Kenosha       October 28, 1958     496         308          319         398023
Racine        October 28, 1958     640         670          682         681476
Rock          November 14, 1961     30         440           -         640824a
Walworth      October 28, 1958     371          46           58         504550




<PAGE> 20
                                      17

FOURTH SUPPLEMENTAL INDENTURE DATED NOVEMBER 1, 1961:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Kenosha      November 21, 1961     594         612          624         433184
Racine       November 21, 1961     723           1           -          729229
Rock         November 21, 1961      31         311           -          641083
Walworth     November 21, 1961     406          41           -          534644





FIFTH SUPPLEMENTAL INDENTURE DATED DECEMBER 1, 1963:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Kenosha       December 3, 1963     655         459          472        457127
Racine        December 3, 1963     803         523          265        762221
Rock          December 4, 1963     106         360          374        667650
Walworth      December 3, 1963     432         659          672        555262





SIXTH SUPPLEMENTAL INDENTURE DATED FEBRUARY 1, 1967:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford      February 7, 1967     235         290           -         167241
Kenosha       February 7, 1967     746         367          381        492187
Racine        February 7, 1967     934         581          595        818148
Rock          February 7, 1967     236         412           -         712869
Walworth      February 6, 1967     473          41           -         588961




<PAGE> 21
                                      18

SEVENTH SUPPLEMENTAL INDENTURE DATED APRIL 1, 1970:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford       April 28, 1970      254         217           -         173977
Kenosha        April 27, 1970      821         534           -         521713
Racine         April 27, 1970     1049         553           -         867036
Rock           April 27, 1970      354         603           -         754545
Walworth       April 27, 1970       26         197           -         623354





EIGHTH SUPPLEMENTAL INDENTURE DATED JANUARY 1, 1973:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford      January 24, 1973     277          86           -         180057
Kenosha       January 23, 1973     891         852          869        555884
Racine        January 23, 1973    1165         568          578        914907
Rock          January 22, 1973     462          -            -         794203
Walworth      January 22, 1973      85         611           -         659941





NINTH SUPPLEMENTAL INDENTURE DATED AUGUST 1, 1975:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford      August 21, 1975      301          72           95        185543
Kenosha       August 20, 1975      944         885          908        589687
Racine        August 22, 1975      1278        419          442        961521
Rock          August 20, 1975      562         418          441        833226
Walworth      August 20, 1975      141         613          636        695305




<PAGE> 22
                                      19

TENTH SUPPLEMENTAL INDENTURE DATED JANUARY 1, 1983:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford     January 31, 1983       395         321          344        207036
Kenosha      February 1, 1983      1126         451          474        698746
Racine       February 1, 1983      1667          52           75       1119002
Rock         February 1, 1983       125         748          772        963182
Walworth     February 1, 1983       296         897          920         86257
Waukesha     February 1, 1983       526         863          886       1203187




ELEVENTH SUPPLEMENTAL INDENTURE DATED JANUARY 1, 1988:


                                 Card,      Beginning      Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford      January 22, 1988      454         303          315        221755
Kenosha       January 21, 1988     1300          51           63        794760
Racine        January 21, 1988     1899         265          277       1248593
Rock          January 21, 1988      337         213          225       1065338
Walworth     January 21, 1988 RE    421         149           -         157972
           January 21, 1988 Chattel                                     424706




TWELFTH SUPPLEMENTAL INDENTURE DATED FEBRUARY 1, 1991:


                                 Card,       Beginning     Ending
                                Reel or       Image        Image      Document
County         Date Recorded     Volume       or Page      or Page     Number

Crawford       March 4, 1991        494         236          250        231077
Kenosha        March 5, 1991       1431         392          406        860902
Racine         March 5, 1991       2056         635          649       1332924
Rock           March 4, 1991        468         622          637       1128365
Walworth      March 4, 1991 RE      512         759          773        207606
            March 4, 1991 Chattel                                       433705
Secretary      March 1, 1991                                           1183930
of State




<PAGE> 23
                                      20

      The release documents, referred to above as listed herein (and which are
so listed as follows) were recorded in the following counties, all in the
State of Wisconsin:



              COUNTY                           DATE RECORDED

              Walworth                         August 7, 1951
              Walworth                         October 3, 1952
              Walworth                         June __, 1954
              Walworth                         August 9, 1960
              Walworth                         February 20, 1967
              Racine                           May 1, 1973


                              __________________

      The specific references in Parts I and II of this Schedule A to certain
properties as mortgaged under the Mortgage and Deed of Trust dated June 1,
1950, as amended and supplemented, shall not be deemed to exclude any other
properties not specifically referred to therein but mortgaged pursuant to the
terms of such Mortgage and Deed of Trust.




<PAGE> 24
                                      21

                                  SCHEDULE B

      INFORMATION RELATING TO THE RECORDING IN CERTAIN COUNTIES OF THE
ORIGINAL INDENTURE AND FIRST THROUGH TWELFTH SUPPLEMENTAL INDENTURES.

      Copies of the Mortgage and Deed of Trust dated June 1, 1950, and the
First through Twelfth Supplemental Indentures thereto, between Wisconsin
Natural Gas Company and Firstar Trust Company (formerly First Wisconsin Trust
Company), Trustee, were recorded (among other places) in the Office of the
Register of Deeds in each of the counties, in the State of Wisconsin, in which
are located properties acquired by Wisconsin Natural Gas Company from
Wisconsin Southern Gas Company, Inc. in the merger effective on January 1,
1994, as follows:


MORTGAGE AND DEED OF TRUST DATED JUNE 1, 1950:


                                           Card,   Beginning  Ending
                                          Reel or    Image    Image   Document
County       Date Recorded         Time    Volume    or Page  or Page  Number

Crawford    November 16, 1993    10:40AM    V540       113      343    241086
Kenosha       June 9, 1950        1:16PM     299        1       117    321629
Racine        June 9, 1950        1:01PM     479       277      392    560476
Rock         October 6, 1955     10:50AM     434       151      267    568952
Walworth      June 9, 1950        1:06PM     272       111       -     425735





FIRST SUPPLEMENTAL INDENTURE DATED JUNE 1, 1950:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM    V540       344      381     241087
Kenosha      June 9, 1950        1:17PM     299       118      138     321630
Racine       June 9, 1950        1:02PM     479       393      412     560477
Rock        October 6, 1955     10:50AM     434       268      288     568953
Walworth     June 9, 1950        1:07PM     272       229       -      425736




<PAGE> 25
                                      22

SECOND SUPPLEMENTAL INDENTURE DATED OCTOBER 15, 1955:


                                          Card,   Beginning   Ending
                                         Reel or    Image     Image   Document
County       Date Recorded      Time      Volume    or Page   or Page  Number

Crawford   November 16, 1993  10:40AM      V540       382      417     241088
Kenosha    October 26, 1955   12:45PM       369       205      225     370184
Racine     October 26, 1955    1:00PM       578       321      341     638913
Rock       October 26, 1955    1:30PM       435       299      319     569737
Walworth   October 26, 1955    2:25PM       334       395      416     475650





THIRD SUPPLEMENTAL INDENTURE DATED SEPTEMBER 1, 1957:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image   Document
County       Date Recorded        Time    Volume    or Page  or Page  Number

Crawford   November 16, 1993    10:40AM    V541        1        34     241089
Kenosha    September 17, 1957    2:30PM     465       151      169     387454
Racine     September 17, 1957    1:50PM     614       450      466     666545
Rock       September 17, 1957    1:05PM     470       414      432     591868
Walworth   September 17, 1957    2:45PM     356       351      370     493741





FOURTH SUPPLEMENTAL INDENTURE DATED OCTOBER 15, 1961:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM     V541      35       69      241090
Kenosha    October 19, 1991      1:40PM      592     182      200      432185
Racine     October 19, 1991      1:05PM      719     145      164      727844
Rock       October 19, 1991      1:50PM       28     307      325      640047
Walworth   October 19, 1991      1:45PM      405     418      437      533752



<PAGE> 26
                                      23

FIFTH SUPPLEMENTAL INDENTURE DATED NOVEMBER 1, 1962:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM     V541      70       101      241091
Kenosha    November 1, 1962      2:50PM     621      500       517      443732
Racine     November 1, 1962      2:15PM     759      451       467      743444
Rock       November 1, 1962      2:50PM     64        16        33      652666
Walworth   November 1, 1962      2:20PM     418       37        56      543973





SIXTH SUPPLEMENTAL INDENTURE DATED OCTOBER 1, 1965:


                                          Card,   Beginning   Ending
                                         Reel or    Image     Image   Document
County       Date Recorded        Time    Volume    or Page   or Page  Number

Crawford   November 16, 1993    10:40AM     V541     102      139      241092
Kenosha    October 8, 1965       8:05AM      713     235      255      479326
Racine     October 8, 1965       8:00AM      881     157      177      796009
Rock       October 8, 1965       8:00AM      184     118      138      694733
Walworth   October 8, 1965       8:00AM      456     573      593      574952





SEVENTH SUPPLEMENTAL INDENTURE DATED SEPTEMBER 15, 1967:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM     V541     140      176      241093
Kenosha    September 14, 1967    8:35AM     760      415      434      497775
Racine     September 14, 1967    8:15AM     958       74       93      827939
Rock       September 14, 1967    8:00AM     259      504      523      721056
Walworth   September 14, 1967    8:00AM     480      453      473      595334




<PAGE> 27
                                      24


EIGHTH SUPPLEMENTAL INDENTURE DATED SEPTEMBER 15, 1969:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM     V541     177      211      241094
Kenosha    September 12, 1969    9:40AM      807     594      614      516490
Racine     September 12, 1969    8:05AM     1030     105      124      858915
Rock       September 12, 1969    8:00AM      335     605      623      747782
Walworth   September 12, 1969    8:18AM       16      53       87      617511





NINTH SUPPLEMENTAL INDENTURE DATED JULY 1, 1971:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM     V541     212      244      241095
Kenosha      June 28, 1971      10:00AM      850     356      387      533523
Racine       June 28, 1971       8:05AM     1093     543      560      884733
Rock         June 28, 1971      11:45AM      396     283      300      769121
Walworth     June 28, 1971      10:29AM       49     627      659      637411





TENTH SUPPLEMENTAL INDENTURE DATED SEPTEMBER 15, 1986:


                                          Card,   Beginning   Ending
                                         Reel or    Image     Image   Document
County       Date Recorded        Time    Volume    or Page   or Page  Number

Crawford   November 16, 1993    10:40AM     V541     245       284     241096
Kenosha    September 15, 1986    9:16AM     1238      27        -      761936
Racine     September 15, 1986    8:25AM     1820     798        -     1205712
Rock       September 15, 1986   10:53AM      272     453        -     1034563
Walworth   September 15, 1986    9:41AM      379      28        -      134689




<PAGE> 28
                                      25

ELEVENTH SUPPLEMENTAL INDENTURE DATED JANUARY 15, 1992:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image    Document
County       Date Recorded        Time    Volume    or Page  or Page   Number

Crawford   November 16, 1993    10:40AM     V541     285      322       241097
Kenosha    January 23, 1992      8:42AM    V1483     259      296       884263
Racine     January 23, 1992      8:05AM    V2118     416      453      1362178
Rock       January 23, 1992     10:08AM    cd518     349      386      1150801
Walworth   January 23, 1992      8:53AM     V550     710      747       225596




TWELFTH SUPPLEMENTAL INDENTURE DATED NOVEMBER 1, 1992:


                                          Card,   Beginning  Ending
                                         Reel or    Image    Image   Document
County       Date Recorded        Time    Volume    or Page  or Page  Number

Crawford   November 16, 1993    10:40AM     V541     323      333      241098
Kenosha    November 4, 1992      9:04AM    V1548     367      378      910683
Racine     November 4, 1992      8:05AM    V2199     858      869     1396042
Rock       November 4, 1992     10:49AM    cd583    I547     I558     1178473
Walworth   November 4, 1992      8:56AM     V596     505      516      245001






<PAGE> 1

                                                                 EXHIBIT (4)-2






                                                                     CONFORMED
==============================================================================


                      THIRTEENTH SUPPLEMENTAL INDENTURE


                                  _________


                        WISCONSIN NATURAL GAS COMPANY

                                     to

                        HARRIS TRUST AND SAVINGS BANK

                                     and

                                J. BARTOLINI

                                 As Trustees


                  ________________________________________

                      Indenture dated September 1, 1950
                   Of Wisconsin Southern Gas Company, Inc.
                  ________________________________________

                             Assumption of Bonds
                                     by
                        Wisconsin Natural Gas Company
                          in connection with merger
                  ________________________________________


                            DATED JANUARY 1, 1994

==============================================================================





<PAGE> 2

           Thirteenth Supplemental Indenture Dated January 1, 1994

                                     to

                      Indenture dated September 1, 1950
                   of Wisconsin Southern Gas Company, Inc.

                                ____________

                             TABLE OF CONTENTS*
                                ____________

                                                                          PAGE

PARTIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
RECITALS  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
GENERAL COVENANT  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3


                                         ARTICLE I.
                                 ASSUMPTION AND DECLARATION.

Assumption of Bonds . . . . . . . . . . . . . . . . . . . . . . . . . . .   4


                                         ARTICLE II.
                                        THE TRUSTEES.

Trustees not responsible for validity of Thirteenth Supplemental Indenture  4


                                        ARTICLE III.
                                  MISCELLANEOUS PROVISIONS.

Meanings of terms in Thirteenth Supplemental Indenture  . . . . . . . . .   4
Effective Time of Covenants, Declarations and Agreements Contained in 
  Thirteenth Supplemental Indenture . . . . . . . . . . . . . . . . . . .   4
Execution of Thirteenth Supplemental Indenture in counterparts. . . . . .   4


TESTIMONIUM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
EXECUTION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
WISCONSIN NATURAL'S ACKNOWLEDGMENT  . . . . . . . . . . . . . . . . . . .   7
TRUSTEES' ACKNOWLEDGMENT  . . . . . . . . . . . . . . . . . . . . . . . .   8


____________
* NOTE:  The Table of Contents is not part of the Supplemental Indenture 
         and should not be considered as such.  It is included herein only
         for purposes of convenience.




<PAGE> 3




      SUPPLEMENTAL INDENTURE, dated the first day of January, Nineteen hundred
and ninety-four (1994) made by and between WISCONSIN NATURAL GAS COMPANY, a
corporation organized and existing under the laws of the State of Wisconsin
(hereinafter called "Wisconsin Natural"), party of the first part, and HARRIS
TRUST AND SAVINGS BANK, a banking corporation authorized to accept and
administer trusts having its principal place of business in Chicago, Illinois,
and J. BARTOLINI, as Trustees under the Indenture dated September 1, 1950,
hereinafter mentioned, parties of the second part; 

      WHEREAS, WISCONSIN SOUTHERN GAS COMPANY, INC., a Wisconsin
corporation ("Wisconsin Southern"), has heretofore executed and delivered to
Harris Trust and Savings Bank, and J. Bartolini (the successor to F. O. Mann,
R. H. Long and R. G. Mason), as Trustees, the Indenture dated September 1,
1950, from WISCONSIN SOUTHERN GAS COMPANY (corporate predecessor of WISCONSIN
SOUTHERN GAS COMPANY, INC.) as amended by a supplemental indenture dated
August 18, 1955 (by which Wisconsin Southern Gas Company, Inc. assumed all the
obligations of its said predecessor) and by supplemental indentures dated as
of October 1, 1956, October 1, 1958, November 1, 1961, December 1, 1963,
February 1, 1967, April 1, 1970, January 1, 1973, August 1, 1975, January 1,
1983, January 1, 1988 and February 1, 1991 (said Indenture, as so amended,
being hereinafter sometimes referred to as the "Original Indenture" and,
together with all supplemental indentures thereto, being sometimes referred to
herein collectively as the "Indenture"), to secure the payment of the
principal of and the interest and premium, if any, on all Bonds at any time
issued and outstanding thereunder, and to declare the terms and conditions
upon which Bonds are to be issued thereunder; and the above-mentioned
indentures supplemental thereto have heretofore been entered into between
Wisconsin Southern and such Trustees; and

      WHEREAS, Bonds have been issued by Wisconsin Southern under said
Indenture and indentures supplemental thereto prior to the date hereof as
follows:

         (1)  $1,400,000 principal amount of First Mortgage Bonds, 3 3/8%
      Series A due September 1, 1975, which are described in the Indenture
      dated September 1, 1950, all of which have been redeemed prior to the
      date of execution hereof;
       
         (2)  $800,000 principal amount of First Mortgage Bonds, 4 1/2% Series
      B due October 1, 1981, which are described in the Supplemental Indenture 
     dated October 1, 1956, all of which have been redeemed prior to the date
      of execution hereof;




<PAGE> 4
                                       2

         (3)  $500,000 principal amount of First Mortgage Bonds, 5% Series C
      due October 1, 1983, which are described in the Third Supplemental
      Indenture dated October 1, 1958, all of which have been redeemed prior
      to the date of execution hereof;

         (4)  $850,000 principal amount of First Mortgage Bonds, 5 3/8% Series
      D due November 1, 1986, which are described in the Fourth Supplemental
      Indenture dated November 1, 1961, all of which have been redeemed prior
      to the date of execution hereof;
       
         (5)  $1,200,000 principal amount of First Mortgage Bonds, 4.85%
      Series E due December 1, 1988, which are described in the Fifth
      Supplemental Indenture dated December 1, 1963, all of which have been
      redeemed prior to the date of execution hereof;

         (6)  $1,500,000 principal amount of First Mortgage Bonds, 6.75%
      Series F due February 1, 1992, which are described in the Sixth
      Supplemental Indenture dated February 1, 1967, all of which have been
      redeemed prior to the date of execution hereof;
       
         (7)  $1,300,000 principal amount of First Mortgage Bonds, 9 5/8%
      Series G due April 1, 1995, which are described in the Seventh
      Supplemental Indenture dated April 1, 1970, of which $403,000 principal
      amount remain outstanding at the date of execution hereof;
       
         (8)  $1,000,000 principal amount of First Mortgage Bonds, 8 3/8%
      Series H due January 1, 1993, which are described in the Eighth
      Supplemental Indenture dated January 1, 1973, all of which have been
      redeemed prior to the date of execution hereof;
       
         (9)  $1,500,000 principal amount of First Mortgage Bonds, 11% Series
      I due August 1, 1995, which are described in the Ninth Supplemental
      Indenture dated August 1, 1975, of which $480,000 principal amount
      remain outstanding at the date of execution hereof;
       
         (10) $2,500,000 principal amount of First Mortgage Bonds, 12 3/4%
      Series J due January 1, 1995, which are described in the Tenth
      Supplemental Indenture dated January 1, 1983, all of which have been
      redeemed prior to the date of execution hereof;
       
         (11) $4,000,000 principal amount of First Mortgage Bonds, 10 1/4%
      Series K due January 15, 1998, which are described in the Eleventh
      Supplemental Indenture dated January 1, 1988, of which $2,860,000
      principal amount remain outstanding at the date of execution hereof;




<PAGE> 5
                                       3

         (12) $7,000,000 principal amount of First Mortgage Bonds, 9.47%
      Series L due March 1, 2006, which are described in the Twelfth
      Supplemental Indenture dated February 1, 1991, all of which remain
      outstanding at the date of execution hereof;

and

      WHEREAS, pursuant to Articles of Merger dated December 28, 1993,
Wisconsin Southern is being merged into Wisconsin Natural, effective at 12:01
a.m., Central Standard Time, on January 1, 1994, with Wisconsin Natural as the
successor corporation; and

      WHEREAS, it is provided in Section 14.01 of the Original Indenture that,
upon any merger of Wisconsin Southern into another corporation, the due and
punctual payment of the principal and interest of all Bonds at the time
outstanding according to their tenor and the due and punctual performance of
all the covenants of the Indenture shall, by supplemental indenture be
expressly assumed by the successor corporation resulting from such merger; and

      WHEREAS, it is provided in Section 14.03 of the Original Indenture that
a successor corporation resulting from a merger of Wisconsin Southern into
another corporation shall possess, subject to the terms and conditions of the
Original Indenture, and may from time to time exercise, each and every right
and power of Wisconsin Southern, in the name of such successor corporation or
otherwise; and

      WHEREAS, Wisconsin Natural, pursuant to appropriate resolutions of its
Board of Directors, has duly resolved and determined to make, execute and
deliver to the Trustees a Supplemental Indenture in the form hereof for the
purpose of complying with the above-mentioned provisions of Sections 14.01 and
14.03 of the Original Indenture; and

      WHEREAS, all conditions and requirements necessary to make this
Supplemental Indenture a valid, binding and legal instrument have been done,
performed and fulfilled and the execution and delivery hereof have been in all
respects duly authorized; 

      NOW, THEREFORE, THIS SUPPLEMENTAL INDENTURE WITNESSETH:

      That, in consideration of the premises and of the mutual covenants
herein contained and of the sum of One Dollar duly paid by the Trustees to
Wisconsin Natural at or before the time of the execution of this Supplemental
Indenture, and of other valuable considerations, the receipt whereof is hereby
acknowledged, Wisconsin Natural does hereby covenant, declare and agree to and
with the Trustees, and their successors in trust, under the Indenture, for the
benefit of those who shall hold the Bonds and related coupons, or any of them,
issued or to be issued under the Indenture, as follows:




<PAGE> 6
                                       4

                                  ARTICLE I.
                         ASSUMPTION AND DECLARATION.

      Wisconsin Natural hereby assumes, as of the effective time specified in
Article III hereof, (a) the due and punctual payment of the principal of and
interest on all Bonds outstanding under the Indenture at such time, according
to their tenor, and (b) the due and punctual performance of all the covenants
of the Indenture to be kept or performed by Wisconsin Southern.

      It is hereby declared that, in accordance with Section 17.06 of the
Original Indenture, the lien of the Indenture shall not extend to the property
of Wisconsin Natural not acquired from Wisconsin Southern and not then subject
to the lien of the Indenture, unless Wisconsin Natural shall have expressly
agreed that such shall be the case, in the manner specified in Section 14.02
of the Original Indenture.


                                  ARTICLE II.
                                 THE TRUSTEES.

      The Trustees shall not be responsible in any manner whatsoever for or in
respect of the validity or sufficiency of this Supplemental Indenture or the
due execution hereof by Wisconsin Natural or for or in respect of the recitals
contained herein, all of which recitals are made by Wisconsin Natural solely.


                                  ARTICLE III.
                           MISCELLANEOUS PROVISIONS.

      All terms contained in this Supplemental Indenture, and not herein
defined, shall for all purposes thereof, have the meanings given to such terms
in Article II of the Original Indenture.

      Although the actual date of execution of this Supplemental Indenture by
Wisconsin Natural and by the Trustees is as indicated by their respective
acknowledgments hereto annexed, the covenants, declarations and agreements of
Wisconsin Natural herein contained shall become effective at 12:01 a.m.,
Central Standard Time, on January 1, 1994, the effective time of the merger
referred to herein.

      This Supplemental Indenture may be simultaneously executed in any number
of counterparts, each of which when so executed shall be deemed to be an
original; but such counterparts shall together constitute but one and the same
instrument.




<PAGE> 7
                                       5

      IN WITNESS WHEREOF, said Wisconsin Natural Gas Company has caused this
Supplemental Indenture to be executed on its behalf by its President or one of
its Vice Presidents and its corporate seal to be hereto affixed and said seal
and this Supplemental Indenture to be attested by its Secretary or one of its
Assistant Secretaries; said Harris Trust and Savings Bank has caused this
Supplemental Indenture to be executed on its behalf by its President or one of
its Vice Presidents, and its corporate seal to be hereto affixed and said seal
and this Supplemental Indenture to be attested by its Secretary or one of its
Assistant Secretaries; and said J. Bartolini has caused this Supplemental
Indenture to be executed; all as of the first day of January, one thousand
nine hundred and ninety-four.

                                           WISCONSIN NATURAL GAS COMPANY

                                                   \s\  J. G. REMMEL
                                           By_________________________________
                                                        J. G. Remmel
                                                       Vice President


(CORPORATE SEAL)




Attested:

    \s\  ANN MARIE BRADY
________________________________
         Ann Marie Brady
            Secretary


Signed, sealed and delivered by
WISCONSIN NATURAL GAS
COMPANY in the presence of:

      \s\  C. L. FISHER
________________________________
           C. L. Fisher


     \s\  K. L. CRAWFORD
________________________________
          K. L. Crawford
           As Witnesses




<PAGE> 8
                                       6

                                           HARRIS TRUST AND SAVINGS BANK

                                                  \s\  KEVIN O. HEALY
                                           By ________________________________
                                                       Kevin O. Healy
(CORPORATE SEAL)                                       Vice President


Attested:

   \s\  ROBERT D. FOLTZ
_____________________________
        Robert D. Foltz
      Assistant Secretary

Signed,  sealed  and  delivered by
HARRIS TRUST AND SAVINGS
BANK in the presence of:

    \s\  D. G. DONOVAN
______________________________
         D. G. Donovan

      \s\  R. JOHNSON
______________________________
           R. Johnson
          As Witnesses
                                           J. BARTOLINI

                                                 \s\  J. BARTOLINI
                                           By ________________________________
                                                      J. Bartolini, Co-Trustee

Signed,  sealed  and  delivered by
J. BARTOLINI in the presence of:

    \s\  D. G. DONOVAN
______________________________
         D. G. Donovan

      \s\  R. JOHNSON
______________________________
           R. Johnson
          As Witnesses




<PAGE> 9
                                       7

STATE OF WISCONSIN,  )
COUNTY OF MILWAUKEE. ) SS.:


        On this 17th day of December, 1993, before me personally appeared
J. G. REMMEL and ANN MARIE BRADY, to me personally known, who being by me
severally duly sworn, did say: that J. G. REMMEL is a Vice President and ANN
MARIE BRADY is Secretary of WISCONSIN NATURAL GAS COMPANY, and that the seal
affixed to the foregoing instrument is the corporate seal of said corporation
and that said instrument was signed and sealed on behalf of said corporation
by authority of its Board of Directors; and said J. G. REMMEL and ANN MARIE
BRADY severally acknowledged said instrument to be the free act and deed of
said corporation.


  \s\  MARGARET M. PEARSON
________________________________
       Margaret M. Pearson

          Notary Public
        State of Wisconsin
My Commission expires March 19, 1995
     [Seal of Notary Public]




<PAGE> 10
                                       8

STATE OF ILLINOIS,  )
COUNTY OF COOK.     ) SS.:


        On this 17th day of December, 1993, before me personally appeared
KEVIN O. HEALY and ROBERT D. FOLTZ, to me personally known, who being by me
severally duly sworn, did say: that KEVIN O. HEALY is a Vice President and
ROBERT D. FOLTZ is an Assistant Secretary of HARRIS TRUST AND SAVINGS BANK,
and that the seal affixed to the foregoing instrument is the corporate seal of
said corporation and that said instrument was signed and sealed on behalf of
said corporation by authority of its Board of Directors; and said KEVIN O.
HEALY and ROBERT D. FOLTZ severally acknowledged said instrument to be the
free act and deed of said corporation.

       \s\  T. MUZQUIZ
________________________________
            T. Muzquiz

          Notary Public
        State of Illinois
My Commission expires July 12, 1997
     [Seal of Notary Public]




STATE OF ILLINOIS,  )
COUNTY OF COOK.     ) SS.:


        On this 17th day of December, 1993, personally appeared J. BARTOLINI,
known to me to be the person whose name is subscribed to the within
instrument, and acknowledged that she executed the same for the purposes
therein contained. 

       \s\  T. MUZQUIZ
________________________________
            T. Muzquiz

          Notary Public
        State of Illinois
My Commission expires July 12, 1997
     [Seal of Notary Public]





   This instrument was drafted by James D. Zakrajsheck and Bruce C. Davidson
                  on behalf of Wisconsin Natural Gas Company.







<PAGE> 1

                                                                EXHIBIT (23)-1



                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public accountants, we hereby consent to the use of our report
dated February 22, 1993 (except with respect to the matter discussed in 
Note 9, as to which the date is July 30, 1993) on the financial statements of
Wisconsin Southern Gas Company, Inc. (the "Company") which appears on page 1
of Exhibit (99)-2 to Wisconsin Natural Gas Company's current report on 
Form 8-K dated January 1, 1994.  It should be noted that we have not audited
any financial statements of the Company subsequent to December 31, 1992 or
performed any audit procedures subsequent to the date of our report.  We
further consent to the incorporation by reference of such report in the
Registration Statements on Form S-3 (Nos. 33-41368 and 33-48927) and related
Prospectuses of Wisconsin Natural Gas Company.


/s/Arthur Andersen & Co.
- ------------------------
   ARTHUR ANDERSEN & CO.

Milwaukee, Wisconsin
January 3, 1994




































<PAGE> 1

                                                                EXHIBIT (99)-1


                          WEC & WN Joint News Release


From:  Chuck Ziegler, Wisconsin Energy Corp.  (221-4444)
       Rick James, Wisconsin Natural Gas Co.  (635-2349)
       Jan. 3, 1994


       RACINE, Wis. -- Effective at 12:01 a.m. on Jan. 1, 1994, Wisconsin
Southern Gas Company, Inc. was acquired by Wisconsin Energy Corp. through a
merger of Wisconsin Southern into Wisconsin Natural Gas Co., a wholly-owned
subsidiary of Wisconsin Energy.  In the transaction, structured as a tax-free
reorganization, all outstanding shares of Wisconsin Southern common stock were
converted into 1,638,540 shares of Wisconsin Energy common stock, except for
fractional interests which are payable in cash, based on an exchange ratio of
1.6330 shares of Wisconsin Energy common stock for each outstanding share of
Wisconsin Southern common stock.  As of Dec. 31, 1993, Wisconsin Southern had
1,003,392 shares outstanding.

Wisconsin Natural Gas Co. is the state's second largest gas distribution
company.  Wisconsin Natural, headquartered in Racine, serves approximately
331,000 customers following the merger.


                                     # # #



































<PAGE> 1
                                                                EXHIBIT (99)-2




                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Shareholders and Board of Directors of Wisconsin Southern Gas
Company, Inc.:

    We have audited the accompanying balance sheets of WISCONSIN SOUTHERN GAS
COMPANY, INC. (a Wisconsin corporation) as of December 31, 1992 and 1991, and
the related statements of income, cash flows and common shareholders' equity
for each of the three years in the period ended December 31, 1992. These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.

    We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

    In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Wisconsin Southern Gas
Company, Inc. as of December 31, 1992 and 1991, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1992, in conformity with generally accepted accounting
principles.


/s/Arthur Andersen & Co.
- ------------------------
ARTHUR ANDERSEN & CO.

Milwaukee, Wisconsin
February 22, 1993
(except with respect to
the matter discussed in
Note 9, as to which the
date is July 30, 1993)















                                     - 1 -
<PAGE> 2
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                                  STATEMENTS OF INCOME

<CAPTION>
                                                        Year ended December 31
                                              ------------------------------------------
                                                  1992           1991           1990    
                                              ------------   ------------   ------------
<S>                                           <C>            <C>            <C>         
Operating Revenues .........................  $ 43,707,803   $ 40,683,810   $ 37,341,203
                                              ------------   ------------   ------------

Operating Expenses:
  Natural gas ..............................    26,398,498     24,911,867     22,520,844
  Operations ...............................    10,382,265     10,118,824      8,620,298
  Maintenance ..............................       826,385        790,322        803,401
  Depreciation .............................     1,653,925      1,556,445      1,566,343
  Taxes - 
      Federal income .......................       640,419        386,840        586,258
      Investment tax credit restored .......       (47,267)       (47,267)       (47,244)
      State income .........................       193,077        108,024        165,803
      Other ................................       854,401        822,475        820,639
                                              ------------   ------------   ------------
Total operating expenses ...................    40,901,703     38,647,530     35,036,342
                                              ------------   ------------   ------------

Operating Income ...........................     2,806,100      2,036,280      2,304,861
Other Income, Net of Tax ...................        63,592        135,934         32,847
                                              ------------   ------------   ------------
Income Before Interest Expense .............     2,869,692      2,172,214      2,337,708
                                              ------------   ------------   ------------

Interest:
      Interest on long-term debt ...........     1,157,931      1,193,715        750,134
      Other ................................       122,892        160,722        218,286
                                              ------------   ------------   ------------
                Total interest .............     1,280,823      1,354,437        968,420
                                              ------------   ------------   ------------
Net Income .................................  $  1,588,869   $    817,777   $  1,369,288
                                              ============   ============   ============

Weighted Average Number of Common
  Shares Outstanding .......................       995,322        985,702        977,342
                                                   =======        =======        =======

Net Income Per Share .......................         $1.60           $.83          $1.40
                                                     =====           ====          =====

Cash Dividends Declared Per
  Share of Common Stock ....................         $1.28          $1.26          $1.19
                                                     =====          =====          =====



<FN>
The accompanying notes are an integral part of these financial statements.





















                                          - 2 -
</TABLE>
<PAGE> 3
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                                     BALANCE SHEETS
<CAPTION>
                                                                  December 31
                                                        -------------------------------
                                                               1992         1991
           Assets                                          -----------   -----------
           ------
<S>                                                        <C>           <C>      
Utility Plant:
  Original cost ......................................     $48,117,299   $45,795,272
  Less - Accumulated depreciation ....................      23,973,996    22,613,433 
                                                           -----------   -----------
                                                            24,143,303    23,181,839
  Non-current gas in storage, at average cost ........         941,220       941,220
                                                           -----------   -----------
                Net utility plant ....................      25,084,523    24,123,059
                                                           -----------   -----------
Current Assets:
  Cash ...............................................         432,161       279,104
  Accounts receivable (less allowance for doubtful
    accounts of $160,000 and $175,000, respectively ..       6,084,929     5,330,843
  Accrued revenues ...................................       3,757,636     2,913,147
  Natural gas in storage, at average cost ............       1,939,413     1,617,974
  Materials and supplies, at average cost ............         605,031       644,484
  Prepaid expenses and other .........................         744,545       691,809
  Deferred tax benefit ...............................         869,199       327,762
                                                           -----------   -----------
                Total Current Assets .................      14,432,914    11,805,123
                                                           -----------   -----------
Deferred Environmental Costs .........................       3,171,475       344,071
                                                           -----------   -----------
Deferred Charges and Other Assets ....................       1,680,133     1,490,057
                                                           -----------   -----------
                Total Assets .........................     $44,369,045   $37,762,310
                                                           ===========   ===========
           Capitalization and Liabilities
           ------------------------------
Capitalization:
  Common stock--$5 par value; authorized 2,000,000
    shares; issued and outstanding 999,567 and
    989,672 shares, respectively .....................     $ 4,997,835   $ 4,948,360
  Premium on common stock ............................       6,383,719     6,167,345
  Retained earnings ..................................       1,198,703       884,312
                                                           -----------   -----------
                Total common shareholders' equity ....      12,580,257    12,000,017
  Preferred stock--$100 par value; authorized
    10,000 shares; none outstanding ..................             --            --
  Long-term debt, net ................................      10,743,000    11,842,000
                                                           -----------   -----------
                Total capitalization .................      23,323,257    23,842,017
                                                           -----------   -----------
Current Liabilities:
  Current maturities of long-term debt ...............       1,099,000     1,674,561
  Notes payable ......................................       4,900,000     1,800,000
  Accounts payable ...................................       4,992,585     3,599,215
  Gas credits and refunds due customers ..............       1,209,786     1,524,495
  Accrued taxes ......................................         612,800       520,930
  Dividends payable ..................................         319,861       316,695
  Accrued interest ...................................         496,599       572,121
  Other ..............................................         387,134       493,102
                                                           -----------   -----------
                Total current liabilities ............      14,017,765    10,501,119
                                                           -----------   -----------
Other Credits:
  Unamortized investment tax credits .................         663,693       710,960
  Deferred income taxes ..............................       1,809,289     1,699,466
  Accrued environmental costs ........................       3,000,000       300,000
  Other long-term liabilities ........................       1,555,041       708,748
                                                           -----------   -----------
                Total other credits ..................       7,028,023     3,419,174
                                                           -----------   -----------
Commitments and Contingencies (Note 7)
            Total Capitalization and Liabilities .....     $44,369,045   $37,762,310
                                                           ===========   ===========
<FN>
The accompanying notes are an integral part of these balance sheets.

                                          - 3 -
</TABLE>
<PAGE> 4
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                                STATEMENTS OF CASH FLOWS

<CAPTION>
                                                                      Year ended December 31
                                                              ---------------------------------------
                                                                  1992          1991          1990
                                                              -----------   -----------   -----------
<S>                                                           <C>           <C>           <C>
Cash Flows Provided By Operating Activities:
  Net income ...............................................  $ 1,588,869   $  817,777    $ 1,369,288
  Adjustments to reconcile net income
   to cash provided by operations -
    Depreciation and amortization ..........................    1,907,878    1,832,683      1,842,580
    Provision (benefit) from deferred income taxes .........     (431,615)    (950,507)      (574,381)
    Investment tax credit restored .........................      (47,267)     (47,267)       (47,244)
  Changes in -
      Accounts receivable,net ..............................   (1,598,575)    (579,986)       236,294
      Natural gas in storage ...............................     (321,439)     469,395       (418,341)
      Accounts payable .....................................    1,393,370     (489,096)      (438,767)
      Gas credits and refunds due customers ................     (314,709)    (501,117)       795,701
      Accrued income taxes .................................       91,871      524,841       (805,726)
      Deferred charges and other assets ....................       42,322     (171,890)      (499,910)
      Other, net ...........................................       35,308      742,374       (150,789)
                                                              -----------   -----------    ----------
Cash Provided By Operations ................................    2,346,013     1,647,207     1,308,705
                                                              -----------   -----------   -----------
Cash Flows (Used For) Investing Activities:
    Additions to utility plant, net ........................   (2,609,766)   (3,458,899)   (4,149,870)
                                                              -----------   -----------   -----------

Cash Flows Provided By (Used For) Financing Activities:
  Changes in notes payable .................................    3,100,000    (3,500,000)    4,450,000
  Issuance of long-term debt ...............................          --      7,000,000           --
  Payments on long-term debt ...............................   (1,674,561)     (729,554)     (451,777)
  Issuance of common stock .................................       80,412        91,416        67,106
  Dividends paid on common stock, less amounts reinvested ..   (1,089,041)   (1,030,474)     (983,141)
                                                              -----------   -----------   -----------
Cash Provided By Financing Activities ......................      416,810     1,831,388     3,082,188
                                                              -----------   -----------   -----------
Net Increase in Cash .......................................      153,057        19,696       241,023

Cash, Beginning of Year ....................................      279,104       259,408        18,385
                                                              -----------   -----------   -----------
Cash, End of Year ..........................................  $   432,161   $   279,104   $   259,408
                                                              ===========   ===========   ===========
Cash Paid During the Year For:
  Interest ...............................................    $ 1,319,995   $ 1,125,686   $   965,764
                                                              ===========   ===========   ===========
  Income taxes ...........................................    $ 1,250,000   $ 1,030,000   $ 2,235,000
                                                              ===========   ===========   ===========

<FN>
The accompanying notes are an integral part of these statements.























                                          - 4 -
</TABLE>
<PAGE> 5
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                       STATEMENTS OF COMMON SHAREHOLDERS' EQUITY 

<CAPTION>
                                                                     Year ended December 31
                                                              ------------------------------------
                                                                 1992         1991         1990
                                                              ----------   ----------   ----------
<S>                                                           <C>          <C>          <C>
Common Stock:
Balance, Beginning of Year ................................   $4,948,360   $4,900,170   $4,725,080
    Par value of common stock issued for --
        Stock dividends ...................................          --           --       139,575
        Dividend Reinvestment and Stock Purchase Plan .....       49,475       48,190       35,515
                                                              ----------   ----------   ----------
Balance, End of Year ......................................   $4,997,835   $4,948,360   $4,900,170
                                                              ==========   ==========   ==========
Premium on Common Stock:
    Balance, Beginning of Year ............................   $6,167,345   $5,912,093   $4,838,547
    Excess of market value over par value of common
      stock issued ........................................      216,374      255,252    1,073,546
                                                              ----------   ----------   ----------
Balance, End of Year ......................................   $6,383,719   $6,167,345   $5,912,093
                                                              ==========   ==========   ==========

Retained Earnings:
Balance, Beginning of Year ................................   $  884,312   $1,309,035   $2,124,055
    Add--Net income .......................................    1,588,869      817,777    1,369,288
    Deduct--
        Cash dividends declared on common stock ...........   (1,274,478)  (1,242,500)  (1,159,732)
        Common stock dividends declared ...................          --           --    (1,024,576)
                                                              ----------   ----------   ----------
Balance, End of Year ......................................   $1,198,703   $  884,312   $1,309,035
                                                              ==========   ==========   ==========

<FN>
The accompanying notes are an integral part of these statements.








































                                                       - 5 -
</TABLE>
<PAGE> 6
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                         NOTES TO FINANCIAL STATEMENTS


1. Summary of Significant Accounting Policies

    Wisconsin Southern Gas Company, Inc. (the "Company") is a public utility
engaged in purchasing, distributing, transporting and selling natural gas to a
diversified base of residential, commercial and industrial customers,
principally in portions of southeastern Wisconsin. It is subject to the
accounting and rate regulation of the Public Service Commission of Wisconsin
(PSCW). Significant accounting policies are as follows:

    Revenue Recognition--The Company accrues revenues for service rendered but
not yet billed at each month end.

    The Company is required to provide service (and grant credit) to customers
within its defined service territory and is precluded by statute from
discontinuing service to residential customers during certain periods of the
year. The Company continuously reviews its customers' credit worthiness and
requests deposits or refunds deposits based on that review.

    The Company's rates provide for recovery from all classes of customers of
the cost of gas purchased from its suppliers.

    Depreciation--Depreciation provisions are at composite straight-line
rates. The composite straight-line depreciation rate certified by the PSCW was
approximately 3.9% for 1992, 1991 and 1990.

    Utility Plant--Utility plant is stated at the original cost of
construction.

    Maintenance and repairs to property and replacements of minor items are
charged to maintenance expense. The cost of property retired plus removal
costs, less salvage, is charged to the accumulated provision for depreciation;
as a result, no profit or loss is recognized in connection with ordinary
retirements of depreciable property.

    Substantially all of the Company's utility plant is subject to a first
mortgage lien. The Company has no material leases.

    Statements of Cash Flows--The Company considers any highly liquid debt
instrument with an original maturity of three months or less at the time of
purchase to be a cash equivalent.


2. Common Stock

    As of December 31, 1992, the Company has reserved 30,537 shares of common
stock for issuance under its automatic Dividend Reinvestment and Stock
Purchase Plan.

    The Company issued a 3% common stock dividend in 1990. The weighted
average number of common shares outstanding and the earnings per share and
cash dividends per share of common stock, as presented in the Statements of
Income, have been adjusted to reflect the effects of this stock dividend. No
such common stock dividends were declared in 1991 or 1992.


                                     - 6 -
<PAGE> 7
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


    The following shares of common stock were issued:

                                                    1992      1991      1990
                                                  -------   -------   -------

 Stock dividends ................................     --       --      27,915
 Dividend Reinvestment and Stock Purchase Plan ..   9,895    9,638      7,103
                                                  -------   -------   -------
  Total shares issued ...........................   9,895    9,638     35,018
                                                  =======   =======   =======


   Total cash dividends declared by the Company were $1,274,478, $1,242,500
and $1,159,732 for 1992, 1991 and 1990, respectively. Of these amounts,
$185,437, $212,026 and $176,591 were reinvested through the Company's Dividend
Reinvestment and Stock Purchase Plan in 1992, 1991 and 1990, respectively.


3. Long-Term Debt

   Long-term debt as of December 31, consisted of the following:

                                                    1992          1991
                                                 -----------   -----------
 First Mortgage Bonds:
    6.75%, Series F, due 1992 .................  $       --    $   420,000
   9-5/8%, Series G, due 1995 .................      442,000       481,000
   8-3/8%, Series H, due 1993 .................      430,000       460,000
      11%, Series I, due 1995 .................      540,000       600,000
  12-3/4%, Series J, due 1995 .................          --        555,561
  10-1/4%, Series K, due 1998 .................    3,430,000     4,000,000
    9.47%, Series L, due 2006 .................    7,000,000     7,000,000
                                                 -----------   -----------
 Total debt ...................................   11,842,000    13,516,561
 Less--Current maturities .....................   (1,099,000)   (1,674,561)
                                                 -----------   -----------
     Net long-term debt .......................  $10,743,000   $11,842,000
                                                 ===========   ===========

    The bond indenture, as supplemented, contains restrictions on the payment
of cash dividends and certain other restrictions. At December 31, 1992, under
these provisions, none of the retained earnings were so restricted. In
addition to these restrictions, the Company follows guidelines as determined
by the PSCW for an optimum long-term capital structure, which can in turn
affect dividend policy.

   Long-term debt maturities total $1,099,000, $669,000, $1,354,000, $570,000
and $1,270,000 for the years ending December 31, 1993 through 1997,
respectively.






                                     - 7 -
<PAGE> 8
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


4. Notes Payable and Lines of Credit

   The Company normally maintains a $3 million bank line of credit to obtain
short-term borrowing flexibility, with an option to increase it to $5 million.
The Company has also arranged an additional $3.5 million line of credit to be
in effect until May 31, 1993, bringing total available lines to $8.5 million
for this period. The interest rate on these lines is the prime rate. Prior to
placement of long-term bonds in March 1991, the line was temporarily increased
to $7 million after which it was reduced back to $3 million. In accordance
with normal banking practices, unused lines of credit may generally be
withdrawn at the discretion of the lender. Certain cash balances represent
compensating balances for credit lines and bank services; however, there are
no legal restrictions as to withdrawal of these funds.

   The following information relates to short-term borrowings and lines of
credit for the years indicated:
                                            1992        1991         1990
                                         ----------  -----------  -----------
As of end of year--
  Interest rate on notes payable .......        6.0%         6.5%        10.0%
  Unused lines of credit ............... $3,600,000   $1,200,000   $1,700,000

For the year ended--
  Maximum amount of notes
   payable............................... $4,900,000   $6,900,000   $5,300,000
  Average amount of notes payable ....... $1,111,000   $1,069,000   $1,208,000
Average interest rate on notes payable ..        6.2%         9.2%       10.1%


5. Income Taxes

The Company records deferred income taxes on timing differences.

   The Company followed the deferral method of accounting for investment tax
credits whereby such credits are being restored as a reduction of income tax
expense over the useful lives of the related property.

   The effective income tax rate is computed by dividing total income tax
expense (including investment tax credit restored) by the sum of such expense
and net income. The following table reconciles the statutory
federal rate to the effective income tax rate:
                                                           1992  1991  1990
                                                           ----  ----  ----
    Statutory federal tax rate ........................... 34.0%  34.0%  34.0%
      State income taxes, net.............................  5.3    5.3    5.2
      Effects of various property timing differences
        for which deferred taxes had not been provided ... (3.5)   3.4    2.9
      Investment tax credit restored ..................... (2.0)  (3.5)  (2.3)
      Reversal of taxes provided at rates 
        greater than 34 % ................................   --     --   (3.8)
      Other, net .........................................   .4     .1   (1.4)
                                                           ----   ----   ----
         Effective income tax rate ....................... 34.2%  39.3% 34.6%
                                                           ====   ====  ====

                                     - 8 -
<PAGE> 9
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


   The following table reflects the components of income tax expense:

                                         1992         1991         1990
                                      ----------   ----------   ----------
    Current federal ................. $1,027,982   $1,224,991   $1,113,161
    Current state ...................    278,128      302,200      234,381
    Deferred ........................   (431,615)    (950,507)    (574,381)
    ITC restored ....................    (47,267)     (47,267)     (47,244)
                                      ----------   ----------   ----------
                                      $  827,228   $  529,417   $  725,917
                                      ==========   ==========   ==========

   The components of deferred income tax expense are as follows:

                                         1992         1991         1990
                                      ----------   ----------   ----------
    Property items .................. $  160,822   $  182,165   $  126,491
    Revenue recognition .............        --           --      (302,468)
    Gas costs .......................   (394,047)    (943,324)     (72,217)
    Deferred charges.................    (49,608)     (91,009)    (279,228)
    Other............................   (148,782)     (98,339)     (46,959)
                                      ----------   ----------   ----------
                                      $ (431,615)  $ (950,507)  $ (574,381)
                                      ==========   ==========   ==========

   Income tax expense is included in the Statements of Income as:

                                         1992         1991         1990
                                      ----------   ----------   ----------
    Federal and state income taxes .. $  786,229   $  447,597   $  704,817
    Other income, net .................   40,999       81,820       21,100
                                      ----------   ----------   ----------
                                      $  827,228   $  529,417   $  725,917
                                      ==========   ==========   ==========

   Certain book-tax property differences and other timing items that had not
previously been normalized are being recognized in rates over a 10-year period
that began on October 1, 1991. The remaining unrecorded deferred tax effect of
such items totalled approximately $735,000 as of December 31, 1992.

   The Financial Accounting Standards Board (FASB) issued Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109), which is
effective in 1993. SFAS 109 requires adjustments to reflect accumulated deferred
income taxes relating to tax rate changes and temporary differences for which
deferred taxes were not previously recorded (as discussed above). The Company
will reflect the initial application of the statement as a cumulative adjustment
in 1993. It is expected that the additional net deferred income tax assets will
be offset by regulatory liabilities totalling $1.6 million, which represent the
expected future revenue requirement impact of these adjustments. As such,
management does not expect the new standard to have a significant impact on the
results of future operations or financial condition.




                                     - 9 -
<PAGE> 10
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


6. Employee Benefit Plans

   The Company has two retirement plans (salaried and non-salaried) covering
substantially all employees. Benefits are based on years of service and
compensation. Contributions are intended to provide not only for benefits
attributed to service rendered to date, but also for those expected to be
earned in the future.

The following table sets forth the plans' funded status at December 31:

                                                     1992          1991
                                                  -----------   -----------
    Accumulated benefit obligations, including
     vested benefits of $10,563,065 and 
     $9,027,411, respectively .................   $10,583,005   $ 9,045,298
                                                  ===========   ===========
    Projected benefit obligation for service
     rendered to date .........................   $13,768,300   $12,332,891
    Plan assets at fair value .................    16,201,285    15,551,305
                                                  -----------   -----------
    Plan assets in excess of projected
     benefit obligation .......................    (2,432,985)   (3,218,414)
    Unrecognized gain on assets................     3,829,084     3,744,494
    Unrecognized prior service cost ...........    (1,136,214)     (223,255)
    Unrecognized net asset at January 1, 1987,
     being recognized through 2002 ............       231,439       260,046
                                                  -----------   -----------
           Accrued pension liability ..........   $   491,324   $   562,871
                                                  ===========   ===========


Net pension cost of the plans consisted of:

                                            1992         1991         1990
                                         ----------   ----------   ----------
    Service cost--benefits earned 
     during the year ..................  $  490,707   $  429,609   $  401,867
    Interest cost on projected
     benefit obligation ...............     998,665      889,846      817,291
    Actual return on plan assets ......  (1,089,149)  (4,186,038)    (209,566)
    Net amortization and deferral .....    (261,154)   3,245,808     (735,571)
    Regulatory effect of 
     accounting for pension cost.......    (139,069)    (168,609)    (274,021)
                                         ----------   ----------   ----------
           Net pension cost ...........  $      --    $  210,616   $      --
                                         ==========   ==========   ==========

    Actuarial assumptions used 
     were as follows:

        Weighted-average 
         discount rate ................        8.00%        8.00%        8.00%
        Long-term rate of
         return on assets .............        8.00%        8.00%        8.00%

                                    - 10 -
<PAGE> 11
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


   In addition to providing pension benefits, the Company provides certain
health care and life insurance benefits for retired employees. Until 
October 1, 1990, the cost of retiree health care and the cost of providing
life insurance were recognized as annual insurance premiums were incurred.
These costs totalled approximately $74,000 for 1990. In October 1990, the
Company formed two voluntary employee's beneficiary association (VEBA) trusts
to fund postretirement health and life insurance benefits. In connection with
a rate order effective October 1990, the Company began collecting amounts in
rates to fund such postretirement benefits. In 1992, 1991 and 1990,
$1,060,000, $940,000 and $224,000 were provided and expensed, for such
funding, respectively.

   The FASB has issued a statement, SFAS No. 106, which establishes accounting
and reporting standards for retirement benefits other than pensions. The new
statement requires the accrual of the expected cost of such benefits during
the employees' years of service. The assumptions and calculations involved in
determining the accrual closely parallel pension accounting requirements.

   The Company expects to prospectively adopt the standard effective 
January l, 1993 and to amortize the transition obligation to expense over a
twenty-year period. Management has engaged actuaries who have made a
preliminary review using 1992 data. Based on the actuaries' review, the
postretirement transition obligation at January 1, 1993, measured in
accordance with the new standard, is estimated to be $10.3 million. Had the
standard been adopted in 1992, the actuaries estimate that the additional
postretirement benefit cost charged to expense in 1992 would have been
approximately $758,000 (pre-tax). Management believes the effect of actual
adoption in 1993 will be similar, although it could be changed significantly
by changes in health care costs, work force demographics, interest rates, or
plan changes.

   As prescribed by the PSCW, effective January 1, 1993, the Company has
adopted SFAS 106 for accounting and ratemaking purposes.

   In November of 1992, the FASB issued Statement of Financial Accounting
Standard (SFAS) No. 112, "Employers' Accounting for Post Employment Benefits."
SFAS No. 112 establishes standards of financial accounting and reporting for
the estimated costs of benefits provided by an employer to former or inactive
employees after employment but before retirement. The impact of adoption,
which must occur no later than 1994, is not expected to be significant.

   The Company also has various deferred compensation and supplemental
retirement plans for directors and officers. Total expenses for such plans
were $251,000, $179,000, and $149,000 for 1992, 1991, and 1990, respectively.


7. Commitments and Contingencies

   The Company's 1993 planned expenditures for utility plant additions are
estimated at $4.2 million, and certain commitments have been made in
connection therewith.




                                    - 11 -
<PAGE> 12
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)


   To ensure an adequate supply of natural gas, the Company has entered into
certain long-term contracts. These contracts include a demand component
whereupon payments are required if contracted quantities are not purchased.
Certain conditions may arise that require the Company to make payments under
these demand clauses. The Company has contracts obligating purchases that
total approximately $35 million through 1996. Management believes it will meet
minimum purchase obligations under the contracts.

   The Company has hired an environmental engineering firm to perform testing
on a former manufactured gas site previously operated by the Company. Such
testing has determined that remediation work is required at the site; however,
the extent of such work is subject to approval by the Wisconsin Department of
Natural Resources. Future site remediation costs are estimated to total $3-7
million. As of December 31, 1992, the Company has recorded a liability of $3
million for future estimated site remediation costs along with a deferred
charge of $3,171,475, which includes amounts expended through December 31,
1992. Management believes all costs associated with remediation are probable
for recovery in future rates based on correspondence with the PSCW and prior
regulatory treatment by the PSCW. Under current plans, significant
expenditures will not occur until at least 1994.


8. FERC Orders 636 and 636-A

   In 1992, the Federal Energy Regulatory Commission (FERC) issued Orders 
No. 636 and No. 636-A. The 636 Orders require substantial restructuring of the
service obligations of interstate pipelines. Pipelines have initiated
proceedings to negotiate with customers all elements of restructured tariffs
to be in place by the 1993-1994 winter heating season. Among other things, the
636 Orders mandate "unbundling" of existing pipeline gas sales services and
will replace current statutory abandonment procedures, as applied to firm
transportation contracts of more than one year, with a right-of-first-refusal
mechanism. Mandatory unbundling will require pipelines to sell separately the
various components of their existing gas sales services (gathering,
transportation and storage services, and gas supply). These components are now
combined or "bundled" in gas services purchased by the Company. To address
concerns raised by utilities about reliability of service to their service
territories, the 636 Orders require pipelines to offer a "no-notice"
transportation service under which firm transporters can receive delivery of
gas up to their contractual capacity level on any day without prior
scheduling. In addition, the customer may appoint an agent, which may be the
pipeline, to rebundle the component services into a bundled service
substantially similar to existing pipeline service.

   The right-of-first-refusal mechanism contained in the 636 Orders replaces
the current abandonment procedures under which a pipeline must, before
abandoning any service, obtain prior FERC approval that discontinuance of the
service is in the public interest. The 636 Orders authorize a pipeline's
abandonment of a long-term (one year or more) transportation service to a
customer whenever the customer fails to match the highest rate and longest
term, up to a maximum of 20 years, offered to the pipeline by other customers
for the particular capacity. Further, the 636 Orders provide for a mechanism
for pipelines to recover prudently incurred transition costs associated with
the restructuring process.

                                    - 12 -
<PAGE> 13
                                                                EXHIBIT (99)-2
                     WISCONSIN SOUTHERN GAS COMPANY, INC.

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

   The FERC has initiated individual restructuring proceedings for each
interstate pipeline. Each pipeline is required to submit a proposal to bring
it into compliance with the requirements of the 636 Orders. The Company has
intervened and is participating in the pipeline proceedings, including
settlement negotiations, that are of substantial interest to the Company. The
636 Orders may have transition costs totalling up to $8.1 million; however,
such costs are expected to be recoverable in future rates.


9. Potential Business Combination

   In October 1992, the Company's Board of Directors engaged a financial
advisor to study a variety of strategic alternatives including contact with a
select group of companies to investigate their interest in a business
combination. In connection therein, the Company also entered into employment
agreements with certain of its officers and employees. These agreements, which
have terms from two to five years, outline conditions of employment and
specify severance payments which would be paid only after a change in Company
ownership occurs and certain other events take place. If such change in
ownership were to occur, the Company has the possibility of incurring costs
associated with the severance payments, as well as other vested benefits,
recognition of which could be accelerated. The maximum obligation associated
with these agreements would total $2.3 million if all employees subject to the
agreements terminated employment.

   On July 30, 1993, Wisconsin Energy Corporation ("Wisconsin Energy"),
Wisconsin Natural Gas Company ("Wisconsin Natural") and the Company entered
into a definitive agreement for the acquisition of the Company by Wisconsin
Energy through the merger of the Company into Wisconsin Natural, a wholly-
owned subsidiary of Wisconsin Energy. Subject to the receipt of various
approvals, the target date for this transaction to close is January 1, 1994.


10. Quarterly Financial Data (Unaudited)

   Seasonal factors significantly affect gas distribution utilities, and
therefore, the data presented below should not be expected to be comparable
between quarters. Quarterly data also is not necessarily indicative of the
results to be expected for an annual period.

                                First       Second       Third       Fourth
                             -----------  ----------  -----------  -----------
1992
Operating revenues ......... $16,236,972  $6,533,765  $ 4,377,210  $16,559,856
Operating income (loss) ....   2,120,470    (114,193)    (762,640)   1,562,463
Net income (loss) ..........   1,805,496    (392,692)  (1,052,575)   1,228,640
Net income (loss)
 per share .................        1.82        (.40)       (1.06)        1.24

1991
Operating revenues ......... $16,672,952  $5,537,053  $ 4,138,106  $14,335,699
Operating income (loss) ....   2,047,779    (447,603)    (847,763)   1,283,867
Net income (loss) ..........   1,762,464    (752,889)  (1,172,690)     980,892
Net income (loss)
 per share .................        1.79        (.76)       (1.19)         .99

                                    - 13 -
<PAGE> 14
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                                  STATEMENTS OF INCOME

                                       (Unaudited)
<CAPTION>
                                                  Three Months Ended               Nine Months Ended
                                                     September 30                     September 30
                                              ---------------------------     ---------------------------
                                                  1993           1992             1993          1992
                                              ------------   ------------     ------------   ------------
<S>                                           <C>            <C>              <C>            <C>    
Operating Revenues .........................  $  4,636,514   $  4,377,210     $ 32,965,685   $ 27,147,947
                                              ------------   ------------     ------------   ------------

Operating Expenses:
  Natural gas ..............................     2,605,754      2,352,240       19,717,216     15,520,376
  Operations ...............................     2,811,153      2,542,243        8,529,506      7,679,816
  Maintenance ..............................       253,600        252,945          688,862        628,741
  Depreciation .............................       451,001        420,066        1,353,005      1,260,208
  Taxes - Federal & state income (benefits).      (701,400)      (635,300)         383,050        167,640
        - Other ............................       227,184        207,656          680,780        647,530
                                              ------------   ------------     ------------   ------------
Total Operating Expenses ...................     5,647,292      5,139,850       31,352,419     25,904,311
                                              ------------   ------------     ------------   ------------

Operating Income (Loss) ....................    (1,010,778)      (762,640)       1,613,266      1,243,636
Other Income ...............................         8,779         14,357           32,216         51,658
                                              ------------   ------------     ------------   ------------
Income (Loss) Before Interest Expense ......    (1,001,999)      (748,283)       1,645,482      1,295,294
Interest Expense ...........................       286,415        304,292          891,748        935,066
                                              ------------   ------------     ------------   ------------
Net Income (Loss) ..........................  $ (1,288,414)  $ (1,052,575)    $    753,734   $    360,228
                                              ============   ============     ============   ============

Average number of common shares outstanding      1,003,392        996,457        1,002,457        994,036
                                              ============   ============     ============   ============
Earnings (Loss) per
  average share of common stock ............  $      (1.28)  $      (1.06)    $        .75   $        .36
                                              ============   ============     ============   ============
Cash dividends declared per
  common share outstanding .................  $        .32   $        .32     $        .96   $        .96
                                              ============   ============     ============   ============

Gas volumes (sales and transportation) -
  therms ...................................    12,879,747     12,704,502       73,378,748     67,750,209
                                              ============   ============     ============   ============


<FN>
The accompanying notes are an integral part of these financial statements.



























                                         - 14 -
</TABLE>
<PAGE> 15
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                                     BALANCE SHEETS

                                       (Unaudited)
<CAPTION>
                                                        September 30, 1993            December 31, 1992
                                                        ------------------            -----------------
           Assets
           ------
<S>                                                        <C>                            <C>      
Utility Plant:
  Original cost ......................................     $49,741,415                    $48,117,299
  Less - Accumulated depreciation ....................      25,326,996                     23,973,996 
                                                           -----------                    -----------
                Net plant in service .................      24,414,419                     24,143,303 
  Non-current gas in storage .........................         941,220                        941,220
                                                           -----------                    -----------
                Net utility plant ....................      25,355,639                     25,084,523
                                                           -----------                    -----------
Current Assets:
  Cash and cash equivalents ..........................         672,867                        432,161
  Accounts receivable - net ..........................       3,464,946                      9,842,565
  Natural gas in storage .............................       4,175,470                      1,939,413
  Materials and supplies .............................         876,862                        605,031
  Prepaid expenses ...................................         761,558                        744,545
  Deferred tax benefit ...............................         925,092                        869,199
                                                           -----------                    -----------
                Total Current Assets .................      10,876,795                     14,432,914
                                                           -----------                    -----------
Deferred Environmental Costs .........................       3,181,905                      3,171,475
                                                           -----------                    -----------
Deferred Charges and Other Assets ....................       1,754,836                      1,680,133
                                                           -----------                    -----------

                Total ................................     $41,169,175                    $44,369,045
                                                           ===========                    ===========

           Capitalization and Liabilities
           ------------------------------
Capitalization:
  Common stock .......................................     $ 5,016,960                    $ 4,997,835
  Premium on common stock ............................       6,498,604                      6,383,719
  Retained earnings ..................................         989,897                      1,198,703
                                                           -----------                    -----------
                Total common equity ..................      12,505,461                     12,580,257
  Preferred stock ....................................             --                             --
  Long-term debt, net ................................      10,074,000                     10,743,000
                                                           -----------                    -----------
                Total capitalization .................      22,579,461                     23,323,257
                                                           -----------                    -----------

Current Liabilities:
  Current maturities of long-term debt ...............         669,000                      1,099,000
  Notes payable ......................................       3,900,000                      4,900,000
  Accounts payable ...................................       3,849,833                      4,992,585
  Gas credits and refunds due customers ..............       1,637,987                      1,209,786
  Accrued taxes ......................................             --                         612,800
  Dividends payable ..................................         321,085                        319,861
  Accrued interest ...................................         195,853                        496,599
  Other ..............................................         635,120                        387,134
                                                           -----------                    -----------
                Total current liabilities ............      11,208,878                     14,017,765
                                                           -----------                    -----------

Other Liabilities and Credits:
  Unamortized investment tax credits .................         628,693                        663,693
  Deferred income taxes ..............................         228,255                      1,809,289
  Accrued environmental costs ........................       3,000,000                      3,000,000
  Other long-term liabilities ........................       3,523,888                      1,555,041
                                                           -----------                    -----------
                                                             7,380,836                      7,028,023
                                                           -----------                    -----------
                Total ................................     $41,169,175                    $44,369,045
                                                           ===========                    ===========
<FN>
The accompanying notes are an integral part of these balance sheets.

                                         - 15 -
</TABLE>
<PAGE> 16
<TABLE>
                                                                                                                  EXHIBIT (99)-2
                          WISCONSIN SOUTHERN GAS COMPANY, INC.

                                STATEMENTS OF CASH FLOWS

                  For the nine months ended September 30, 1993 and 1992

                                       (Unaudited)
<CAPTION>
                                                                 1993           1992
                                                              ----------     ----------
<S>                                                           <C>            <C>
Cash from Operating Activities:
  Net income                                                  $  753,734     $  360,228
  Adjustments to reconcile net income
   to cash provided by operations -
    Depreciation and amortization ........................     1,353,005      1,451,263
  Changes in -
    Accounts receivable and refunds
     due customers .......................................     6,805,820      5,494,127
    Natural gas in storage ...............................    (2,236,057)    (1,541,396)
    Accounts payable .....................................    (1,142,752)      (305,837)
    Accrued and deferred income taxes ....................      (871,131)    (1,042,058)
    Deferred charges and other assets ....................       (85,133)       291,321
    Other, net ...........................................       214,870       (282,735)
                                                              ----------     ----------
Cash Provided from Operations ............................     4,792,356      4,424,913
                                                              ----------     ----------
Cash from (used in) Investing
 Activities:
    Additions to utility plant, net ......................    (1,624,121)    (1,693,824)
                                                              ----------     ----------

Cash from (used in) Financing Activities:
  Change in notes payable ................................    (1,000,000)      (400,000)
  Payments on long-term debt .............................    (1,099,000)    (1,674,561)
  Issuance of common stock ...............................        17,710         59,225
  Dividends paid on common stock, net ....................      (846,239)      (814,797)
                                                              ----------     ----------
Cash from (used in) Financing Activities .................    (2,927,529)    (2,830,133)
                                                              ----------     ----------
Net Increase (decrease) in Cash
 and Cash Equivalents ....................................       240,706        (99,044)

Cash and Cash Equivalents:
  Beginning of Period ....................................       432,161        279,104
                                                              ----------     ----------
  End of Period ..........................................    $  672,867     $  180,060
                                                              ==========     ==========

Cash Paid:

  Interest ...............................................   $1,185,529     $1,267,900
                                                             ==========     ==========

  Income taxes ...........................................   $1,252,714     $1,250,000
                                                             ==========     ==========


<FN>
The accompanying notes are an integral part of these financial statements.


















                                         - 16 -
</TABLE>
<PAGE> 17
                                                                EXHIBIT (99)-2

                     WISCONSIN SOUTHERN GAS COMPANY, INC. 
                     ------------------------------------
                            NOTES TO FINANCIAL DATA



1.  The financial statements have been prepared without audit, pursuant to the
    rules and regulations of the Securities and Exchange Commission.  This
    report is presented generally on the same basis as Wisconsin Southern's
    annual report, Form 10-K, filed with the Commission.  Reference is also
    made to Wisconsin Southern's, Form 10-Q for the quarterly period ended
    March 31, 1993 for a discussion of the adoption of Statement of Financial
    Accounting Standard Nos. 106 and 109.

    The information furnished herein reflects all adjustments which are, in
    the opinion of management, necessary to a fair statement of the results
    for the interim periods.  Such adjustments are of a normal recurring
    nature.

    The results for interim periods are not necessarily indicative of the
    results to be expected for the year due to seasonal factors.


2.  On July 30, 1993, Wisconsin Energy, Wisconsin Natural and Wisconsin
    Southern entered into a definitive agreement for the acquisition of
    Wisconsin Southern by Wisconsin Energy through the merger of Wisconsin
    Southern into Wisconsin Natural, a wholly-owned subsidiary of Wisconsin
    Energy.  Subject to receipt of the various approvals, the target date for
    the transaction to close is January 1, 1994.

    Wisconsin Southern has entered into employment agreements with certain of
    its officers and employees.  These agreements, which have terms from two
    to five years, outline conditions of employment and specify severance
    payments which be paid only after a change in Wisconsin Southern ownership
    occurs and certain other events take place.  If such change in ownership
    were to occur, Wisconsin Southern has the possibility of incurring costs
    associated with the severance payments, as well as other vested benefits,
    recognition of which could be accelerated.  The maximum obligation
    associated with these agreements would total $2.3 million if all employees
    subject to the agreements terminated employment.


3.  Wisconsin Southern has hired an environmental engineering firm to perform
    testing on a former manufactured gas site previously operated by Wisconsin
    Southern.  Such testing has determined that remediation work is required
    at the site; however, the extent of such work is subject to approval by
    the Wisconsin Natural Department of Natural Resources.  Wisconsin Southern
    has recorded a liability of $3 million for future estimated site
    remediation costs, based upon estimates that such costs will total $3 - 7
    million in the future.  Wisconsin Southern's management believes all costs
    associated with remediation are probable for recovery in future rates
    based on correspondence with the Public Service Commission of Wisconsin
    (PSCW) and prior regulatory treatment by the PSCW.  Under current plans,
    significant expenditures will not occur until at least 1994.





                                    - 17 -



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission