MCN ENERGY GROUP INC
10-Q, 1999-08-16
NATURAL GAS DISTRIBUTION
Previous: CALLAWAY GOLF CO /CA, 10-Q, 1999-08-16
Next: MCN ENERGY GROUP INC, 10-Q, 1999-08-16

Table of Contents



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

(Mark One)

[X]

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 1999, or

[   ]

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

For the transition period from                     to                     

Commission file number 1-10070

MCN ENERGY GROUP INC.

(Exact name of registrant as specified in its charter)

Michigan

(State or other jurisdiction of
incorporation or organization)

500 Griswold Street, Detroit, Michigan

(Address of principal executive offices)
38-2820658
(I.R.S. Employer
Identification No.)

48226

(Zip Code)

Registrant’s telephone number, including area code 313-256-5500

No Changes

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

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

Yes  [X]             No  [   ]

     Number of shares outstanding of each of the registrant’s classes of common stock, as of July 30, 1999:

Common Stock, par value $.01 per share: 85,655,381




TABLE OF CONTENTS

MCN ENERGY GROUP INC. Management’s Discussion and Analysis
MCN ENERGY GROUP INC. AND SUBSIDIARIES Consolidated Statement of Financial Position (Unaudited)
MCN ENERGY GROUP INC. AND SUBSIDIARIES Consolidated Statement of Operations (Unaudited)
MCN ENERGY GROUP INC. AND SUBSIDIARIES Consolidated Statement of Cash Flows (Unaudited)
MCN ENERGY GROUP INC. AND SUBSIDIARIES Notes To The Consolidated Financial Statements
Consolidating Statements of Operations (Unaudited)
Other Information
Exhibits And Reports On Form 8-K
Signature
EXHIBIT INDEX


INDEX TO FORM 10-Q

For Quarter Ended June 30, 1999

         
Page
Number

COVER i
INDEX ii
PART I  — FINANCIAL INFORMATION
        Management’s Discussion and Analysis of Financial
Condition and Results of Operations
1
        Financial Statements 22
PART II — OTHER INFORMATION
Item 5. Other Information 44
Item 6. Exhibits and Reports on Form 8-K 48
SIGNATURE 49

ii


Table of Contents

MCN ENERGY GROUP INC.

MANAGEMENT’S DISCUSSION AND ANALYSIS

RESULTS OF OPERATIONS

Results lower due to unusual charges, partially offset by earnings from new gas sales program — MCN had a net loss for the 1999 second quarter of $86.3 million or $1.03 per share compared with a net loss of $212.6 million or $2.70 per share in the same 1998 quarter. MCN experienced a net loss in the 1999 six-and twelve-month periods of $.7 million or $.01 per share and $153.4 million or $1.91 per share, respectively, compared with a net loss of $133.7 million or $1.70 per share and $87.6 million or $1.12 per share for the same 1998 periods. As subsequently discussed, the comparability in earnings was affected by non-recurring items consisting of an accounting change and several unusual charges. The unusual charges include losses on the sale of properties, property write-downs, investment losses and restructuring charges.

                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(in Millions, Except Per Share Amounts)
Net Income (Loss)
Diversified Energy:
Before unusual charges $ (9.2 ) $ 5.1 $ (5.1 ) $ 21.3 $ (11.7 ) $ 51.4
Unusual charges (Note 2) (83.4 ) (220.4 ) (83.4 ) (220.4 ) (235.8 ) (220.4 )






(92.6 ) (215.3 ) (88.5 ) (199.1 ) (247.5 ) (169.0 )






Gas Distribution:
Before unusual charges 6.3 2.7 90.6 65.4 113.7 81.4
Unusual charges (Note 2e) (16.7 )






6.3 2.7 90.6 65.4 97.0 81.4






Total Before Accounting Change:
Before unusual charges (2.9 ) 7.8 85.6 86.7 102.0 132.8
Unusual charges (Note 2) (83.4 ) (220.4 ) (83.4 ) (220.4 ) (252.5 ) (220.4 )






(86.3 ) (212.6 ) 2.2 (133.7 ) (150.5 ) (87.6 )
Cumulative Effect of Accounting Change, Net of Taxes (Note 4) (2.9 ) (2.9 )






$ (86.3 ) $ (212.6 ) $ (.7 ) $ (133.7 ) $ (153.4 ) $ (87.6 )






Diluted Earnings (Loss) Per Share
Diversified Energy:
Before unusual charges $ (.11 ) $ .07 $ (.06 ) $ .27 $ (.15 ) $ .66
Unusual charges (Note 2) (1.00 ) (2.80 ) (1.01 ) (2.80 ) (2.94 ) (2.82 )






(1.11 ) (2.73 ) (1.07 ) (2.53 ) (3.09 ) (2.16 )






Gas Distribution:
Before unusual charges .08 .03 1.10 .83 1.42 1.04
Unusual charges (Note 2e) (.21 )






.08 .03 1.10 .83 1.21 1.04






Total Before Accounting Change:
Before unusual charges (.03 ) .10 1.04 1.10 1.27 1.70
Unusual charges (Note 2) (1.00 ) (2.80 ) (1.01 ) (2.80 ) (3.15 ) (2.82 )






(1.03 ) (2.70 ) .03 (1.70 ) (1.88 ) (1.12 )
Cumulative Effect of Accounting Change (Note 4) (.04 ) (.03 )






$ (1.03 ) $ (2.70 ) $ (.01 ) $ (1.70 ) $ (1.91 ) $ (1.12 )






1


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Excluding the non-recurring items, MCN had a net loss of $2.9 million for the 1999 quarter and earnings of $85.6 million and $102.0 million for the 1999 six-and twelve-month periods, respectively, resulting in decreases of $10.7 million, $1.1 million and $30.8 million from the corresponding 1998 periods. The comparisons reflect losses in the Diversified Energy group resulting from the decline in earnings in the Exploration & Production (E&P) segment due to the disposition of assets as well as increased financing costs. The decline in Diversified Energy’s results was partially offset by increased contributions from the Gas Distribution segment resulting from its new gas sales program and the favorable impact of more normal weather in the 1999 six-month period. Also affecting the comparability for the six-and twelve-month periods were gains recorded by the Diversified Energy group in 1998 from the sale of certain assets.

As discussed in Note 3 to the Consolidated Financial Statements included herein and in MCN’s 1998 Annual Report on Form 10-K/ A, MCN conducted a special investigation of prior years’ operations of CoEnergy Trading Company, its non-utility energy marketing subsidiary, subsequent to the issuance of its December 31, 1998 financial statements. As a result of the investigation, MCN identified that its internal control systems had been overridden and that certain transactions had not been properly accounted for. The accompanying consolidated financial statements for the 1998 periods have been restated from those originally reported to properly account for the transactions identified. The restatements result in an increase in net loss of $2.5 million or $.03 per share, $4.2 million or $.05 per share and $9.5 million or $.12 per share for the 1998 second quarter, six- and twelve-month periods, respectively. The corrections did not have an impact on the liquidity or cash flows of MCN. The financial information contained in Management’s Discussion and Analysis herein has been revised to reflect the impact of such restatement.

Strategic direction — MCN’s objective is to achieve competitive, long-term returns for its shareholders. Consistent with this objective, MCN announced in August 1999 a significantly revised strategic direction that includes: focusing on the Midwest-to-Northeast region rather than on North America; emphasizing operational efficiencies and growth through the integration of existing businesses rather than building a portfolio of diverse, non-operated energy investments; retaining its natural gas producing properties in Michigan while going forward with the sale of its other exploration and production oil and gas properties; and reducing capital investment levels to approximately $500 million in 1999 and to $300 million in 2000 and 2001.

Unusual charges — MCN recorded several unusual charges in the 1999 second quarter as well as the 1998 second and third quarters, consisting of losses on the sale of properties, property write-downs, investment losses and restructuring charges (Note  2).

2


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

A discussion of each unusual charge by segment follows:

                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(in Millions, Except Per Share
Amounts)
Unusual Charges
Diversified Energy:
Pipelines & Processing $ $ $ $ $ (89.5 ) $
Electric Power (1.6 )
Exploration & Production (83.4 ) (220.4 ) (83.4 ) (220.4 ) (138.0 ) (220.4 )
Corporate & Other (6.7 )






(83.4 ) (220.4 ) (83.4 ) (220.4 ) (235.8 ) (220.4 )
Gas Distribution (16.7 )






$ (83.4 ) $ (220.4 ) $ (83.4 ) $ (220.4 ) $ (252.5 ) $ (220.4 )






Diluted Loss Per Share $ (1.00 ) $ (2.80 ) $ (1.01 ) $ (2.80 ) $ (3.15 ) $ (2.82 )






Pipelines & Processing

Property Write-Downs: In the third quarter of 1998, MCN recorded a $133.8 million pre-tax ($87.0 million net of taxes) write-off of its coal fines project. The economic viability of the project is dependent on coal briquettes produced from six coal fines plants qualifying for synthetic fuel tax credits and MCN’s ability to utilize or sell such credits. Although the plants were in service by June 30, 1998, the date specified to qualify for the tax credits, operating delays at the plants in the 1998 third quarter have significantly increased the possibility that the Internal Revenue Service (IRS) will challenge the project’s eligibility for tax credits. In addition, there was uncertainty as to whether MCN could utilize or sell the credits. These factors led to MCN’s decision to record an impairment loss equal to the carrying value of the plants, reflecting the likely inability to recover such costs. MCN is seeking to maximize the value of its investment in the coal fines project, and in May 1999 filed a request with the IRS seeking a factual determination that its coal fines plants were in service on June 30, 1998. Management is unable to predict what action the IRS will take on its request.

In the third quarter of 1998, MCN also recorded an impairment loss of $3.9 million pre-tax ($2.5 million net of taxes) relating to an acquired out-of-service pipeline in Michigan. MCN reviewed the business alternatives for this asset and determined that its development is unlikely. Accordingly, MCN recorded an impairment loss equal to the carrying value of this asset.

Electric Power

Restructuring Charge: In the third quarter of 1998, MCN recorded a $2.5 million pre-tax ($1.6 million net of taxes) restructuring charge related to certain international power projects. The charge was incurred as a result of refocusing MCN’s strategic plan, particularly to exit certain international power projects.

Exploration & Production

Property Write-Downs: In the second quarter of 1999, MCN recognized a $52.0 million pre-tax ($33.8 million net of taxes) write-down of its gas and oil properties under the full cost method of accounting, due primarily to an unfavorable revision in the timing of production of proved gas and

3


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

oil reserves as well as reduced expectations of sales proceeds on unproved acreage. Under the full cost method of accounting as prescribed by the Securities and Exchange Commission, MCN’s capitalized exploration and production costs at June 30, 1999 exceeded the full cost “ceiling,” resulting in the excess being written off to income. The ceiling is the sum of discounted future net cash flows from the production of proved gas and oil reserves, and the lower of cost or estimated fair value of unproved properties, net of related income tax effects.

In the second and third quarters of 1998, MCN recognized write-downs of its gas and oil properties totaling $333.0 million pre-tax ($216.4 million net of taxes) and $83.9 million pre-tax ($54.6 million net of taxes), respectively. The write-downs were also the result of MCN’s capitalized exploration and production costs exceeding the full cost ceiling.

Losses on Sale of Properties: In the second quarter of 1999, MCN recognized losses from the sale of its Western and Midcontinent/ Gulf Coast E&P properties totaling $68.8 million pre-tax ($44.7 million net of taxes).

Loss on Investment: In the second quarter of 1999, MCN recognized a $7.5 million pre-tax ($4.9 million net of taxes) loss from the write-down of an investment in the common stock of an E&P company. MCN had also recognized a $6.1 million pre-tax loss ($4.0 million net of taxes) from the write-down of this investment during the second quarter of 1998. The losses were due to declines in the fair value of the securities that are not considered temporary. MCN has no carrying value in this investment after the write-downs.

Corporate & Other

Restructuring Charge: In the third quarter of 1998, MCN recorded a $10.4 million pre-tax ($6.7 million net of taxes) restructuring charge related to the corporate realignment designed to improve operating efficiencies through a more streamlined organizational structure. The realignment included cost saving initiatives expected to reduce future operating expenses.

Gas Distribution

Property Write-Downs: In the third quarter of 1998, MCN recorded a $24.8 million pre-tax ($11.2 million net of taxes and minority interest) write-down of certain gas gathering properties. An analysis revealed that projected cash flows from the gathering system were not sufficient to cover the system’s carrying value. Therefore, an impairment loss was recorded representing the amount by which the carrying value of the system exceeded its estimated fair value.

Loss on Investment: In the third quarter of 1998, MCN also recorded an $8.5 million pre-tax loss ($5.5 million net of taxes) from the write-down of an investment in a Missouri gas distribution company that MCN expects to sell in 2000. The write-down represents the amount by which the carrying value exceeded the estimated fair value of the investment.

4


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Diversified Energy

Results reflect unusual charge and reduced E&P contributions — The Diversified Energy group had a net loss of $92.6 million for the 1999 second quarter compared to a net loss of $215.3 million for the same 1998 period. Diversified Energy had net losses of $88.5 million and $247.5 million in the 1999 six- and twelve-month periods, respectively, compared to losses of $199.1 million and $169.0 million in the corresponding 1998 periods. As previously discussed, results for all 1999 and 1998 periods were impacted by the unusual charges. Excluding the unusual charges, Diversified Energy had losses of $9.2 million, $5.1 million and $11.7 million for the 1999 quarter, six- and twelve-month periods, respectively, compared to earnings of $5.1 million, $21.3 million and $51.4 million for the same 1998 periods. The results for all 1999 periods reflect the impact of lower E&P gas and oil production on operating and joint venture income as well as higher financing costs. The earnings comparisons for the six- and twelve-month periods were also affected by gains recorded in 1998 from the sale of certain assets. Additionally, Diversified Energy’s results for the 1999 six- and twelve-month periods reflect the impact of lower methanol prices and methanol production on the Pipelines & Processing segment.
                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(in Millions)
Diversified Energy Operations
Operating Revenues* $ 298.0 $ 233.2 $ 591.5 $ 505.1 $ 1,079.2 $ 1,019.1






Operating Expenses*
Property write-downs and restructuring charges (Note 2) 52.0 333.0 52.0 333.0 286.5 333.0
Other 302.3 227.0 581.8 493.8 1,077.6 986.4






354.3 560.0 633.8 826.8 1,364.1 1,319.4






Operating Loss (56.3 ) (326.8 ) (42.3 ) (321.7 ) (284.9 ) (300.3 )






Equity in Earnings of Joint Ventures 11.6 11.8 23.6 28.2 56.6 58.3






Other Income & (Deductions)*
Interest income 1.5 1.1 2.0 4.4 2.8 9.1
Interest expense (15.4 ) (11.8 ) (32.2 ) (21.7 ) (64.8 ) (34.3 )
Dividends on preferred securities of subsidiaries (10.4 ) (9.2 ) (20.7 ) (19.0 ) (38.1 ) (38.5 )
Loss on sale of E&P properties (Note 2c) (68.8 ) (68.8 ) (68.8 )
Loss on E&P investment (Note 2c) (7.5 ) (6.1 ) (7.5 ) (6.1 ) (7.5 ) (6.1 )
Other 3.8 .3 10.0 13.0 17.2 20.6






(96.8 ) (25.7 ) (117.2 ) (29.4 ) (159.2 ) (49.2 )






Loss Before Income Taxes (141.5 ) (340.7 ) (135.9 ) (322.9 ) (387.5 ) (291.2 )
Income Tax Benefit (48.9 ) (125.4 ) (47.4 ) (123.8 ) (140.0 ) (122.2 )






Net Income (Loss)
Before unusual charges (9.2 ) 5.1 (5.1 ) 21.3 (11.7 ) 51.4
Unusual charges (Note 2) (83.4 ) (220.4 ) (83.4 ) (220.4 ) (235.8 ) (220.4 )






$ (92.6 ) $ (215.3 ) $ (88.5 ) $ (199.1 ) $ (247.5 ) $ (169.0 )






*  Includes intercompany transactions

Operating and Joint Venture Income

Operating and joint venture results for the 1999 quarter, six- and twelve-month periods (excluding the unusual charges) decreased from the comparable 1998 periods by $10.7 million, $6.2 million

5


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

and $32.8 million, respectively. Results for all 1999 periods reflect reduced contributions from the Pipelines & Processing and E&P segments, partially offset by lower Corporate & Other expenses. The Electric Power segment had reduced contributions in the current quarter and six-month period. Energy Marketing had a larger loss in the current quarter and improved results in the current six-month period.

                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






Operating and Joint Venture Income (Loss)
Before Unusual Charges:
Pipelines & Processing $ 4.6 $ 6.1 $ 9.6 $ 15.6 $ 15.4 $ 31.3
Electric Power 3.9 6.9 11.4 12.4 25.0 24.7
Energy Marketing (2.3 ) (.2 ) 2.9 .3 (1.0 ) (1.2 )
Exploration & Production .2 8.1 8.2 16.9 20.3 44.0
Corporate & Other .9 (2.9 ) 1.2 (5.7 ) (1.5 ) (7.8 )






7.3 18.0 33.3 39.5 58.2 91.0
Unusual Charges (Note 2) (52.0 ) (333.0 ) (52.0 ) (333.0 ) (286.5 ) (333.0 )






$ (44.7 ) $ (315.0 ) $ (18.7 ) $ (293.5 ) $ (228.3 ) $ (242.0 )






Pipelines & Processing operating and joint venture results (excluding the write-offs recorded in the 1998 third quarter) decreased by $1.5 million, $6.0 million and $15.9 million for the 1999 quarter, six- and twelve-month periods, respectively. The 1999 quarter reflects start-up expenditures associated with new projects and a decline in the “allowance for funds used during construction” (AFUDC) associated with MCN’s 16%-owned Portland Natural Gas Transmission System, as it was placed in service in the first quarter of 1999. The 1999 six- and twelve-month periods also reflect reduced earnings from MCN’s 25%-owned methanol production business resulting from lower methanol prices as well as lower methanol volumes produced. Earnings from the methanol production business benefited from strong methanol prices during 1997 and early 1998, but prices have since weakened. Pipelines & Processing’s average methanol sales prices declined 22% for the current six-month period and 37% for the 1999 twelve-month period. Methanol production declined 5.4 million gallons for the 1999 six-month period and 6.2 million gallons for the 1999 twelve-month period due primarily to the shutdown of the methanol plant for scheduled maintenance in March 1999. Additionally, Pipelines & Processing results for the 1999 twelve-month period were impacted by $9.1 million of operating losses related to the start-up of the coal fines plants (Note 2a).

Pipelines & Processing operating and joint venture income was also affected by an increase in transportation volumes for all 1999 periods due to new gas gathering ventures and the expansion of existing pipeline projects. Volumes transported increased for the 1999 quarter, six- and twelve-month periods by 10.7 billion cubic feet (Bcf), 16.9 Bcf and 40.6 Bcf, respectively. Pipelines & Processing results were also higher in all 1999 periods due to an increase in gas processed to remove natural gas liquids (NGLs). Gas processed to remove NGLs increased 10.5 Bcf, 9.0 Bcf and 16.9 Bcf in the 1999 quarter, six- and twelve-month periods, respectively, reflecting volumes associated with the acquisition and development of additional processing facilities. Pipelines & Processing operations include an increase in gas processed to remove carbon dioxide (CO2). The volume of CO2 gas treated increased 1.7 Bcf, 2.3 Bcf and 8.0 Bcf in the 1999 quarter, six- and twelve-month periods, respectively. However, earnings were not significantly affected by these

6


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

increases, since under the terms of Pipelines & Processing’s CO2 processing contracts, revenues are not volume sensitive.

                                                     
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






Pipelines & Processing Statistics*
Methanol Produced (Million Gallons) 16.8 14.8 24.9 30.3 55.0 61.2






Transportation (Bcf) 53.0 42.3 101.1 84.2 192.4 151.8






Gas Processed (Bcf):
Carbon Dioxide Treatment 12.9 11.2 25.8 23.5 51.1 43.1
Natural Gas Liquids Removal 22.6 12.1 31.5 22.5 54.1 37.2






35.5 23.3 57.3 46.0 105.2 80.3






Includes MCN’s share of joint ventures

Pipelines & Processing has also recorded earnings from certain joint venture investments where it is allocated income based on its share of the ventures’ earnings but not less than a predetermined fixed amount. Joint venture income recorded from these investments through June 1999 was based on the fixed amount. Under the joint venture agreements, the fixed amount will be lowered or eliminated in 2000.

Pipelines & Processing has a 75% interest in an asphalt manufacturing partnership that recently completed construction of a plant designed to produce annually up to 100,000 tons of high-quality asphalt. The plant is experiencing some technical difficulties in producing economical quantities of asphalt. MCN is aggressively working to resolve the technical issues.

In 1998, MCN advanced approximately $18 million to a developer of a natural gas-based fertilizer project in the United Arab Emirates. The advance was structured as an interest bearing loan with the possibility of being converted into an equity investment in the project. Under MCN’s new strategic direction, it is no longer likely that it will make an equity interest in the project. While the advance is due in September 1999, the project is being developed slower than initially anticipated and MCN’s continuing role in the project is under negotiation.

Electric Power operating and joint venture results (excluding the restructuring charges recorded in the 1998 third quarter) decreased by $3.0 million and $1.0 million in the 1999 quarter and six-month period, respectively, and increased by $.3 million in the 1999 twelve-month period. Results for all 1999 periods were unfavorably affected by an uncollectible expense provision associated with a customer in bankruptcy. Additionally, the 1999 periods were impacted by higher start-up expenditures associated with new ventures as well as reduced contributions from MCN’s international power investments, specifically its interest in the Torrent Power Limited (TPL) venture, which holds minority interests in electric distribution companies and power generation facilities in the state of Gujarat, India. In February 1999, MCN reached an agreement to sell its 40% interest in TPL for approximately $130 million. Earnings from TPL for 1999 have been deferred due to the pending sale that is expected to be completed in August 1999. MCN does not expect to incur any significant gains or losses relating to the TPL sale.

Electric Power’s earnings comparison also was impacted by increased contributions from the 1,370 megawatt (MW) Midland Cogeneration Venture (MCV) facility reflecting an increase in MCN’s interest in the MCV partnership from 18% to 23% in June 1998. Earnings from the MCV partnership for the 1999 six-and twelve-month periods include a favorable $2.1 million pre-tax

7


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

adjustment for the resolution of a number of contract issues with the electricity purchaser. Also contributing favorably to the 1999 results were higher earnings from MCN’s 50%-owned, 123 MW Michigan Power cogeneration facility due to higher electricity capacity payments received under its long-term sales contract.

                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(Thousands of MW hours)*
Electric Power
Electricity Sales — Domestic 691.1 581.0 1,392.0 1,204.0 2,704.6 2,471.0
Electricity Sales — International 298.9 537.6 750.7 538.1






691.1 879.9 1,392.0 1,741.6 3,455.3 3,009.1






Includes MCN’s share of joint ventures

Energy Marketing operating and joint venture results decreased $2.1 million for the 1999 quarter, and improved $2.6 million and $.2 million for the 1999 six-and twelve-month periods, respectively. Results for all 1999 periods were impacted by higher costs for natural gas transportation and storage capacity, higher uncollectible expense as well as costs associated with the June 1999 dissolution of the DTE-CoEnergy joint venture.

The 1999 periods were also affected by improved margins due to an increase in total gas sales and exchange deliveries of 41.1 Bcf, 62.9 Bcf and 115.1 Bcf during the 1999 quarter, six- and twelve-month periods, respectively. The increase in gas sales is due in part to the April 1999 acquisition of existing marketing operations that significantly increased Energy Marketing’s level of sales to large commercial and industrial customers in the Midwest. The comparisons of earnings for all periods were also affected by losses associated with trading activities (Note 3). Additionally, the twelve-month period comparison was impacted by the December 1997 sale of Energy Marketing’s 25% interest in a gas storage project, that contributed $1.0 million of joint venture income in the 1998 twelve-month period.

                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(Bcf)*
Energy Marketing
Gas Sales 144.5 103.3 282.6 218.5 518.8 401.7
Exchange Gas Deliveries .1 .2 5.6 6.8 9.9 11.9






144.6 103.5 288.2 225.3 528.7 413.6






Includes MCN’s share of joint ventures

The Washington 10 storage project, for which MCN markets 100% of the 42 Bcf of storage capacity, was completed and placed into operation in July 1999. Completion of the storage field in time for the 1999-2000 winter heating season enhances Energy Marketing’s ability to offer a reliable gas supply during peak winter months.

Exploration & Production operating and joint venture results (excluding the unusual charges recorded in the 1999 second quarter, 1998 second quarter and the 1998 third quarter) decreased by $7.9 million, $8.7 million and $23.7 million for the 1999 quarter, six- and twelve-month periods, respectively. These results reflect a decline in overall gas and oil production of 7.6 billion cubic feet equivalent (Bcfe) in the 1999 quarter, 10.9 Bcfe in the 1999 six-month period and 17.7 Bcfe in the 1999 twelve-month period. The decrease in gas and oil production is due primarily to the sale of MCN’s Western properties in April 1999. Gas and oil production in future 1999 periods will also be

8


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

lower than the comparable 1998 periods due to the expected sale of other non-Michigan E&P properties by the end of 1999.

E&P results for all 1999 periods were also impacted by an increase in production-related expenses and variations in gas and oil sales prices. Production expenses increased per thousand cubic feet (Mcf) equivalent by $.22, $.09 and $.11 for the 1999 quarter, six- and twelve-month periods, respectively. Gas prices increased by $.19 per Mcf in the 1999 second quarter, by $.16 per Mcf in the current six-month period and by $.13 per Mcf in the 1999 twelve-month period. Oil prices increased by $.55 per barrel (Bbl) in the 1999 quarter, but declined by $1.21 per Bbl and $3.02 per Bbl in the current six- and twelve-month periods, respectively. The impact of fluctuations in natural gas and oil sales prices on E&P operating and joint venture income was mitigated by hedging with swap and futures agreements, as discussed in the “Risk Management Strategy” section that follows.

                                                 
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






Exploration & Production Statistics
Gas Production (Bcf) 15.7 20.6 35.3 41.1 76.2 81.1
Oil Production (million Bbl) .3 .8 .8 1.6 1.5 3.7
Gas and Oil Production (Bcf equivalent) 17.6 25.2 40.0 50.9 85.4 103.1
Average Gas Selling Price (per Mcf) $ 2.18 $ 2.07 $ 1.99 $ 2.09 $ 2.02 $ 2.23
Effect of Hedging (per Mcf) .01 (.07 ) .20 (.06 ) .09 (.25 )






Overall Average Gas Sales Price (per Mcf) $ 2.19 $ 2.00 $ 2.19 $ 2.03 $ 2.11 $ 1.98






Average Oil Sales Price (per Bbl) $ 12.94 $ 10.49 $ 11.38 $ 11.83 $ 10.86 $ 14.07
Effect of Hedging (per Bbl) .44 2.34 .58 1.34 .92 .73






Overall Average Oil Sales Price (per Bbl) $ 13.38 $ 12.83 $ 11.96 $ 13.17 $ 11.78 $ 14.80






Risk management strategy — MCN manages commodity price risk by utilizing futures, options and swap contracts to more fully balance its portfolio of gas and oil supply and sales agreements. In late 1998, MCN began entering into offsetting positions for existing hedges of gas and oil production from properties that have been or were expected to be sold in 1999. MCN’s risk management strategy is being revised to reflect the change in its business that will result from its new strategic direction as previously discussed. Additionally, as a result of the special investigation, MCN is taking additional steps to ensure compliance with risk management policies that are periodically reviewed by the Board of Directors.

Corporate & Other operating and joint venture results (excluding the restructuring charges recorded in the 1998 third quarter) improved $3.8 million, $6.9 million and $6.3 million for the 1999 quarter, six- and twelve-month periods, respectively. These improvements reflect adjustments that reduce or eliminate accruals for employee incentive awards that are based on MCN’s operating or stock price performance.

Other Income and Deductions

Other income and deductions for the 1999 quarter, six- and twelve-month periods reflect unfavorable changes of $71.1 million, $87.8 and $110.0 million, respectively. The comparability of other income and deductions for all periods is affected by unusual charges consisting of losses from the sale of E&P properties and the write-down of an E&P investment. Other income and deductions for all 1999 periods reflect higher interest expense due to an increase in borrowings required to finance capital investments in the Diversified Energy group. The 1999 six- and twelve-month periods

9


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

include lower interest income due to the collection in March 1998 of a $46 million advance made to a Philippine independent power producer. Other income in the 1999 periods includes a $3.1 million pre-tax gain recorded in the 1999 second quarter from the sale of a pipeline facility. Other income in the 1998 six- and twelve-month periods includes $9.9 million of pre-tax gains recorded in the 1998 first quarter from the sale of certain gas sales contracts and a 50% interest in the 30 MW Ada cogeneration facility. Other income for the 1998 twelve-month period includes a $3.2 million pre-tax gain from the December 1997 sale of Diversified Energy’s 25% interest in a gas storage project.

Income Taxes

The variations in income taxes for all 1999 periods reflect fluctuations in pre-tax results. Income tax comparisons were also affected by tax credits and stock-related tax benefits recorded in 1998, as well as the generation of foreign income in 1998 that was not subject to U.S. or foreign tax provisions.

Outlook

MCN’s new strategic direction emphasizes achieving operational efficiencies and growth through integration of existing businesses. MCN will continue pursuing new pipeline, electric power and energy marketing ventures, with an emphasis on operating projects that enhance MCN businesses within the Midwest-to-Northeast corridor. MCN will continue to manage and seek to maximize the value of existing ventures outside the target region.

To achieve the operating efficiencies expected from the new strategic direction, MCN is working to reorganize its Diversified Energy group into the segments detailed below. Financial information beginning by year-end 1999 will be presented based on these new segments.

•  Midstream & Supply develops and manages MCN’s gas producing, gathering, processing, storage and transmission facilities within the Midwest-to-Northeast target region. It also integrates all of MCN’s gas supply functions, including purchasing the commodity itself and aggregating the transportation and storage capacity required to deliver the gas to the Gas Distribution, Energy Marketing and Power segments and other, non-affiliated wholesale customers.
 
•  Energy Marketing consists of MCN’s non-regulated marketing activities to industrial, commercial and residential customers, both inside and outside the Gas Distribution segment’s service area. Energy Marketing also will provide full-service energy solutions to business customers.
 
•  Power develops and manages independent electric power projects.
 
•  Energy Holdings manages and seeks to maximize the value of existing ventures outside MCN’s target region. It primarily consists of gas gathering and processing investments in major U.S. producing basins.

10


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Gas Distribution

Results reflect earnings from new gas sales program — Gas Distribution’s earnings were $6.3 million and $90.6 million for the 1999 second quarter and six-month period, respectively, resulting in increases of $3.6 million and $25.2 million from the comparable 1998 periods. Earnings for the 1999 twelve-month period were $97.0 million, which included $16.7 million of unusual charges. Excluding the unusual charges, earnings for the 1999 twelve-month period were $113.7 million, an increase of $32.3 million over the corresponding 1998 period. Earnings for all 1999 periods reflect contributions from the new gas sales program as subsequently discussed. The 1999 six-month period also reflects the impact of more favorable weather.
                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(in Millions)
Gas Distribution Operations
Operating Revenues*
Gas sales $ 135.6 $ 126.0 $ 578.6 $ 499.0 $ 918.6 $ 929.1
End user transportation 23.4 18.3 50.2 43.3 89.2 82.7
Intermediate transportation 13.9 15.9 28.6 33.8 58.0 60.9
Other 19.6 15.1 44.8 34.6 77.5 61.9






192.5 175.3 702.2 610.7 1,143.3 1,134.6
Cost of Sales 65.7 58.8 321.4 279.5 504.0 529.8






Gross Margin 126.8 116.5 380.8 331.2 639.3 604.8






Other Operating Expenses*
Operation and maintenance 67.7 62.8 138.2 125.9 268.9 266.8
Depreciation, depletion and amortization 25.1 23.6 50.0 46.3 97.5 98.4
Property and other taxes 12.9 14.1 31.5 31.6 55.9 58.8
Property write-down (Note 2e) 24.8






105.7 100.5 219.7 203.8 447.1 424.0






Operating Income 21.1 16.0 161.1 127.4 192.2 180.8






Equity in Earnings of Joint Ventures .6 (.1 ) 1.0 .4 1.6 1.0






Other Income and (Deductions)*
Interest income .8 1.0 1.8 2.0 5.5 4.2
Interest expense (12.7 ) (12.6 ) (26.5 ) (28.0 ) (56.0 ) (55.0 )
Investment loss (Note 2e) (8.5 )
Minority interest (.2 ) (.5 ) (.5 ) (1.2 ) 6.4 (2.2 )
Other (.3 ) .6 .1 .7 (.7 ) 1.2






(12.4 ) (11.5 ) (25.1 ) (26.5 ) (53.3 ) (51.8 )






Income Before Income Taxes 9.3 4.4 137.0 101.3 140.5 130.0
Income Taxes 3.0 1.7 46.4 35.9 43.5 48.6






Net Income
Before unusual charges 6.3 2.7 90.6 65.4 113.7 81.4
Unusual charges (Note 2e) (16.7 )






$ 6.3 $ 2.7 $ 90.6 $ 65.4 $ 97.0 $ 81.4






*  Includes intercompany transactions

Gross Margin

Gross margin (operating revenues less cost of sales) increased $10.3 million, $49.6 million and $34.5 million in the 1999 quarter, six- and twelve-month periods, respectively. The increase is due primarily to margins generated under MichCon’s new three-year gas sales program, which is part of

11


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

its Regulatory Reform Plan (Note 5a). Under the gas sales program that began in January 1999, MichCon’s gas sales rates include a gas commodity component that is fixed at $2.95 per Mcf. As part of its gas acquisition strategy, MichCon has entered into fixed-price contracts at costs below $2.95 per Mcf for a substantial portion of its expected gas supply requirements through 2001. This strategy is likely to continue producing favorable margins in each of the three years.

Gross margins for the 1999 six-month period also reflect higher gas sales resulting from colder weather compared to the same 1998 period. Additionally, gross margins for all 1999 periods reflect revenues from the continued growth in other gas-related services as well as revenues and cost of sales associated with the three heating and cooling firms acquired in October 1998.

Gas Distribution’s operations are seasonal, with gross margins and earnings concentrated in the first and fourth quarters of each calendar year. By the end of the first quarter, the heating season is largely over, and Gas Distribution typically incurs substantially reduced gross margins and earnings in the second quarter and losses in the third quarter. The seasonal nature of Gas Distribution’s operations is expected to be more pronounced as a result of MichCon’s new gas sales program.

                                                     
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






Effect of Weather on Gas Markets and Earnings
Percent Warmer Than Normal (21.4 )% (24.8 )% (7.8 )% (20.1 )% (11.6 )% (12.9 )%
Decrease From Normal in:
Gas Markets (Bcf) (5.3 ) (6.1 ) (10.4 ) (25.3 ) (25.4 ) (26.2 )
Net Income (Millions) $ (5.1 ) $ (5.3 ) $ (10.3 ) $ (22.0 ) $ (23.7 ) $ (22.8 )
Diluted Earnings Per Share $ (.06 ) $ (.07 ) $ (.13 ) $ (.28 ) $ (.29 ) $ (.29 )

Gas sales and end user transportation revenues in total increased by $14.7 million and $86.5 million for the 1999 quarter and six-month period, respectively, and decreased by $4.0 million for the 1999 twelve-month period. Revenues were affected by fluctuations in gas sales and end user transportation deliveries that increased by .1 Bcf and 12.7 Bcf in the current quarter and six-month period, respectively, and decreased by .2 Bcf in the 1999 twelve-month period. The fluctuations in gas sales and end user transportation deliveries were due primarily to weather, which was colder in all the 1999 periods compared to the corresponding 1998 periods. The effect of more favorable weather on deliveries in the 1999 twelve-month period was more than offset by a decrease in end user transportation deliveries as a result of the temporary shut-down of an industrial customer’s plant.

Revenues were also impacted by variations in the cost of the gas commodity component of gas sales rates. As previously discussed, this gas commodity component was fixed under MichCon’s new gas sales program at $2.95 per Mcf beginning in January 1999. Prior to 1999, MichCon’s sales rates were set to recover all of its reasonably and prudently incurred gas costs. The gas commodity component of MichCon’s sales increased $.20 per Mcf (7%) and $.18 per Mcf (6%) for the 1999

12


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

quarter and six-month period, respectively, and decreased $.12 per Mcf (4%) for the 1999 twelve-month period.

                                                   
Quarter 6 Months 12 Months



1999 1998 1999 1998 1999 1998






(Bcf)
Gas Distribution
Gas Sales 24.1 24.7 116.6 104.7 184.1 183.9
End User Transportation 31.8 31.1 74.4 73.6 141.1 141.5






55.9 55.8 191.0 178.3 325.2 325.4
Intermediate Transportation* 135.0 148.4 262.4 296.8 503.1 601.2






190.9 204.2 453.4 475.1 828.3 926.6






Includes intercompany volumes

Additionally, gas sales and end user transportation revenues in total were impacted by MichCon’s three-year customer choice program, which is also part of its Regulatory Reform Plan. Under the customer choice program that began in April 1999, approximately 70,000 or 6% of its customers are purchasing natural gas from suppliers other than MichCon. However, MichCon continues to transport and deliver the gas to the customers’ premises at prices that maintain its previously existing sales margins on these services. MichCon’s customers who have chosen to purchase their gas from other suppliers are reflected as end user transportation customers rather than gas sales customers. Accordingly, gas sales revenues have decreased, partially offset by an increase in end user transportation revenues, resulting in a net decrease in total operating revenues due to the gas commodity component included in gas sales rates.

Intermediate transportation revenues decreased $2.0 million, $5.2 million and $2.9 million in the 1999 quarter, six- and twelve-month periods, respectively. Intermediate transportation revenues reflect lower off-system volumes of 13.4 Bcf, 34.4 Bcf and 98.1 Bcf in the 1999 quarter, six-and twelve-month periods, respectively. A significant portion of the volume decrease was for customers who pay a fixed fee for intermediate transportation capacity regardless of actual usage. Although volumes associated with these fixed-fee customers may vary, the related revenues are not affected. The decrease in intermediate transportation revenues for all 1999 periods is due in part to an adjustment in 1998 of revenues related to fees generated from tracking the transfer of gas title on MichCon’s transportation system. The decrease for all 1999 periods is also due to customers shifting volumes from a higher rate to a lower rate transportation route.

Other operating revenues increased $4.5 million, $10.1 million and $15.6 million in the 1999 quarter, six-and twelve-month periods, respectively. The improvements are due to an increase in facility development and appliance maintenance services, late payment fees and other gas-related services. Additionally, all 1999 periods reflect revenues from the acquisition of three heating and cooling firms in October 1998.

Cost of Sales

Cost of sales is affected by variations in gas sales volumes and the cost of purchased gas as well as related transportation costs. Under the Gas Cost Recovery (GCR) mechanism that was in effect through December 1998 (Note 5b), MichCon’s sales rates were set to recover all of its reasonably and prudently incurred gas costs. Therefore, fluctuations in cost of gas sold had little effect on gross margins. Under MichCon’s new gas sales program, the gas commodity component of its sales rates

13


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

is fixed. Accordingly, beginning in January 1999, changes in cost of gas sold directly impact gross margins and earnings.

Cost of sales increased $6.9 million and $41.9 million in the 1999 quarter and six-month period, respectively, and decreased $25.8 million in the 1999 twelve-month period. The increase in the current quarter and six-month period was due primarily to higher weather-driven gas sales volumes. Cost of sales was also impacted by a decrease in average prices paid for gas of $.05 per Mcf (2%) in the 1999 six-month period and $.27 per Mcf (9%) in the current twelve-month period. Prices paid for gas sold in the 1999 second quarter increased by $.01 per Mcf. Additionally, all 1999 periods reflect cost of sales associated with the operations of the three heating and cooling firms acquired in October 1998.

Other Operating Expenses

Operation and maintenance expenses increased $4.9 million, $12.3 million and $2.1 million in the 1999 quarter, six- and twelve-month periods, respectively. The increases are due in part to additional computer system support costs associated with MichCon’s new customer information system as well as advertising costs associated with MichCon’s new gas sales program. Additionally, the 1999 quarter increase reflects higher uncollectible gas accounts expense due to higher gas sales revenues. The increase in the 1999 twelve-month period was tempered due to lower employee benefit costs, primarily pension and retiree healthcare costs, as well as lower uncollectible gas accounts expense. The 1998 six- and twelve-month periods benefited from an interstate pipeline company refund.

Depreciation and depletion increased $1.5 million and $3.7 million in the 1999 quarter and six-month period, respectively, and decreased $.9 million in the 1999 twelve-month period. Depreciation on higher plant balances impacted all 1999 periods. Additionally, the twelve-month period comparison reflects the effect of lower depreciation rates for MichCon’s utility property, plant and equipment that became effective in January 1998.

Property and other taxes decreased $1.2 million, $.1 million and $2.9 million in the 1999 quarter, six- and twelve-month periods, respectively. The improvement in all 1999 periods is attributable to lower property taxes. The 1999 quarter and twelve-month periods were also impacted by lower Michigan Single Business Tax resulting from an increase in capital acquisitions deductions.

Property write-down of $24.8 million in the 1999 twelve-month period represents the impairment of a Michigan gas gathering system (Note 2e).

Equity in Earnings of Joint Ventures

Equity in earnings of joint ventures increased $.7 million in the 1999 quarter and $.6 million in both the 1999 six- and twelve-month periods. The improvement is due to losses recorded in the 1998 periods from Gas Distribution’s 47.5% interest in a Missouri gas distribution company. The investment was written down to fair value in the third quarter of 1998, and no additional losses have since been recorded as a result of the expected sale of the investment in 2000.

Other Income and Deductions

Other income and deductions changed unfavorably by $.9 million and $1.5 million in the 1999 quarter and twelve-month period, respectively, and changed favorably by $1.4 million in the current six-month period. All 1998 periods were impacted by gains from the sale of property. The 1999 quarter and twelve-month period include slightly higher interest costs. Other income and deductions

14


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

in the 1999 twelve-month period also reflect an unusual charge to write down the investment in a small natural gas distribution company located in Missouri (Note 2e). Also impacting other income and deductions in the 1999 twelve-month period was a change in minority interest reflecting the joint venture partners’ share of the write-down of the Michigan gas gathering properties (Note 2e).

Income Taxes

Income taxes for all 1999 periods were impacted by an increase in pre-tax earnings. Income tax comparisons for the 1999 six- and twelve-month periods were also affected by the favorable resolution of prior years’ tax issues as well as the flow-through effect of certain book-to-tax temporary differences. The 1998 six- and twelve-month periods include stock-related tax benefits.

Outlook

Gas Distribution’s strategy is to aggressively expand its role as the preferred provider of natural gas and high-value energy services within Michigan. Accordingly, Gas Distribution’s objectives are to increase revenues and control costs in order to deliver strong shareholder returns and provide customers with high-quality service at competitive prices.

Gas Distribution has begun, and plans to continue capitalizing on opportunities resulting from the gas industry restructuring. MichCon is currently implementing its Regulatory Reform Plan, which includes a comprehensive experimental three-year customer choice program which is designed to offer all sales customers added choices and greater price certainty. Beginning April 1, 1999, a limited number of customers have the option of purchasing natural gas from suppliers other than MichCon. However, MichCon will continue to transport and deliver the gas to the customers’ premises at prices that maintain its previously existing sales margins on these services. The Plan also suspended the GCR mechanism for customers who continue to purchase gas from MichCon and fixed the gas commodity component of MichCon’s sales rates at $2.95 per Mcf for the three-year period that began in January 1999. The suspension of the GCR mechanism allows MichCon to profit from its ability to purchase gas at less than $2.95 per Mcf. Also beginning in 1999, an income sharing mechanism allows customers to share in profits when actual returns on equity from utility operations exceed predetermined thresholds. The impact of weather and expenses incurred in the second half of 1999 will determine the actual amount of profits, if any, to be shared with customers.

Gas Distribution also plans to grow revenues and earnings by offering a variety of energy-related services, which include appliance maintenance. Growth in revenues is expected from the three heating and cooling firms acquired in October 1998 that have been integrated under MichCon Home Services, which is expanding its customer base and range of services.

Changes in Accounting

In the 1999 first quarter, MCN adopted Statement of Position (SOP) 98-5, “Reporting on the Costs of Start-up Activities” issued by the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants. SOP 98-5 requires start-up and organizational costs to be expensed as incurred. This change in accounting principle resulted in the write-off of start-up and organization costs capitalized as of December 31, 1998. The cumulative effect of the change was to decrease earnings by $2.9 million for the 1999 six- and twelve-month periods.

In the 1999 first quarter, MCN adopted the Emerging Issues Task Force consensus on Issue No. 98-10, “Accounting for Energy Trading and Risk Management Activities” (EITF 98-10). EITF 98-10 requires all energy trading contracts to be recognized in the balance sheet as either

15


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

assets or liabilities measured at their fair value, with changes in fair value recognized in earnings. Adoption of EITF 98-10 did not have a material impact on MCN’s financial statements.

CAPITAL RESOURCES AND LIQUIDITY

                   
6 Months

1999 1998


(in Millions)
Cash and Cash Equivalents
Cash Flow Provided From (Used For):
Operating activities $ 290.9 $ 275.2
Financing activities (249.3 ) 62.1
Investing activities (38.6 ) (295.8 )


Net Increase in Cash and Cash Equivalents $ 3.0 $ 41.5


Operating Activities

MCN’s cash flow from operating activities increased $15.7 million during the 1999 six-month period as compared to the same 1998 period. The increase was due primarily to increased earnings, after adjusting for non-cash items (depreciation, unusual charges and deferred taxes), partially offset by higher working capital requirements.

Financing Activities

MCN’s cash flow related to financing activities decreased $311.4 million during the 1999 six-month period compared to the same 1998 period. The change primarily reflects lower debt issuances and higher debt repayments, partially offset by an increase in equity issuances, in the 1999 six-month period. A summary of MCN’s significant financing activities and financing plans during 1999 follows.

Prior to mid-February 1999, MCN issued new shares of common stock pursuant to its Dividend Reinvestment and Stock Purchase Plan and various employee benefit plans. MCN generated $.2 million in the 1999 six-month period and $10.4 million in the same 1998 period from common stock issuances under these plans. Beginning in mid-February 1999, shares issued under these plans are being acquired by MCN through open market purchases.

MCN’s 5,865,000 of Preferred Redeemable Increased Dividend Equity Securities (Enhanced PRIDES) matured in April 1999. Each security represented a contract to purchase one share of MCN common stock. Upon conversion of the Enhanced PRIDES, MCN received cash proceeds totaling approximately $135.0 million. The proceeds were used to repay a $130.0 million medium-term note of Diversified Energy that came due in May 1999.

In March 1999, MCN entered into a $150 million revolving credit agreement that expires in October 1999. Borrowings under the credit agreement will be used to fund capital investments and for general corporate purposes. There was $40 million outstanding under this credit agreement at June 30, 1999.

Diversified Energy

The Diversified Energy group maintains credit lines that allow for borrowings of up to $200 million under a 364-day revolving credit facility and up to $200 million under a three-year revolving credit facility. These facilities support Diversified Energy’s commercial paper program, which is used to

16


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

finance capital investments and to finance Energy Marketing’s working capital requirements. The 364-day facility was renewed in July 1999. During the first six months of 1999, Diversified Energy’s commercial paper and bank borrowings outstanding increased by $112.1 million, leaving borrowings of $337.8 million outstanding under this program at June 30, 1999.

MCN received approximately $165 million in April 1999 from the sale of its Western E&P properties and approximately $65 million in August 1999 from the sale of its Midcontinent/ Gulf Coast E&P properties. Proceeds from the sales were used to repay outstanding debt at the MCN Corporate and Diversified Energy levels. Proceeds from the sale of additional non-Michigan E&P properties are expected by the end of 1999 and will be used to repay outstanding borrowings and for general corporate purposes.

MCN repaid $80 million of medium-term notes and $130 million of medium-term notes that came due in February 1999 and May 1999, respectively.

Gas Distribution

Cash and cash equivalents normally increase and short-term debt is reduced in the first part of each year as gas inventories are depleted and funds are received from winter heating sales. During the latter part of the year, cash and cash equivalents normally decrease as funds are used to finance increases in gas inventories and customer accounts receivable. To meet its seasonal short-term borrowing needs, MichCon normally issues commercial paper that is backed by credit lines with several banks. MichCon has established credit lines that allow for borrowings of up to $150 million under a 364-day revolving credit facility and up to $150 million under a three-year revolving credit facility. The 364-day facility was renewed in July 1999. During the first six months of 1999, MichCon repaid $194.1 million of commercial paper, leaving borrowings of $24.3 million outstanding under this program at June 30, 1999.

During the 1999 quarter, MichCon issued approximately $110 million of debt (Note 9) and repaid $50 million of first mortgage bonds.

Investing Activities

MCN’s cash used for investing activities decreased $257.2 million in the 1999 six-month period as compared to the same 1998 period. The decrease was due primarily to lower capital investments and proceeds from the sale of property and investments.

17


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Capital investments equaled $263.8 million in the 1999 six-month period compared to $443.7 million for the same period in 1998. The 1999 investments include significantly lower levels of investments in E&P properties, pipeline and processing ventures and gas distribution facilities.

                   
6 Months

1999 1998


(in Millions)
Capital Investments
Consolidated Capital Expenditures:
Diversified Energy $ 104.5 $ 202.5
Gas Distribution 58.4 75.2


162.9 277.7


MCN’s Share of Joint Venture Capital Expenditures:(1)
Pipelines & Processing 51.1 94.3
Energy Marketing, Gas Storage & Electric Power 15.1 11.9
Other .1 .5


66.3 106.7


Acquisitions:(2) 34.6 59.3


Total Capital Investments $ 263.8 $ 443.7


(1)  A portion of joint venture capital expenditures is financed with joint venture debt

(2)  Includes MCN’s share of certain debt existing at the date of acquisitions

Total capital investments were partially funded from the sale of certain E&P properties and joint venture investments that totaled approximately $200 million in the 1999 six-month period.

Outlook

1999 capital investments to approximate $500 million — MCN’s new strategic direction is to grow in its targeted region by investing in energy-related projects. For 1999, MCN anticipates investing approximately $500 million, of which 70% is expected to be within the Diversified Energy group.

The proposed level of investments for 2000 and each of the next several years will approximate $300 million and is expected to be financed primarily with internally generated funds. No issuance of incremental equity securities is expected for the next few years. It is management’s opinion that MCN and its subsidiaries will have sufficient capital resources to meet anticipated capital and operating requirements.

YEAR 2000

As discussed in MCN’s 1998 Annual Report on Form 10-K/ A, MCN has implemented a corporate-wide, four-phase Year 2000 approach consisting of: i) inventory — identification of the components of MCN’s systems, equipment and facilities; ii) assessment — assessing Year 2000 readiness and prioritizing the risks of items identified in the inventory phase; iii) remediation — upgrading, repairing and replacing non-compliant systems, equipment and facilities; and iv) testing — verifying items remediated. MCN is on schedule to have its mission-critical business systems, and measurement and control systems (including embedded microprocessors) Year 2000 ready as detailed below. The extension of the program reflects MCN’s determination that additional testing and remediation is appropriate for some critical business and control systems for both MCN and its partners and vendors. The decision to retain the Michigan E&P properties has also made it

18


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

necessary to extend the testing timeline for a few business systems. The estimated completion status of these systems and the projected status for the future follows:

                                   
Inventory Assessment Remediation Testing




Business Systems:
June 30, 1999 100 % 100 % 90 % 80 %
September 30, 1999 100 % 100 % 100 % 98 %
November 30, 1999 100 % 100 % 100 % 100 %
Measurement and Control Systems:
June 30, 1999 100 % 100 % 98 % 98 %
September 30, 1999 100 % 100 % 100 % 100 %

Costs associated with the Year 2000 issue are not expected to have a material adverse effect on MCN results of operation, liquidity and financial condition. The total costs are estimated to be between $5 million and $6 million, of which approximately $4.2 million was incurred through June 1999. This estimate does not include MCN’s share of Year 2000 costs that may be incurred by partnerships and joint ventures. The anticipated costs are not higher due in part to the ongoing replacement of significant old systems. New systems in process of being installed, as well as those installed over the past few years, are Year 2000 ready. These systems were necessary to maintain a high level of customer satisfaction and to respond to changes in regulation and increased competition within the energy industry.

MCN anticipates a smooth transition to the Year 2000. However, the failure to correct a material Year 2000 problem could result in an interruption in or a failure of certain business activities and operations. Such interruptions or failures could have a material adverse effect on MCN’s results of operations, liquidity and financial condition. Due to the uncertainty inherent in the Year 2000 issue, resulting in part from the uncertainty of the Year 2000 readiness of key partners, operators, suppliers and government agencies, MCN cannot certify that it will be unaffected by Year 2000 complications.

In order to reduce its Year 2000 risk, MCN is developing contingency plans for mission-critical processes in the event of a Year 2000 complication. Contingency plans for several essential gas transmission facilities continue to be tested under a “power outage” scenario and have achieved excellent results. Contingency plans will continue to be refined throughout 1999 as MCN works with partners, operators, suppliers and governmental agencies.

MARKET RISK INFORMATION

As discussed in MCN’s 1998 Annual Report on Form 10-K/ A, MCN manages commodity price and interest rate risk through the use of various derivative instruments and limits the use of such instruments to hedging activities. A discussion and analysis of the events and factors that have changed MCN’s commodity price, interest rate and foreign currency risk during the 1999 six-month period follows.

Commodity Price Risk

Natural gas and oil futures, options and swap agreements are used to manage Diversified Energy’s exposure to the risk of market price fluctuations on gas sale and purchase contracts, gas and oil production and gas inventories. MCN has entered into offsetting positions for existing hedges of E&P’s gas and oil production from properties that have been or were expected to be sold in 1999. As

19


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

a result of entering into the offsetting positions, as well as changes in commodity prices that occurred during the 1999 six-month period, there have been significant changes in the outcome of the sensitivity analysis performed for commodity price risk at June 30, 1999 as compared to December 31, 1998.

A sensitivity analysis calculates the change in fair values of MCN’s natural gas and oil futures and swap agreements given a hypothetical 10% increase or decrease in commodity prices utilizing applicable forward commodity rates in effect at the end of the reporting period.

The results of the sensitivity analysis calculations follow:

                                 
June 30, 1999 December 31, 1998


Assuming Assuming Assuming Assuming
a 10% a 10% a 10% a 10%
Increase in Decrease in Increase in Decrease in
Commodity Commodity Commodity Commodity
Prices Prices Prices Prices




(in Millions)
Commodity Price Sensitive:*
Swaps: Pay fixed/receive variable $ 85.2 $ (85.2 ) $ 53.6 $ (53.6 )
        Pay variable/receive fixed $ (76.6 ) $ 76.6 $ (54.0 ) $ 54.0
Futures: Longs $ 6.3 $ (6.3 ) $ 1.9 $ (1.9 )
         Shorts $ (7.4 ) $ 7.4 $ (.1 ) $ .1

Includes only the risk related to the derivative instruments that serve as hedges and does not include the related underlying hedged item.

Interest Rate Risk

MCN is subject to interest rate risk in connection with the issuance of variable and fixed-rate debt and preferred securities. In order to manage interest costs and risk, MCN uses interest rate swap agreements to exchange fixed and variable-rate interest payment obligations over the life of the agreements without exchange of the underlying principal amounts. During the 1999 six-month period, there have not been any events or factors that have caused any significant changes to MCN’s interest rate risk.

Foreign Currency Risk

MCN is subject to foreign currency risk as a result of its investments in foreign joint ventures, which are located in India, Nepal and United Arab Emirates. During August 1999, MCN expects to complete the sale of its interest in TPL that is located in India for approximately $130 million. This sale will significantly reduce MCN’s foreign currency risk.

NEW ACCOUNTING PRONOUNCEMENTS

Derivative and Hedging Activities — In June 1998, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards (SFAS) No. 133, “Accounting for Derivative Instruments and Hedging Activities,” effective for fiscal years beginning after June 15, 1999. In June 1999, the FASB issued SFAS No. 137, “Accounting for Derivative Instruments and Hedging Activities — Deferral of the Effective Date of FASB Statement No. 133.“ SFAS No. 137 changes the effective date of SFAS No. 133 to fiscal years beginning after June 15, 2000.

SFAS No. 133 requires all derivatives to be recognized in the balance sheet as either assets or liabilities measured at their fair value and sets forth conditions in which a derivative instrument may

20


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

be designated as a hedge. The Statement requires that changes in the fair value of derivatives be recognized currently in earnings unless specific hedge accounting criteria are met. Special accounting for qualifying hedges allows a derivative’s gains and losses to be recorded to other comprehensive income or to offset related results on the hedged item in earnings.

MCN manages commodity price risk and interest rate risk through the use of various derivative instruments and predominantly limits the use of such instruments to hedging activities. The effects of SFAS No. 133 on MCN’s financial statements are subject to fluctuations in the market value of hedging contracts which are, in turn, affected by variations in gas and oil prices and in interest rates. Accordingly, management cannot quantify the effects of adopting SFAS No. 133 at this time.

FORWARD-LOOKING STATEMENTS

The Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve certain risks and uncertainties as set forth in MCN’s 1998 Annual Report on Form 10-K/A.

The Year 2000 disclosure is a Year 2000 Readiness Disclosure under the Year 2000 Information and Readiness Disclosure Act. Therefore, MCN claims the full protections established by the Act.

AVAILABLE INFORMATION

The following information is available without charge to shareholders and other interested parties: the Form 10-K/A Annual Report; the Form 10-Q Quarterly Reports and the Annual and Quarterly Statistical Supplements. To request these publications, shareholders and other interested parties are instructed to contact: MCN Investor Relations, 500 Griswold Street, Detroit, Michigan 48226, (800) 548-4655. Information is also available on MCN’s website at http://www.mcnenergy.com.

21


Table of Contents

MCN ENERGY GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Unaudited)


                           
June 30, December 31,


1998
(Restated)
1999 Note 3 1998



(in Thousands)
ASSETS
Current Assets
Cash and cash equivalents, at cost (which approximates market value) $ 20,076 $ 80,999 $ 17,039
Accounts receivable, less allowance for doubtful accounts of $15,847, $14,682 and $9,655, respectively 326,648 327,653 400,120
Accrued unbilled revenues 20,516 15,725 87,888
Gas in inventory (Note 7) 122,536 103,671 147,387
Property taxes assessed applicable to future periods 50,595 44,526 72,551
Other 46,419 76,972 42,472



586,790 649,546 767,457



Deferred Charges and Other Assets
Deferred income taxes 28,136 50,547
Investments in debt and equity securities 70,516 48,967 69,705
Deferred swap losses and receivables (Note 13) 64,567 63,123 63,147
Deferred environmental costs 31,174 30,468 30,773
Prepaid benefit costs 132,805 88,711 111,775
Other 114,501 91,037 98,940



441,699 322,306 424,887



Investments in and Advances to Joint Ventures
Pipelines & Processing 568,921 429,846 521,711
Electric Power 248,456 215,648 231,668
Energy Marketing 27,299 23,873 29,435
Gas Distribution (Note 2e) 1,978 8,822 1,478
Other 18,694 19,029 18,939



865,348 697,218 803,231



Property, Plant and Equipment
Pipelines & Processing (Note 2a) 46,902 112,138 48,706
Exploration & Production (Note 2c) 753,357 1,066,673 1,040,047
Gas Distribution (Note 2e) 2,970,482 2,867,494 2,916,540
Other 65,139 32,875 36,124



3,835,880 4,079,180 4,041,417
Less — Accumulated depreciation and depletion 1,685,079 1,562,383 1,644,094



2,150,801 2,516,797 2,397,323



$ 4,044,638 $ 4,185,867 $ 4,392,898




The notes to the consolidated financial statements are an integral part of this statement.

22


Table of Contents

MCN ENERGY GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Unaudited)


                           
June 30, December 31,


1998
(Restated)
1999 Note 3 1998



(in Thousands)
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 252,791 $ 317,893 $ 304,349
Notes payable 346,809 149,697 618,851
Current portion of long-term debt and capital lease obligations 46,351 269,690 269,721
Gas inventory equalization (Note 7) 22,967 15,490
Federal income, property and other taxes payable 43,201 79,376 69,465
Deferred gas cost recovery revenues (Note 5b) 29,139 14,980
Gas payable 38,848 40,277 42,669
Customer deposits 15,856 14,924 18,791
Interest payable 22,416 29,073 30,314
Other 62,135 38,034 77,996



851,374 983,593 1,447,136



Deferred Credits and Other Liabilities
Deferred income taxes 43,176
Unamortized investment tax credit 29,082 32,109 30,056
Tax benefits amortizable to customers 128,869 123,444 130,120
Deferred swap gains and payables (Note 13) 62,617 50,014 62,956
Accrued environmental costs 34,704 35,000 35,000
Minority interest 10,529 19,166 10,898
Other 74,857 115,498 75,439



340,658 418,407 344,469



Long-Term Debt, including capital lease obligations (Note 9) 1,463,756 1,405,252 1,307,168



MCN-Obligated Mandatorily Redeemable Preferred Securities of Subsidiaries Holding Solely Debentures of MCN 502,232 405,428 502,203



Contingencies (Note 12)
Common Shareholders’ Equity
Common stock (Note 9) 855 789 797
Additional paid-in capital (Note 9) 966,956 816,286 832,966
Retained earnings (deficit) (45,400 ) 190,548 (2,977 )
Accumulated other comprehensive loss (Note 11) (13,505 ) (12,148 ) (16,576 )
Yield enhancement, contract and issuance costs (22,288 ) (22,288 ) (22,288 )



886,618 973,187 791,922



$ 4,044,638 $ 4,185,867 $ 4,392,898




The notes to the consolidated financial statements are an integral part of this statement.

23


Table of Contents

MCN ENERGY GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)


                                                   
Three Months Ended Six Months Ended Twelve Months Ended
June 30, June 30, June 30,



1998 1998 1998
(Restated) (Restated) (Restated)
1999 Note 3 1999 Note 3 1999 Note 3
(in Thousands, except Per Share Amounts)





Operating Revenues $ 488,784 $ 406,214 $ 1,285,370 $ 1,107,674 $ 2,208,394 $ 2,138,855






Operating Expenses
Cost of sales 314,948 228,249 788,833 652,545 1,342,062 1,282,252
Operation and maintenance 98,477 91,629 200,427 186,503 403,339 386,158
Depreciation, depletion and amortization 42,162 46,458 87,337 91,247 175,580 183,918
Property and other taxes 16,270 17,838 37,928 38,713 68,768 72,976
Property write-downs and restructuring charges (Note 2) 52,000 333,022 52,000 333,022 311,296 333,022






523,857 717,196 1,166,525 1,302,030 2,301,045 2,258,326






Operating Income (Loss) (35,073 ) (310,982 ) 118,845 (194,356 ) (92,651 ) (119,471 )






Equity in Earnings of Joint Ventures 12,166 11,837 24,624 28,598 58,251 59,426






Other Income and (Deductions)
Interest income 2,369 1,815 3,865 6,163 8,595 12,953
Interest on long-term debt (21,604 ) (19,424 ) (43,506 ) (37,953 ) (92,899 ) (73,072 )
Other interest expense (6,682 ) (4,822 ) (15,317 ) (11,663 ) (28,058 ) (16,322 )
Dividends on preferred securities of subsidiaries (10,334 ) (9,230 ) (20,669 ) (18,984 ) (38,055 ) (38,516 )
Loss on sale of E&P properties (Note 2c) (68,798 ) (68,798 ) (68,798 )
Investment losses (Notes 2c and 2e) (7,456 ) (6,135 ) (7,456 ) (6,135 ) (15,956 ) (6,135 )
Recognition of deferred loss related to discontinued operations subsequently retained (Note 6) (1,982 )
Minority interest (Note 2e) (420 ) (635 ) (739 ) (1,245 ) 6,498 (2,242 )
Other 5,701 1,272 10,374 13,961 15,974 22,140






(109,206 ) (37,159 ) (142,246 ) (55,856 ) (212,699 ) (101,194 )






Income (Loss) Before Income Taxes (132,113 ) (336,304 ) 1,223 (221,614 ) (247,099 ) (161,239 )
Income Tax Benefit (45,873 ) (123,681 ) (952 ) (87,873 ) (96,547 ) (73,627 )






Income (Loss) Before Cumulative Effect of Accounting Change (86,240 ) (212,623 ) 2,175 (133,741 ) (150,552 ) (87,612 )
Cumulative Effect of Accounting Change, Net of Taxes (Note 4) (2,872 ) (2,872 )






Net Loss $ (86,240 ) $ (212,623 ) $ (697 ) $ (133,741 ) $ (153,424 ) $ (87,612 )






Basic Earnings (Loss) Per Share (Note 10)
Before cumulative effect of accounting change $ (1.03 ) $ (2.70 ) $ .03 $ (1.70 ) $ (1.88 ) $ (1.12 )
Cumulative effect of accounting change (Note 4) (.04 ) (.03 )






$ (1.03 ) $ (2.70 ) $ (0.01 ) $ (1.70 ) $ (1.91 ) $ (1.12 )






Diluted Earnings (Loss) Per Share (Note 10)
Before cumulative effect of accounting change $ (1.03 ) $ (2.70 ) $ .03 $ (1.70 ) $ (1.88 ) $ (1.12 )
Cumulative effect of accounting change (Note 4) (.04 ) (.03 )






$ (1.03 ) $ (2.70 ) $ (0.01 ) $ (1.70 ) $ (1.91 ) $ (1.12 )






Average Common Shares Outstanding
Basic 83,413 78,758 81,424 78,563 80,242 78,303






Diluted 83,413 78,758 82,514 78,563 80,242 78,303






Dividends Declared Per Share $ .2550 $ .2550 $ .5100 $ .5100 $ 1.0200 $ 1.0075







CONSOLIDATED STATEMENT OF RETAINED EARNINGS (DEFICIT) (Unaudited)


                                                 
Three Months Ended Six Months Ended Twelve Months Ended
June 30, June 30, June 30,



1998 1998 1998
(Restated) (Restated) (Restated)
1999 Note 3 1999 Note 3 1999 Note 3
(in Thousands)





Balance — Beginning of period $ 62,775 $ 424,157 $ (2,977 ) $ 365,730 $ 190,548 $ 358,825
Add — Net loss (86,240 ) (212,623 ) (697 ) (133,741 ) (153,424 ) (87,612 )






(23,465 ) 211,534 (3,674 ) 231,989 37,124 271,213
Deduct — Cash dividends declared 21,935 20,986 41,726 41,441 82,524 80,665






Balance — End of period $ (45,400 ) $ 190,548 $ (45,400 ) $ 190,548 $ (45,400 ) $ 190,548







The notes to the consolidated financial statements are an integral part of these statements.

24


Table of Contents

MCN ENERGY GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)


                       
Six Months Ended
June 30,

1998
(Restated)
1999 Note 3


(in Thousands)
Cash Flow From Operating Activities
Net loss $ (697 ) $ (133,741 )
Adjustments to reconcile net loss to net cash provided from operating activities Depreciation, depletion and amortization
Per statement of operations 87,337 91,247
Charged to other accounts 4,423 4,020
Unusual charges, net of taxes (Note 2) 83,365 220,452
Cumulative effect of accounting change, net of taxes (Note 4) 2,872
Deferred income taxes — current (2,266 ) (11,994 )
Deferred income taxes and investment tax credit, net 65,246 10,356
Equity in earnings of joint ventures, net of distributions (8,256 ) (17,715 )
Other (1,118 ) (4,798 )
Changes in assets and liabilities, exclusive of changes shown separately 60,062 117,393


Net cash provided from operating activities 290,968 275,220


Cash Flow From Financing Activities
Notes payable, net (272,042 ) (161,672 )
Dividends paid (41,726 ) (41,441 )
Issuance of common stock (Note 9) 135,120 10,374
Reacquisition of common stock (783 )
Issuance of long-term debt (Note 9) 106,535 460,161
Long-term commercial paper and bank borrowings 92,344 109,643
Retirement of long-term debt and preferred securities (Note 9) (268,773 ) (323,454 )
Other 8,506


Net cash provided from (used for) financing activities (249,325 ) 62,117


Cash Flow From Investing Activities
Capital expenditures (159,880 ) (277,655 )
Acquisitions (31,153 ) (36,731 )
Investment in debt and equity securities, net (2,597 ) 44,241
Investment in joint ventures (39,991 ) (96,647 )
Sale of property and joint venture interests 200,705 81,026
Return of investment in joint ventures 1,193 4,801
Other (6,883 ) (14,868 )


Net cash used for investing activities (38,606 ) (295,833 )


Net Increase in Cash and Cash Equivalents 3,037 41,504
Cash and Cash Equivalents, January 1 17,039 39,495


Cash and Cash Equivalents, June 30 $ 20,076 $ 80,999


Changes in Assets and Liabilities, Exclusive of Changes Shown Separately
Accounts receivable, net $ 72,787 $ 66,451
Accrued unbilled revenues 67,372 77,285
Accrued/deferred gas cost recovery revenues, net (19,795 ) 42,001
Gas in inventory 24,851 (46,894 )
Accounts payable (46,758 ) (32,753 )
Gas inventory equalization 22,967 15,490
Federal income, property and other taxes payable (35,194 ) (7,422 )
Gas payable (3,821 ) 38,214
Interest payable (7,898 ) 612
Prepaid benefit costs, net (20,422 ) (7,818 )
Other current assets and liabilities, net 15,088 (17,883 )
Other deferred assets and liabilities, net (9,115 ) (9,890 )


$ 60,062 $ 117,393


Supplemental Disclosures
Cash paid during the year for:
Interest, net of amounts capitalized $ 71,640 $ 47,166


Federal income taxes $ 3,550 $ 11,700



The notes to the consolidated financial statements are an integral part of this statement.

25


Table of Contents

MCN ENERGY GROUP INC. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1.  GENERAL

The accompanying consolidated financial statements should be read in conjunction with MCN’s 1998 Annual Report on Form 10-K/ A. Certain reclassifications have been made to the prior year’s financial statements to conform with the 1999 presentation. In the opinion of management, the unaudited information furnished herein reflects all adjustments necessary for a fair presentation of the financial statements for the periods presented.

Because of seasonal and other factors, revenues, expenses, net income and earnings per share for the interim periods should not be construed as representative of revenues, expenses, net income and earnings per share for all or any part of the balance of the current year or succeeding periods.

2.  UNUSUAL CHARGES

As discussed in MCN’s 1998 Annual Report on Form 10-K/ A, MCN recorded several unusual charges in 1998, consisting of property write-downs, investment losses, and restructuring charges. In June 1999, MCN recorded additional unusual charges related to the Exploration & Production (E&P) segment, which had previously been classified as discontinued operations (Note 6). A discussion of each unusual charge by segment follows:

     a.  Pipelines & Processing

  Property Write-Downs: In the third quarter of 1998, MCN recorded a $133,782,000 pre-tax ($86,959,000 net of taxes) write-off of its coal fines project. The economic viability of the project is dependent on coal briquettes produced from six coal fines plants qualifying for synthetic fuel tax credits and MCN’s ability to utilize or sell such credits. Although the plants were in service by June 30, 1998, the date specified to qualify for the tax credits, operating delays at the plants in the 1998 third quarter have significantly increased the possibility that the Internal Revenue Service (IRS) will challenge the project’s eligibility for tax credits. In addition, there was uncertainty as to whether MCN could utilize or sell the credits. These factors led to MCN’s decision to record an impairment loss equal to the carrying value of the plants, reflecting the likely inability to recover such costs. MCN is seeking to maximize the value of its investment in the coal fines project, and in May 1999 filed a request with the IRS seeking a factual determination that its coal fines plants were in service on June 30, 1998. Management is unable to predict what action the IRS will take on its request.
 
  In the third quarter of 1998, MCN also recorded an impairment loss of $3,899,000 pre-tax ($2,534,000 net of taxes) relating to an acquired out-of-service pipeline in Michigan. MCN reviewed the business alternatives for this asset and determined that its development is unlikely. Accordingly, MCN recorded an impairment loss equal to the carrying value of this asset.

     b.  Electric Power

  Restructuring Charge: In the third quarter of 1998, MCN recorded a $2,470,000 pre-tax ($1,605,000 net of taxes) restructuring charge related to certain international power projects. The charge was incurred as a result of refocusing MCN’s strategic plan, particularly to exit certain international power projects.

26


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     c.  Exploration and Production

  Property Write-Downs: In the second quarter of 1999, MCN recognized a $52,000,000 pre-tax ($33,800,000 net of taxes) write-down of its gas and oil properties under the full cost method of accounting, due primarily to an unfavorable revision in the timing of the production of proved gas and oil reserves as well as reduced expectations of sales proceeds on unproved acreage. Under the full cost method of accounting as prescribed by the Securities and Exchange Commission, MCN’s capitalized exploration and production costs at June 30, 1999 exceeded the full cost “ceiling,” resulting in the excess being written off to income. The ceiling is the sum of discounted future net cash flows from the production of proved gas and oil reserves, and the lower of cost or estimated fair value of unproved properties, net of related income tax effects.
 
  In the second and third quarters of 1998, MCN recognized write-downs of its gas and oil properties totaling $333,022,000 pre-tax ($216,465,000 net of taxes) and $83,955,000 pre-tax ($54,570,000 net of taxes), respectively. The write-downs were also the result of MCN’s capitalized exploration and production costs exceeding the full cost ceiling.
 
  Losses on Sale of Properties: In the second quarter of 1999, MCN recognized losses from the sale of its Western and Midcontinent/ Gulf Coast E&P properties totaling $68,798,000 pre-tax ($44,719,000 net of taxes).
 
  Loss on Investment: In the second quarter of 1999, MCN recognized a $7,456,000 pre-tax loss ($4,846,000 net of taxes) from the write-down of an investment in the common stock of an E&P company. MCN had also recognized a $6,135,000 pre-tax loss ($3,987,000 net of taxes) from the write-down of this investment during the second quarter of 1998. The losses were due to declines in the fair value of the securities that are not considered temporary. MCN has no carrying value in this investment after the write-downs.

     d.  Corporate & Other

  Restructuring Charge: In the third quarter of 1998, MCN recorded a $10,390,000 pre-tax ($6,753,000 net of taxes) restructuring charge related to the corporate realignment designed to improve operating efficiencies through a more streamlined organizational structure. The realignment includes cost saving initiatives expected to reduce future operating expenses. As of June 30, 1999, payments of $2,224,000 have been charged against the restructuring accruals relating to severance and termination benefits. These benefits will continue to be paid through 2000. The remaining restructuring costs, primarily for net lease expenses, are expected to be paid over the related lease terms that expire through 2006.

     e.  Gas Distribution

  Property Write-Downs: In the third quarter of 1998, MCN recorded a $24,800,000 pre-tax ($11,200,000 net of taxes and minority interest) write-down of certain gas gathering properties. An analysis revealed that projected cash flows from the gathering system were not sufficient to cover the system’s carrying value. Therefore, an impairment loss was recorded representing the amount by which the carrying value of the system exceeded its estimated fair value.
 
  Loss on Investment: In the third quarter of 1998, MCN also recorded an $8,500,000 pre-tax ($5,525,000 net of taxes) loss from the write-down of an investment in a Missouri gas

27


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  distribution company that MCN expects to sell in 2000. The write-down represents the amount by which the carrying value exceeded the estimated fair value of the investment.

3.  RESTATEMENT

As discussed in MCN’s 1998 Annual Report on Form 10-K/ A, subsequent to the issuance of MCN’s December 31, 1998 financial statements, certain matters came to management’s attention and resulted in a special investigation of prior years’ operations of CoEnergy Trading Company (CTC), MCN’s non-utility energy marketing subsidiary. As a result of the investigation, MCN identified that its internal controls had been overridden and that certain transactions had not been properly accounted for. Specifically, the investigation concluded that CTC had entered into gas supply contracts and agreed to pay significantly less than market prices in one period in return for above-market prices to be paid in subsequent periods through March 2000. The effect of these transactions was to improperly delay the accrual of cost of gas expenses, resulting in the understatement of net loss for the 1998 second quarter, six- and twelve-month periods by $2,234,000, $1,364,000 and $6,471,000, respectively.

Additionally, the investigation identified that CTC had entered into certain unauthorized gas purchase and sale contracts for trading purposes. The unauthorized transactions violate MCN’s risk-management policy that requires all such activities to be reviewed and approved by a risk committee that reports regularly to the MCN Board of Directors. The gas purchase and sale contracts entered into in connection with trading activities, some of which remain in effect through March 2000, were not accounted for properly using the required mark-to-market method, under which unrealized gains and losses are recorded as an adjustment to cost of gas. The effect of not properly accounting for these transactions was the understatement of net loss for the 1998 second quarter, six- and twelve-month periods by $268,000, $2,744,000 and $2,926,000, respectively. However, net income of $276,000, $1,187,000 and $2,613,000 was realized and recorded in connection with these trading activities in the 1998 second quarter, six- and twelve-month periods, respectively, resulting in net income of $8,000 in the 1998 second quarter, a net loss of $1,557,000 in the 1998 six-month period and a net loss of $313,000 in the 1998 twelve-month period from such activities. From the inception of these trading activities in March 1997 through June 1999, $2,714,000 of net loss was realized and recorded in connection with these trading activities. All of the contracts were effectively closed in June 1999.

Other items identified during the investigation resulted in the understatement of net loss for the 1998 second quarter, six- and twelve-month periods by $21,000, $43,000 and $86,000, respectively.

28


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

The 1998 information in the accompanying consolidated financial statements has been restated from amounts originally reported to properly account for the transactions identified. A summary of the significant effects of the restatement on MCN’s June 30, 1998 financial statements is as follows:

                                                   
Three Months Ended Six Months Ended Twelve Months Ended
June 30, 1998 June 30, 1998 June 30, 1998



Previously Previously Previously
Reported Restated Reported Restated Reported Restated






(in Thousands, Except Per
Share Amounts)
Consolidated Statement of
Operations
Cost of Sales $ 224,368 $ 228,249 $ 646,160 $ 652,545 $ 1,267,665 $ 1,282,252
Loss Before Income Taxes $ (332,423 ) $ (336,304 ) $ (215,229 ) $ (221,614 ) $ (146,652 ) $ (161,239 )
Income Tax Benefit $ (122,323 ) $ (123,681 ) $ (85,639 ) $ (87,873 ) $ (68,523 ) $ (73,627 )
Net Loss $ (210,100 ) $ (212,623 ) $ (129,590 ) $ (133,741 ) $ (78,129 ) $ (87,612 )
Basic Loss Per Share $ (2.67 ) $ (2.70 ) $ (1.65 ) $ (1.70 ) $ (1.00 ) $ (1.12 )
Diluted Loss Per Share $ (2.67 ) $ (2.70 ) $ (1.65 ) $ (1.70 ) $ (1.00 ) $ (1.12 )
                   
June 30, 1998

Previously
Reported Restated


Consolidated Statement of
Financial Position
Accounts Receivable $ 318,620 $ 327,653
Gas in Inventory $ 114,071 $ 103,671
Accounts Payable $ 298,912 $ 317,893
Federal Income, Property and Other Taxes Payable $ 86,496 $ 79,376
Common Shareholders’ Equity $ 986,415 $ 973,187

4.  ACCOUNTING FOR START-UP ACTIVITIES

In January 1999, MCN adopted Statement of Position (SOP) 98-5, “Reporting on the Costs of Start-up Activities,“ issued by the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants. SOP 98-5 requires start-up and organizational costs to be expensed as incurred. This change in accounting principle resulted in the write-off of start-up and organization costs capitalized as of December 31, 1998. The cumulative effect of the change was to decrease earnings by $4,418,000 pre-tax ($2,872,000 net of taxes) for the six- and twelve-month periods ended June 30, 1999.

5.  REGULATORY MATTERS

     a.  Regulatory Reform Plan

  As discussed in MCN’s 1998 Annual Report on Form 10-K/A, MichCon implemented its Regulatory Reform Plan in January 1999. The plan includes a new three-year gas sales program under which MichCon’s gas sales rates include a gas commodity component that is fixed at $2.95 per thousand cubic feet (Mcf). As part of its gas acquisition strategy, MichCon has entered into fixed-price contracts at costs below $2.95 per Mcf for a substantial portion of its expected gas supply requirements through 2001.

29


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  The plan also includes a comprehensive experimental three-year customer choice program, which is subject to annual caps on the level of participation. The customer choice program began in April 1999, with approximately 70,000 customers choosing to purchase natural gas from suppliers other than MichCon. Plan years begin April 1 of each year, and the number of customers allowed to participate in the plan is limited to 75,000 in 1999, 150,000 in 2000 and 225,000 in 2001. There is also a volume limitation on commercial and industrial participants. The volume limitation for these participants is 10 billion cubic feet (Bcf) in 1999, 20 Bcf in 2000 and 30 Bcf in 2001. MichCon will continue to transport and deliver the gas to the customers’ premises at prices that maintain its previously existing sales margins on these services. Various parties have appealed the Michigan Public Service Commission’s (MPSC) approval of the plan. While management believes the plan will be upheld on appeal, there can be no assurance as to the outcome.

     b.  Gas Cost Recovery Proceedings

  Prior to January 1999, the Gas Cost Recovery (GCR) process allowed MichCon to recover its cost of gas sold if the MPSC determined that such costs were reasonable and prudent. An annual GCR reconciliation proceeding provided a review of gas costs incurred during the previous year and determined whether gas costs had been overcollected or undercollected, and as a result, whether a refund or surcharge, including interest, was required to be returned to or collected from GCR customers. The GCR process was suspended with the implementation of MichCon’s Regulatory Reform Plan in January 1999.
 
  In February 1999, MichCon filed its final GCR reconciliation case covering gas costs incurred during 1998 which indicates an overrecovery of $18,000,000, including interest. Management believes that 1998 gas costs were reasonable and prudent and that the MPSC will approve the gas costs incurred. However, management cannot predict the outcome of this proceeding. During the first quarter of 1999, MichCon refunded the overrecovery to customers as a reduction in gas sales rates.

6.  DISCONTINUED OPERATIONS SUBSEQUENTLY RETAINED

In December 1998, MCN accounted for its E&P segment as a discontinued operation as a result of its decision to sell all of its gas and oil properties. In August 1999, management announced its intention to retain its natural gas producing properties in Michigan. Accordingly, E&P’s operating results for prior periods have been reclassified from discontinued operations to continuing operations. The decision to retain these properties was based on the interaction of two factors. MCN significantly revised its strategic direction. Key aspects of the new corporate strategy include a Midwest-to-Northeast regional focus rather than a North American focus, and an emphasis on achieving operational efficiencies and growth through the integration of existing businesses. Shortly thereafter, the bid for the Michigan properties was lowered significantly. The lower price was unacceptable, especially in light of MCN’s new strategic direction.

In accordance with Emerging Issues Task Force (EITF) Issue No. 85-36, “Discontinued Operations with Expected Gain and Interim Operating Losses,” E&P’s operating results for the first quarter of 1999 were initially deferred until the sale of all E&P properties was completed. Prior to the lowering of the bid for the Michigan properties, management expected that the disposition of all of the E&P properties would result in a gain. As a result of MCN’s decision to retain its Michigan

30


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

E&P properties, the deferred loss of $1,982,000 pre-tax ($1,288,000 net of taxes) was recorded in the second quarter of 1999.

Additionally, the E&P segment recorded several unusual charges in the 1999 and 1998 periods (Note 2c). Included in these unusual charges for 1999 was the loss on the sale of the Western and Midcontinent/ Gulf Coast properties. Proceeds from the sale of these properties totaled approximately $265,000,000. At December 31, 1998, the Western and Midcontinent/ Gulf Coast properties had 360 billion cubic feet equivalent of proven reserves. MCN will continue selling its other non-Michigan E&P oil and gas properties.

Under EITF Issue No. 87-24, “Allocation of Interest to Discontinued Operations,” Diversified Energy’s interest and preferred dividend expenses were allocated to the discontinued E&P segment based on its ratio of total capital to that of Diversified Energy. The interest and preferred dividend expenses have been reallocated to the E&P segment based on an imputed debt structure reflective of its industry as is done with MCN’s other segments.

The following financial information summarizes E&P’s operations:

                                                   
Three Months Ended Six Months Ended Twelve Months Ended
June 30, June 30, June 30,



1999 1998 1999 1998 1999 1998






(in Thousands)
Operating Revenues $ 37,918 $ 53,101 $ 87,417 $ 108,713 $ 185,806 $ 223,434
Operating Loss $ (51,824 ) $ (324,864 ) $ (43,774 ) $ (316,132 ) $ (115,596 ) $ (290,951 )
Net Income (Loss):
Before Unusual Charges $ 3,657 $ 7,241 $ 3,657 $ 13,061 $ 12,267 $ 34,330
Unusual Charges (Note 2c) (83,365 ) (220,452 ) (83,365 ) (220,452 ) (137,935 ) (220,452 )






$ (79,708 ) $ (213,211 ) $ (79,708 ) $ (207,391 ) $ (125,668 ) $ (186,122 )






7.  GAS IN INVENTORY

Inventory gas is priced on a last-in, first-out (LIFO) basis. In anticipation that interim inventory reductions will be replaced prior to year-end, the cost of gas for net withdrawals from inventory is generally recorded at the estimated average purchase rate for the calendar year. The excess of these changes over the LIFO cost is credited to the gas inventory equalization account. During interim periods when there are net injections to inventory, the equalization account is reversed. Approximately 95.7 Bcf and 90.7 Bcf of gas was in inventory at June 30, 1999 and 1998, respectively.

31


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

8.  CREDIT FACILITIES AND SHORT-TERM BORROWINGS

In March 1999, MCN entered into a $150,000,000 revolving credit agreement that expires in October 1999. Borrowings under the credit agreement are at variable rates.

MCN Investment Corporation (MCNIC) and MichCon maintain credit lines that allow for borrowings of up to $350,000,000 under 364-day revolving credit facilities and up to $350,000,000 under three-year revolving credit facilities. These credit lines totaling $700,000,000 support their commercial paper programs. The 364-day revolving credit facilities were renewed in July 1999. The three-year revolving credit facilities expire in July 2001.

As discussed in MCN’s 1998 Annual Report on Form 10-K/ A, MCN borrowed $260,000,000 under a one-year term loan facility, due December 31, 1999. Principal payments are required based on certain proceeds received from the sale of E&P assets. As of June 30, 1999, MCN had repaid $143,000,000 of the facility.

9.  ENHANCED PRIDES AND LONG-TERM DEBT

As discussed in MCN’s 1998 Annual Report on Form 10-K/ A, MCN issued 5,865,000 of Preferred Redeemable Increased Dividend Equity Securities (Enhanced PRIDES) in 1996. Each security represented a contract to purchase one share of MCN common stock. The Enhanced PRIDES were converted into MCN common stock in April 1999, and as a result MCN received cash proceeds totaling approximately $135,000,000. These proceeds were used to repay a $130,000,000 medium-term note that came due in May 1999. Also in February 1999, MCN repaid an $80,000,000 medium-term note.

In June 1999, MichCon issued $55,000,000 of 6.85% senior secured notes, due June 2038, and 55,000,000 of 6.85% senior secured notes, due June 2039. The notes are insured by a financial guaranty insurance policy and are rated AAA or its equivalent by the major rating agencies. The notes are redeemable on or after June 1, 2004.

32


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10.  EARNINGS PER SHARE COMPUTATION

MCN reports both basic and diluted earnings per share. Basic EPS is computed by dividing income before cumulative effect of accounting change by the weighted average number of common shares outstanding during the period. Diluted EPS assumes the issuance of potential dilutive common shares outstanding during the period and adjusts for changes in income and the repurchase of common shares that would have occurred with proceeds from the assumed issuance. A reconciliation of both calculations is shown below.

                                                     
Net Income (Loss) Weighted
Before Cumulative Average
Effect of Common Earnings
Accounting Change Shares Per Share



1999 1998 1999 1998 1999 1998






(in Thousands, Except Per Share Amounts)
Three Months Ended June 30
Basic EPS $ (86,240 ) $ (212,623 ) 83,413 78,758 $ (1.03 ) $ (2.70 )


Effect of Dilutive Securities:*
FELINE PRIDES
Enhanced PRIDES
Stock-based compensation plans




Diluted EPS $ (86,240 ) $ (212,623 ) 83,413 78,758 $ (1.03 ) $ (2.70 )






Six Months Ended June 30
Basic EPS $ 2,175 $ (133,741 ) 81,424 78,563 $ .03 $ (1.70 )


Effect of Dilutive Securities:*
FELINE PRIDES
Enhanced PRIDES
Stock-based compensation plans 1,090




Diluted EPS $ 2,175 $ (133,741 ) 82,514 78,563 $ .03 $ (1.70 )






Twelve Months Ended June 30
Basic EPS $ (150,552 ) $ (87,612 ) 80,242 78,303 $ (1.88 ) $ (1.12 )


Effect of Dilutive Securities:*
FELINE PRIDES
Enhanced PRIDES
Stock-based compensation plans




Diluted EPS $ (150,552 ) $ (87,612 ) 80,242 78,303 $ (1.88 ) $ (1.12 )






Except for the 1999 six-month period, the potentially dilutive securities have been excluded from the diluted EPS calculation since their inclusion would have been antidilutive.

33


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

11.  COMPREHENSIVE INCOME

MCN reports comprehensive income, which is defined as the change in common shareholder’s equity during a period from transactions and events from non-owner sources, including net income. Total comprehensive income for the applicable periods is as follows:

                                                       
Three Months Ended Six Months Ended Twelve Months Ended
June 30, June 30, June 30,



1999 1998 1999 1998 1999 1998






(in Thousands)
Comprehensive Income (Loss)
Net Loss $ (86,240 ) $ (212,623 ) $ (697 ) $ (133,741 ) $ (153,424 ) $ (87,612 )






Other Comprehensive Income (Loss), Net of Taxes:
Foreign currency translation adjustment (898 ) (5,314 ) (616 ) (5,813 ) (1,357 ) (12,092 )






Unrealized loss on securities:
Unrealized losses during period (642 ) (1,736 ) (1,159 ) (2,803 ) (4,846 ) (3,987 )
Less: Reclassification for losses recognized in net income 4,846 3,987 4,846 3,987 4,846 3,987






4,204 2,251 3,687 1,184






Total Other Comprehensive Income (Loss), Net of Taxes 3,306 (3,063 ) 3,071 (4,629 ) (1,357 ) (12,092 )






Total Comprehensive Income (Loss) $ (82,934 ) $ (215,686 ) $ 2,374 $ (138,370 ) $ (154,781 ) $ (99,704 )






12.  CONTINGENCIES

MCN is involved in certain legal and administrative proceedings before various courts and governmental agencies concerning claims arising in the ordinary course of business. These proceedings include certain contract disputes between Gas Distribution and gas producers. Management cannot predict the final disposition of such proceedings, but believes that adequate provision has been made for probable losses. It is management’s belief, after discussion with legal counsel, that the ultimate resolution of those proceedings still pending will not have a material adverse effect on MCN’s financial statements.

34


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.  COMMODITY SWAP AGREEMENTS

MCN’s Diversified Energy and Gas Distribution groups manage commodity price risk through the use of various derivative instruments and predominately limit the use of such instruments to hedging activities. The following assets and liabilities related to the use of gas and oil swap agreements are reflected in the Consolidated Statement of Financial Position:

                           
June 30, December 31,


1999 1998 1998



(in Thousands)
Deferred Swap Losses and Receivables
Unrealized losses $ 42,556 $ 55,042 $ 48,700
Receivables 31,156 8,786 25,864



73,712 63,828 74,564
Less — Current portion 9,145 705 11,417



$ 64,567 $ 63,123 $ 63,147



Deferred Swap Gains and Payables
Unrealized gains $ 24,822 $ 5,626 $ 24,126
Payables 51,720 62,545 54,525



76,542 68,171 78,651
Less — Current portion 13,925 18,157 15,695



$ 62,617 $ 50,014 $ 62,956



35


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

14.  SEGMENT INFORMATION

MCN is organized into two business groups, Diversified Energy and Gas Distribution. The groups operate five major business segments, as set forth in the following table.

                                                   
Three Months Ended Six Months Ended Twelve Months Ended
June 30, June 30, June 30,



1999 1998 1999 1998 1999 1998






(in Thousands)
Revenues From Unaffiliated Customers:
Pipelines & Processing $ 5,426 $ 6,205 $ 11,331 $ 8,438 $ 23,749 $ 11,474
Electric Power 12,980 12,568 25,123 22,246 50,008 47,498
Energy Marketing 253,081 175,153 495,693 389,666 873,095 801,565
Exploration & Production 25,457 38,474 54,371 81,350 123,525 153,224
Gas Distribution 191,840 173,814 698,852 605,974 1,138,017 1,125,094






488,784 406,214 1,285,370 1,107,674 2,208,394 2,138,855






Revenues From Affiliated Customers:
Pipelines & Processing 928 62 1,102 236 1,211 395
Energy Marketing 25,938 25,966 44,023 49,975 99,591 96,147
Exploration & Production 12,461 14,627 33,046 27,363 62,281 70,210
Gas Distribution 666 1,460 3,334 4,710 5,259 9,541






39,993 42,115 81,505 82,284 168,342 176,293






Eliminations (39,993 ) (42,115 ) (81,505 ) (82,284 ) (168,342 ) (176,293 )






Consolidated Operating Revenues $ 488,784 $ 406,214 $ 1,285,370 $ 1,107,674 $ 2,208,394 $ 2,138,855






Net Income (Loss):
Pipelines & Processing $ 1,782 $ 2,776 $ 3,457 $ 7,243 $ (85,485 ) $ 16,779
Electric Power 2,970 4,957 7,371 12,663 14,913 22,375
Energy Marketing (2,742 ) (568 ) (387 ) 2,843 (4,268 ) 2,945
Exploration & Production (79,708 ) (213,211 ) (79,708 ) (207,391 ) (125,668 ) (186,122 )
Gas Distribution 6,340 2,714 90,633 65,370 96,997 81,388
Corporate & Other (14,882 ) (9,291 ) (19,191 ) (14,469 ) (47,041 ) (24,977 )






(86,240 ) (212,623 ) 2,175 (133,741 ) (150,552 ) (87,612 )
Cumulative effect of accounting change (2,872 ) (2,872 )






Consolidated Net Loss $ (86,240 ) $ (212,623 ) $ (697 ) $ (133,741 ) $ (153,424 ) $ (87,612 )






15.  CONSOLIDATING FINANCIAL STATEMENTS

Debt securities issued by MCN Investment Corporation (MCNIC) are subject to a support agreement between MCN and MCNIC, under which MCN has committed to make payments of interest and principal on MCNIC’s securities in the event of failure to pay by MCNIC. Under the terms of the support agreement, the assets of MCN, other than MichCon, and any cash dividends paid to MCN by any of its subsidiaries are available as recourse to holders of MCNIC’s securities. The carrying value of MCN’s assets on an unconsolidated basis, which primarily consists of investments in subsidiaries other than MichCon, is $878,334,000 at June 30, 1999.

The following MCN consolidating financial statements are presented and include separately MCNIC, MichCon and MCN and other subsidiaries. MCN has determined that separate financial statements and other disclosures concerning MCNIC are not material to investors. The other MCN subsidiaries represent Citizens Gas Fuel Company, MCN Michigan Limited Partnership, MCN Financing I, MCN Financing II, MCN Financing III, MCN Financing V, MCN Financing VI, MichCon Enterprises, Inc. and Blue Lake Holdings, Inc., until its sale on December 31, 1997.

36


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONSOLIDATING STATEMENTS OF OPERATIONS (Unaudited)

                                           
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNIC MichCon Reclasses Total





Three Months Ended June 30, 1999

(in Thousands)
Operating Revenues $ 6,908 $ 297,912 $ 185,555 $ (1,591 ) $ 488,784





Operating Expenses
Cost of sales 5,233 250,736 60,410 (1,431 ) 314,948
Operation and maintenance 591 34,130 63,942 (186 ) 98,477
Depreciation, depletion and amortization 973 16,431 24,758 42,162
Property and other taxes 389 3,187 12,700 (6 ) 16,270
Property write-downs and restructuring charges 52,000 52,000





7,186 356,484 161,810 (1,623 ) 523,857





Operating Income (Loss) (278 ) (58,572 ) 23,745 32 (35,073 )





Equity in Earnings (Losses) of Joint Ventures and Subsidiaries (83,493 ) 11,594 572 83,493 12,166





Other Income and (Deductions)
Interest income 16,336 1,471 946 (16,384 ) 2,369
Interest on long-term debt 250 (10,329 ) (11,525 ) (21,604 )
Other interest expense (3,150 ) (13,375 ) (1,181 ) 11,024 (6,682 )
Dividends on preferred securities of subsidiaries (10,334 ) (10,334 )
Loss on sale of E&P properties (68,798 ) (68,798 )
Investment losses (7,456 ) (7,456 )
Recognition of deferred loss related to discontinued operations subsequently retained (1,982 ) (1,982 )
Minority interest (154 ) (266 ) (420 )
Other (127 ) 6,040 (177 ) (35 ) 5,701





13,309 (94,583 ) (12,203 ) (15,729 ) (109,206 )





Income (Loss) Before Income Taxes (70,462 ) (141,561 ) 12,114 67,796 (132,113 )
Income Tax Provision (Benefit) (967 ) (48,855 ) 3,949 (45,873 )





Net Income (Loss) (69,495 ) (92,706 ) 8,165 67,796 (86,240 )
Dividends on Preferred Securities 10,334 (10,334 )





Net Income (Loss) Available for Common Stock $ (79,829 ) $ (92,706 ) $ 8,165 $ 78,130 $ (86,240 )





Three Months Ended June 30, 1998

Operating Revenues $ 2,487 $ 233,228 $ 172,787 $ (2,288 ) $ 406,214





Operating Expenses
Cost of sales 1,322 170,955 57,512 (1,540 ) 228,249
Operation and maintenance 100 30,409 61,868 (748 ) 91,629
Depreciation, depletion and amortization 693 22,273 23,492 46,458
Property and other taxes 538 3,347 13,953 17,838
Property write-downs and restructuring charges 333,022 333,022





2,653 560,006 156,825 (2,288 ) 717,196





Operating Income (Loss) (166 ) (326,778 ) 15,962 (310,982 )





Equity in Earnings (Losses) of Joint Ventures and Subsidiaries (209,940 ) 11,859 361 209,557 11,837





Other Income and (Deductions)
Interest income 9,527 971 822 (9,505 ) 1,815
Interest on long-term debt 162 (9,073 ) (10,513 ) (19,424 )
Other interest expense (210 ) (12,163 ) (1,891 ) 9,442 (4,822 )
Dividends on preferred securities of subsidiaries (9,230 ) (9,230 )
Investment losses (6,135 ) (6,135 )
Minority interest (34 ) (398 ) (203 ) (635 )
Other (541 ) 1,025 585 203 1,272





8,938 (25,409 ) (11,395 ) (9,293 ) (37,159 )





Income (Loss) Before Income Taxes (201,168 ) (340,328 ) 4,928 200,264 (336,304 )
Income Tax Provision (Benefit) (360 ) (125,235 ) 1,914 (123,681 )





Net Income (Loss) (201,808 ) (215,093 ) 3,014 200,264 (212,623 )
Dividends on Preferred Securities 9,230 (9,230 )





Net Income (Loss) Available for Common Stock $ (210,038 ) $ (215,093 ) $ 3,014 $ 209,494 $ (212,623 )





37


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONSOLIDATING STATEMENTS OF OPERATIONS (Unaudited)
                                           
MCN Eliminations
and Other and Total
Subsidiaries MCNIC MichCon Reclasses Consolidated





Six Months Ended June 30, 1999

(in Thousands)
Operating Revenues $ 18,572 $ 591,479 $ 683,645 $ (8,326 ) $ 1,285,370





Operating Expenses
Cost of sales 12,638 473,037 308,761 (5,603 ) 788,833
Operation and maintenance (834 ) 72,496 131,488 (2,723 ) 200,427
Depreciation, depletion and amortization 1,807 36,164 49,366 87,337
Property and other taxes 777 5,989 31,162 37,928
Property write-downs and restructuring charges 52,000 52,000





14,388 639,686 520,777 (8,326 ) 1,166,525





Operating Income (Loss) 4,184 (48,207 ) 162,868 118,845





Equity in Earnings of Joint Ventures and Subsidiaries 560 23,611 1,013 (560 ) 24,624





Other Income and (Deductions)
Interest income 21,629 1,988 1,945 (21,697 ) 3,865
Interest on long-term debt 461 (21,476 ) (22,491 ) (43,506 )
Other interest expense (7,312 ) (25,867 ) (3,836 ) 21,698 (15,317 )
Dividends on preferred securities of subsidiaries (20,669 ) (20,669 )
Loss on sale of E&P properties (68,798 ) (68,798 )
Investment losses (7,456 ) (7,456 )
Minority interest (216 ) (523 ) (739 )
Other (258 ) 10,346 287 (1 ) 10,374





14,520 (111,479 ) (24,618 ) (20,669 ) (142,246 )





Income (Loss) Before Income Taxes 19,264 (136,075 ) 139,263 (21,229 ) 1,223
Income Tax Provision (Benefit) (708 ) (47,369 ) 47,125 (952 )





Income (Loss) Before Cumulative Effect of Accounting Change 19,972 (88,706 ) 92,138 (21,229 ) 2,175
Cumulative Effect of Accounting Change, Net of Taxes (2,872 ) (2,872 )





Net Income (Loss) 19,972 (91,578 ) 92,138 (21,229 ) (697 )
Dividends on Preferred Securities 20,669 (20,669 )





Net Income (Loss) Available for Common Stock $ (697 ) $ (91,578 ) $ 92,138 $ (560 ) $ (697 )





                                           
Six Months Ended June 30, 1998

Operating Revenues $ 8,669 $ 505,082 $ 602,014 $ (8,091 ) $ 1,107,674





Operating Expenses
Cost of sales 4,443 377,736 275,101 (4,735 ) 652,545
Operation and maintenance 240 65,529 124,090 (3,356 ) 186,503
Depreciation, depletion and amortization 1,339 43,971 45,937 91,247
Property and other taxes 1,171 6,287 31,255 38,713
Write-down of E&P properties 333,022 333,022





7,193 826,545 476,383 (8,091 ) 1,302,030





Operating Income (Loss) 1,476 (321,463 ) 125,631 (194,356 )





Equity in Earnings (Losses) of Joint Ventures and Subsidiaries (130,687 ) 28,166 950 130,169 28,598





Other Income and (Deductions)
Interest income 19,572 4,165 1,934 (19,508 ) 6,163
Interest on long-term debt 403 (15,637 ) (22,719 ) (37,953 )
Other interest expense (659 ) (25,403 ) (5,148 ) 19,547 (11,663 )
Dividends on preferred securities of subsidiaries (18,984 ) (18,984 )
Loss on sale of E&P properties
Investment losses (6,135 ) (6,135 )
Minority interest (102 ) (1,143 ) (1,245 )
Other (507 ) 13,762 706 13,961





18,809 (29,350 ) (26,370 ) (18,945 ) (55,856 )





Income (Loss) Before Income Taxes (110,402 ) (322,647 ) 100,211 111,224 (221,614 )
Income Tax Provision (Benefit) 244 (123,650 ) 35,533 (87,873 )





Net Income (Loss) (110,646 ) (198,997 ) 64,678 111,224 (133,741 )
Dividends on Preferred Securities 18,984 (18,984 )





Net Income (Loss) Available for Common Stock $ (129,630 ) $ (198,997 ) $ 64,678 $ 130,208 $ (133,741 )





38


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONSOLIDATING STATEMENTS OF OPERATIONS (Unaudited)

                                           
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNIC MichCon Reclasses Total





Twelve Months Ended June 30, 1999

(in Thousands)
Operating Revenues $ 28,165 $ 1,079,225 $ 1,115,289 $ (14,285 ) $ 2,208,394





Operating Expenses
Cost of sales 18,901 847,508 485,189 (9,536 ) 1,342,062
Operation and maintenance (11,281 ) 159,574 259,795 (4,749 ) 403,339
Depreciation, depletion and amortization 3,674 75,594 96,312 175,580
Property and other taxes 1,325 12,098 55,345 68,768
Property write-downs and restructuring charges 8,669 277,827 24,800 311,296





21,288 1,372,601 921,441 (14,285 ) 2,301,045





Operating Income (Loss) 6,877 (293,376 ) 193,848 (92,651 )





Equity in Earnings (Losses) of Joint Ventures and Subsidiaries (143,524 ) 56,687 2,009 143,079 58,251





Other Income and (Deductions)
Interest income 20,708 4,432 5,699 (22,244 ) 8,595
Interest on long-term debt (583 ) (47,660 ) (44,656 ) (92,899 )
Other interest expense (9,127 ) (49,094 ) (10,801 ) 40,964 (28,058 )
Dividends on preferred securities of subsidiaries (38,055 ) (38,055 )
Loss on sale of E&P properties (68,798 ) (68,798 )
Investment losses (8,500 ) (7,456 ) (15,956 )
Minority interest 151 6,347 6,498
Other (356 ) 16,932 (601 ) (1 ) 15,974





2,142 (151,493 ) (44,012 ) (19,236 ) (212,699 )





Income (Loss) Before Income Taxes (134,505 ) (388,182 ) 151,845 123,743 (247,099 )
Income Tax Provision (Benefit) (3,781 ) (140,175 ) 47,409 (96,547 )





Income (Loss) Before Cumulative Effect of Accounting Change (130,724 ) (248,007 ) 104,436 123,743 (150,552 )
Cumulative Effect of Accounting Change, Net of Taxes (2,872 ) (2,872 )





Net Income (Loss) (130,724 ) (250,879 ) 104,436 123,743 (153,424 )
Dividends on Preferred Securities 38,055 (38,055 )





Net Income (Loss) Available for Common Stock $ (168,779 ) $ (250,879 ) $ 104,436 $ 161,798 $ (153,424 )





                                           
Twelve Months Ended June 30, 1998

Operating Revenues $ 16,186 $ 1,019,010 $ 1,118,448 $ (14,789 ) $ 2,138,855





Operating Expenses
Cost of gas 8,763 761,742 521,026 (9,279 ) 1,282,252
Operation and maintenance 1,865 126,572 263,231 (5,510 ) 386,158
Depreciation, depletion and amortization 2,491 83,712 97,715 183,918
Property and other taxes 1,821 13,091 58,064 72,976
Property write-downs and restructuring charges 333,022 333,022





14,940 1,318,139 940,036 (14,789 ) 2,258,326





Operating Income 1,246 (299,129 ) 178,412 (119,471 )





Equity in Earnings (Losses) of Joint Ventures and Subsidiaries (77,835 ) 58,038 1,508 77,715 59,426





Other Income and (Deductions)
Interest income 40,507 8,729 4,107 (40,390 ) 12,953
Interest on long-term debt 599 (27,740 ) (45,931 ) (73,072 )
Other interest expense (1,414 ) (46,562 ) (9,063 ) 40,717 (16,322 )
Dividends on preferred securities of subsidiaries (38,516 ) (38,516 )
Investment loss (6,135 ) (6,135 )
Minority interest (150 ) (2,092 ) (2,242 )
Other (406 ) 21,201 1,345 22,140





39,286 (50,657 ) (51,634 ) (38,189 ) (101,194 )





Income (Loss) Before Income Taxes (37,303 ) (291,748 ) 128,286 39,526 (161,239 )
Income Tax Provision (Benefit) 1,251 (122,590 ) 47,712 (73,627 )





Net Income (Loss) (38,554 ) (169,158 ) 80,574 39,526 (87,612 )
Dividends on Preferred Securities 38,516 (38,516 )





Net Income (Loss) Available for Common Stock $ (77,070 ) $ (169,158 ) $ 80,574 $ 78,042 $ (87,612 )





39


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONSOLIDATING STATEMENT OF FINANCIAL POSITION (Unaudited)

                                             
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNIC MichCon Reclasses Total





June 30, 1999

(in Thousands)
ASSETS
Current Assets
Cash and cash equivalents, at cost $ 434 $ 8,819 $ 10,823 $ $ 20,076
Accounts receivable 7,065 193,029 155,509 (13,611 ) 341,992
Less — Allowance for doubtful accounts 79 1,773 13,492 15,344





Accounts receivable, net 6,986 191,256 142,017 (13,611 ) 326,648
Accrued unbilled revenues 214 20,302 20,516
Gas in inventory 78,644 43,892 122,536
Property taxes assessed applicable to future periods 170 1,952 48,473 50,595
Other 4,555 58,586 34,512 (51,234 ) 46,419





12,359 339,257 300,019 (64,845 ) 586,790





Deferred Charges and Other Assets
Deferred income taxes 10,660 120,966 (103,490 ) 28,136
Investments in debt and equity securities 3,714 66,202 600 70,516
Deferred swap losses and receivables 64,567 64,567
Deferred environmental costs 2,770 28,404 31,174
Prepaid benefit costs 134,590 (1,785 ) 132,805
Other 13,806 29,983 66,758 3,954 114,501





27,236 219,230 295,954 (100,721 ) 441,699





Investments in and Advances to Joint Ventures and Subsidiaries 1,526,376 843,517 19,853 (1,524,398 ) 865,348





Property, Plant and Equipment, at cost 48,752 844,272 2,942,856 3,835,880
Less — Accumulated depreciation and depletion 18,684 220,428 1,445,967 1,685,079





30,068 623,844 1,496,889 2,150,801





$ 1,596,039 $ 2,025,848 $ 2,112,715 $ (1,689,964 ) $ 4,044,638





LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 6,148 $ 168,281 $ 89,662 $ (11,300 ) $ 252,791
Notes payable 156,440 162,886 28,319 (836 ) 346,809
Current portion of long-term debt and capital lease obligations 216 46,135 46,351
Gas inventory equalization 193 22,774 22,967
Federal income, property and other taxes payable (387 ) 2,450 86,097 (44,959 ) 43,201
Deferred gas cost recovery revenues
Gas payable 18,003 20,845 38,848
Customer deposits 26 15,830 15,856
Interest payable 1,486 11,680 9,250 22,416
Other 13,833 17,007 33,875 (2,580 ) 62,135





177,546 380,716 352,787 (59,675 ) 851,374





Deferred Credits and Other Liabilities
Deferred income taxes 103,198 (103,198 )
Unamortized investment tax credit 259 28,823 29,082
Tax benefits amortizable to customers 128,869 128,869
Deferred swap gains and payables 62,617 62,617
Accrued environmental costs 3,000 31,704 34,704
Minority interest 2,166 8,363 10,529
Other 12,879 12,685 51,663 (2,370 ) 74,857





16,138 77,468 352,620 (105,568 ) 340,658





Long-Term Debt, including capital lease obligations 777,752 686,004 1,463,756





Redeemable Preferred Securities of Subsidiaries 502,232 502,232





Common Shareholders’ Equity
Common stock 855 5 10,300 (10,305 ) 855
Additional paid-in capital 966,956 1,080,379 230,399 (1,310,778 ) 966,956
Retained earnings (deficit) (45,400 ) (276,967 ) 480,605 (203,638 ) (45,400 )
Accumulated other comprehensive loss (13,505 ) (13,505 )
Yield enhancement, contract and issuance costs (22,288 ) (22,288 )





900,123 789,912 721,304 (1,524,721 ) 886,618





$ 1,596,039 $ 2,025,848 $ 2,112,715 $ (1,689,964 ) $ 4,044,638





40


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONSOLIDATING STATEMENT OF FINANCIAL POSITION (Unaudited)

                                             
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNIC MichCon Reclasses Total





June 30, 1998

(in Thousands)
ASSETS
Current Assets
Cash and cash equivalents, at cost $ 53 $ 60,914 $ 20,032 $ $ 80,999
Accounts receivable 16,343 193,634 150,380 (18,022 ) 342,335
Less — Allowance for doubtful accounts 97 453 14,132 14,682





Accounts receivable, net 16,246 193,181 136,248 (18,022 ) 327,653
Accrued unbilled revenues 225 15,500 15,725
Gas in inventory 68,054 35,617 103,671
Property taxes assessed applicable to future periods 98 1,276 43,152 44,526
Other 2,815 45,819 28,408 (70 ) 76,972





19,437 369,244 278,957 (18,092 ) 649,546





Deferred Charges and Other Assets
Investments in debt and equity securities 12,084 36,532 351 48,967
Deferred swap losses and receivables 63,123 63,123
Deferred environmental costs 2,534 27,934 30,468
Prepaid benefit costs 630 95,008 (6,927 ) 88,711
Other 8,956 32,424 52,612 (2,955 ) 91,037





12,120 107,631 212,086 (9,531 ) 322,306





Investments in and Advances to Joint Ventures and Subsidiaries 1,374,445 667,961 20,436 (1,365,624 ) 697,218





Property, Plant and Equipment, at cost 42,928 1,192,544 2,843,708 4,079,180
Less — Accumulated depreciation and depletion 14,274 191,267 1,356,842 1,562,383





28,654 1,001,277 1,486,866 2,516,797





$ 1,434,656 $ 2,146,113 $ 1,998,345 $ (1,393,247 ) $ 4,185,867





LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 6,752 $ 240,244 $ 89,329 $ (18,432 ) $ 317,893
Notes payable 147,822 4,067 (2,192 ) 149,697
Current portion of long-term debt and capital lease obligations 211,486 58,204 269,690
Gas inventory equalization 12 15,478 15,490
Federal income, property and other taxes payable 543 (2,098 ) 80,931 79,376
Deferred gas cost recovery revenues 29,139 29,139
Gas payable 13,279 26,998 40,277
Customer deposits 24 14,900 14,924
Interest payable 1,686 17,032 10,355 29,073
Other 5,860 5,317 26,886 (29 ) 38,034





14,865 633,094 356,287 (20,653 ) 983,593





Deferred Credits and Other Liabilities
Deferred income taxes (4,549 ) (41,824 ) 89,549 43,176
Unamortized investment tax credit 286 31,823 32,109
Tax benefits amortizable to customers 123,444 123,444
Deferred swap gains and payables 50,014 50,014
Accrued environmental costs 3,000 32,000 35,000
Minority interest 2,565 16,600 1 19,166
Other 17,063 61,438 43,926 (6,929 ) 115,498





15,800 72,193 337,342 (6,928 ) 418,407





Long-Term Debt, including capital lease obligations 781,238 624,014 1,405,252





Redeemable Preferred Securities of Subsidiaries 405,428 405,428





Common Shareholders’ Equity
Common stock 789 5 10,300 (10,305 ) 789
Additional paid-in capital 816,285 697,823 230,399 (928,221 ) 816,286
Retained earnings 203,777 (26,092 ) 440,003 (427,140 ) 190,548
Accumulated other comprehensive loss (12,148 ) (12,148 )
Yield enhancement, contract and issuance costs (22,288 ) (22,288 )





998,563 659,588 680,702 (1,365,666 ) 973,187





$ 1,434,656 $ 2,146,113 $ 1,998,345 $ (1,393,247 ) $ 4,185,867





41


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONSOLIDATING STATEMENT OF FINANCIAL POSITION (Unaudited)

                                             
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNIC MichCon Reclasses Total





December 31, 1998

(in Thousands)
ASSETS
Current Assets
Cash and cash equivalents, at cost $ 1,400 $ 9,036 $ 6,603 $ $ 17,039
Accounts receivable 10,039 265,312 151,746 (17,312 ) 409,785
Less — Allowance for doubtful accounts 84 653 8,928 9,665





Accounts receivable, net 9,955 264,659 142,818 (17,312 ) 400,120
Accrued unbilled revenues 1,121 86,767 87,888
Gas in inventory 90,418 56,969 147,387
Property taxes assessed applicable to future periods 214 1,172 71,165 72,551
Other 5,143 11,872 30,169 (4,712 ) 42,472





17,833 377,157 394,491 (22,024 ) 767,457





Deferred Charges and Other Assets
Deferred income taxes 3,305 128,807 (81,565 ) 50,547
Investments in debt and equity securities 3,548 65,556 601 69,705
Deferred swap losses and receivables 63,147 63,147
Deferred environmental costs 2,604 28,169 30,773
Prepaid benefit costs 113,879 (2,104 ) 111,775
Other 9,401 26,870 59,007 3,662 98,940





15,310 222,372 266,611 (79,406 ) 424,887





Investments in and Advances to Joint Ventures and Subsidiaries 1,550,770 782,471 19,343 (1,549,353 ) 803,231





Property, Plant and Equipment, at cost 48,681 1,103,716 2,889,020 4,041,417
Less — Accumulated depreciation and depletion 17,210 229,944 1,396,940 1,644,094





31,471 873,772 1,492,080 2,397,323





$ 1,615,384 $ 2,255,772 $ 2,172,525 $ (1,650,783 ) $ 4,392,898





LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 4,123 $ 218,851 $ 98,891 $ (17,516 ) $ 304,349
Notes payable 260,771 137,762 221,169 (851 ) 618,851
Current portion of long-term debt and capital lease obligations 211,433 58,288 269,721
Federal income, property and other taxes payable 1,441 6,965 61,059 69,465
Deferred gas cost recovery revenues 14,980 14,980
Gas payable 17,332 25,337 42,669
Customer deposits 22 18,769 18,791
Interest payable 2,835 16,519 10,960 30,314
Other 15,502 8,757 56,262 (2,525 ) 77,996





284,694 617,619 565,715 (20,892 ) 1,447,136





Deferred Credits and Other Liabilities
Deferred income taxes (10,308 ) 88,567 (78,259 )
Unamortized investment tax credit 272 29,784 30,056
Tax benefits amortizable to customers 130,120 130,120
Deferred swap gains and payables 62,956 62,956
Accrued environmental costs 3,000 32,000 35,000
Minority interest 2,697 8,201 10,898
Other 10,435 15,741 51,460 (2,197 ) 75,439





3,399 81,394 340,132 (80,456 ) 344,469





Long-Term Debt, including capital lease obligations 687,333 619,835 1,307,168





Redeemable Preferred Securities of Subsidiaries 502,203 502,203





Common Shareholders’ Equity
Common stock 797 5 10,300 (10,305 ) 797
Additional paid-in capital 832,966 1,071,390 230,399 (1,301,789 ) 832,966
Retained earnings (deficit) 13,613 (185,393 ) 406,144 (237,341 ) (2,977 )
Accumulated other comprehensive loss (16,576 ) (16,576 )
Yield enhancement, contract and issuance costs (22,288 ) (22,288 )





825,088 869,426 646,843 (1,549,435 ) 791,922





$ 1,615,384 $ 2,255,772 $ 2,172,525 $ (1,650,783 ) $ 4,392,898





42


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
                                             
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNIC MichCon Reclasses Total





(in Thousands)
Six Months Ended June 30, 1999

Net Cash Flow From Operating Activities $ 41,353 $ 65,837 $ 222,622 $ (38,844 ) 290,968





Cash Flow From Financing Activities
Notes payable, net (104,331 ) 25,124 (192,850 ) 15 (272,042 )
Capital paid to affiliates, net 8,993 (8,993 )
Dividends paid (41,726 ) (17,500 ) 17,500 (41,726 )
Preferred securities dividends paid (20,669 ) 20,669
Issuance of common stock 135,120 135,120
Reacquisition of common stock (783 ) (783 )
Issuance of long-term debt 106,535 106,535
Long-term commercial paper and bank borrowings, net 92,344 92,344
Retirement of long-term debt and preferred securities (212,855 ) (55,918 ) (268,773 )





Net cash provided from (used for) financing activities (32,389 ) (86,394 ) (159,733 ) 29,191 (249,325 )





Cash Flow From Investing Activities
Capital expenditures (637 ) (101,146 ) (58,097 ) (159,880 )
Acquisitions (31,153 ) (31,153 )
Investment in debt and equity securities (1,952 ) (645 ) (2,597 )
Investment in joint ventures and subsidiaries (9,493 ) (39,477 ) (14 ) 8,993 (39,991 )
Sale of property and joint venture interests 200,387 318 200,705
Return of investment in joint ventures 1,193 1,193
Other 200 (7,512 ) (558 ) 987 (6,883 )





Net cash provided from (used for) investing activities (9,930 ) 20,340 (58,669 ) 9,653 (38,606 )





Net Increase (Decrease) in Cash and Cash Equivalents (966 ) (217 ) 4,220 3,037
Cash and Cash Equivalents, January 1 1,400 9,036 6,603 17,039





Cash and Cash Equivalents, June 30 $ 434 $ 8,819 $ 10,823 $ $ 20,076





                                             
Six Months Ended June 30, 1998

Net Cash Flow From Operating Activities $ 19,014 $ (11,058 ) $ 286,618 $ (19,354 ) $ 275,220





Cash Flow From Financing Activities
Notes payable, net 75,066 (237,624 ) 886 (161,672 )
Capital contributions paid to affiliates, net (136,716 ) 136,716
Dividends paid (41,441 ) (41,441 )
Preferred securities dividends paid (18,984 ) 18,984
Issuance of common stock 10,374 10,374
Issuance of long-term debt 307,109 153,052 460,161
Long-term commercial paper, net 109,643 109,643
Retirement of long-term debt (100,365 ) (100,826 ) (122,263 ) (323,454 )
Other 263 8,243 8,506





Net cash provided from (used for) financing activities (150,153 ) 262,519 (206,835 ) 156,586 62,117





Cash Flow From Investing Activities
Capital expenditures (5,164 ) (197,988 ) (74,503 ) (277,655 )
Acquisitions (36,731 ) (36,731 )
Investment in debt and equity securities 45,663 (1,422 ) 44,241
Investment in joint ventures and subsidiaries 136,216 (96,161 ) 12 (136,714 ) (96,647 )
Sale of property and joint venture interests 81,026 81,026
Return of investment in joint ventures 4,801 4,801
Other 117 (16,276 ) 1,809 (518 ) (14,868 )





Net cash provided from (used for) investing activities 131,169 (215,666 ) (74,104 ) (137,232 ) (295,833 )





Net Increase (Decrease) in Cash and Cash Equivalents 30 35,795 5,679 41,504
Cash and Cash Equivalents, January 1 23 25,119 14,353 39,495





Cash and Cash Equivalents, June 30 $ 53 $ 60,914 $ 20,032 $ $ 80,999





43


Table of Contents

OTHER INFORMATION

Supplementary Information for Gas and Oil Producing Activities (Unaudited)

In December 1998, MCN accounted for its E&P segment as a discontinued operation as a result of its decision to sell all of its gas and oil properties. In August 1999, MCN announced a significantly revised strategic direction. Consistent with this revised strategy, as well as the result of the lowering of the bid for the Michigan E&P properties, MCN will now retain its natural gas producing properties in Michigan and continue selling its other E&P oil and gas properties. Accordingly, E&P’s operating results have been reclassified from discontinued operations to continuing operations. Refer to “Management’s Discussion and Analysis” and Note 6 to the Consolidated Financial Statements, included herein, for additional information regarding the E&P segment and management’s decision to retain the properties in Michigan. The following information is prepared in accordance with SFAS No. 69, “Disclosures About Oil and Gas Producing Activities” and related Securities and Exchange Commission (SEC) accounting rules. The information, as of or for the years ended December 31, would have been provided in MCN’s 1998 Annual Report on Form 10-K/ A if the E&P segment had not been classified as a discontinued operation.

MCNIC Oil & Gas Company (MOG), an indirect subsidiary of MCN, is engaged in natural gas and oil exploration, development and production. The full cost accounting method prescribed by the SEC is followed for investments in gas and oil properties. Under the full cost method, substantially all acquisition, exploration and development costs are capitalized.

The unit of production method is used for calculating depreciation, depletion and amortization (DD&A) on proved gas and oil properties. The average DD&A expense per thousand cubic feet equivalent was $.82, $.75 and $.70 in 1998, 1997 and 1996, respectively. Costs directly associated with the acquisition and evaluation of unproved gas and oil properties are excluded from the amortization base until the related properties are evaluated. Such unproved properties are assessed periodically, and a provision for impairment is made when appropriate.

Capitalized Costs

                 
1998 1997


(in Thousands)
Proved Properties $ 1,357,413 $ 1,033,492
Unproved Properties 99,611 265,809


1,457,024 1,299,301
SEC Ceiling Test Write-downs (Note 2c) 416,977
Accumulated Depreciation, Depletion and Amortization 224,795 150,015


Net Capitalized Costs $ 815,252 $ 1,149,286


44


Table of Contents

OTHER INFORMATION (Continued)

Capitalized Costs Excluded From Amortization

Unproved properties held by MCN are excluded from amortization until they have been evaluated. A summary of costs excluded from amortization at December 31, 1998, and the year in which they were incurred, follows:

                                         
Year Costs Incurred

1995 &
Total 1998 1997 1996 Prior





(in Thousands)
Acquisition $ 43,131 $ 14,254 $ 17,119 $ 9,321 $ 2,439
Exploration 56,480 13,757 32,655 9,935 132





$ 99,611 $ 28,011 $ 49,774 $ 19,256 $ 2,571





The acquisition amount includes all costs incurred to purchase or lease property with unproved reserves.

Cost Incurred

                           
1998 1997 1996



(in Thousands)
Acquisition:
Proved properties $ 53,377 $ 35,695 $ 60,340
Unproved properties 7,498 66,721 136,142



60,875 102,416 196,482
Exploration 52,948 143,580 65,160
Development 86,607 129,001 120,569



$ 200,430 $ 374,997 $ 382,211



Results of Operations

                           
1998 1997 1996



(in Thousands)
Operating Revenues:
Unaffiliated customers $ 150,504 $ 144,041 $ 94,615
Affiliated customers 56,598 71,787 43,326



207,102 215,828 137,941



Production Costs 79,245 68,364 48,255
SEC Ceiling Test Write-downs 416,977
Depreciation, Depletion and Amortization 80,576 73,910 44,469



576,798 142,274 92,724



Income (Loss) Before Income Taxes (369,696 ) 73,554 45,217



Income Taxes:
Income tax provision (benefit) (129,698 ) 26,997 16,438
Gas production tax credits (10,485 ) (17,797 ) (15,878 )



(140,183 ) 9,200 560



Results of Operations, Excluding Corporate And Interest Costs $ (229,513 ) $ 64,354 $ 44,657



Reserve Quantity Information

MCN’s proved reserves are located in the United States. Information on estimated gas and oil reserves that follows was obtained by MOG from the independent petroleum engineering

45


Table of Contents

OTHER INFORMATION (Continued)

consultants Ryder Scott Company, Miller and Lents, Ltd., S.A. Holditch & Associates, Netherland, Sewell & Associates, Inc., and Williamson Petroleum Consultants, Inc.

                                     
1998 1997


Gas Oil Gas Oil
(MMcf) (MBbl) (MMcf) (MBbl)




Proved Developed and Undeveloped Reserves:
Beginning of year 1,166,174 25,843 1,137,729 17,214
Revisions of previous estimates (66,188 ) (2,865 ) (30,260 ) (430 )
Extensions and discoveries 59,729 534 165,283 4,435
Production (82,040 ) (2,635 ) (78,218 ) (3,346 )
Sales of minerals in place (37,661 ) (8,389 ) (51,465 ) (1,019 )
Purchases of minerals in place 52,959 499 23,105 8,989




End of year 1,092,973 12,987 1,166,174 25,843




Proved Developed Reserves:
Beginning of year 590,299 12,601 688,995 9,554
End of year 630,130 6,367 590,299 12,601

Standardized Measure of Discounted Future Net Cash Flows

The following presentation of the standardized measure of discounted future net cash flows is intended to be neither a measure of the fair market value of MCN’s gas and oil properties, nor an estimate of the present value of actual future cash flows to be obtained as a result of their development and production. It is based upon subjective estimates of proved reserves only and attributes no value to categories of reserves other than proved reserves, such as probable or possible reserves, or to unproved acreage. Furthermore, as it is based on year-end prices and costs adjusted only for existing contractual arrangements and assumes an arbitrary annual discount rate of 10%, it does not reflect the impact of future price and cost changes. Future income tax expenses were computed by applying statutory tax rates, adjusted for permanent differences and tax credits, to estimated future pre-tax net cash flows.

The standardized measure is intended to provide a better means for comparing the value of MCN’s proved reserves at a given time with those of other gas and oil producing companies than is provided by a simple comparison of raw proved reserve quantities.

                         
1998 1997 1996



(in Thousands)
Future Revenues $ 2,795,786 $ 3,121,124 $ 3,867,785
Future Production Costs 984,042 1,155,734 1,322,108
Future Development Costs 264,631 328,739 340,190



Future Net Cash Flows Before Income Taxes 1,547,113 1,636,651 2,205,487
Discount to Present Value at 10% 806,746 812,605 1,139,507



Present Value of Future Net Cash Flows Before Income Taxes 740,367 824,046 1,065,980
Future Income Taxes Discounted at 10% 105,371 226,913
Future Tax Credits Discounted at 10% (50,889 ) (62,207 )



Standardized Measure of Discounted Future Net Cash Flows $ 740,367 $ 769,564 $ 901,274



Future income taxes and tax credits have been excluded from the 1998 calculation since MOG is in a net operating loss position, and it is more likely than not that these tax benefits would not be realized by MOG on a stand-alone basis. However, MCN files a consolidated federal income tax return, which includes the taxable income or loss of MOG as well as MOG’s tax credits.

46


Table of Contents

OTHER INFORMATION (Concluded)

Accordingly, it is management’s opinion that any tax benefits earned by MOG will be utilized by MCN in its consolidated tax returns.

The principal sources of change in the standardized measure of discounted future net cash flows were as follows:

                           
1998 1997 1996



(in Thousands)
Beginning of Year $ 769,564 $ 901,274 $ 521,907
Net changes in sales prices and production costs (67,085 ) (261,154 ) 126,526
Net change due to revisions in quantity estimates (59,106 ) (26,015 ) 5,061
Extensions, discoveries, additions and improved recovery, net of related costs 46,739 153,291 200,026
Development costs incurred, previously estimated 86,607 103,201 86,810
Changes in estimated future development costs (26,573 ) (120,219 ) (81,069 )
Net change in future income taxes 105,371 116,366 (85,616 )
Net change in federal tax credits (41,997 ) (17,797 ) (15,878 )
Sales of reserves in place (56,924 ) (83,985 )
Purchases of reserves in place 41,525 48,685 193,550
Accretion of discount and other 70,103 103,381 39,643



End of Year $ 740,367 $ 769,564 $ 901,274



Additional data relating to E&P activities follows:

                         
1998 1997 1996



Production
Average Gas Sales Price (per Mcf) $ 2.04 $ 1.95 $ 1.96
Average Oil Sales Price (per Bbl) $ 12.58 $ 16.87 $ 20.18
Average Production Cost (per Mcf equivalent) $ .81 $ .70 $ .76
                                                     
1998 1997 1996



Gross Net Gross Net Gross Net






Drilling Activity
Working Interest Well Completions:
Exploratory:
Productive 58 26 63 30 63 28
Dry 37 14 39 19 37 15






Total Exploratory 95 40 102 49 100 43






Development:
Productive 536 335 574 354 355 230
Dry 15 6 20 9 12 6






Total Development 551 341 594 363 367 236






Total Working Interest Well Completions 646 381 696 412 467 279






Wells in Process of Drilling at End of Year 77 30 150 92 167 108






                                                 
1998 1997 1996



Gross Net Gross Net Gross Net






Producing Wells and Acreage
Producing Wells

United States 3,143 1,782 2,917 1,677 2,890 1,481






Developed Lease Acreage

United States 623,076 352,315 663,767 344,818 519,107 287,964






Undeveloped Lease Acreage

United States 2,693,767 1,148,920 2,592,915 1,239,908 1,701,063 970,873






47


Table of Contents

EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits

             
Exhibit
Number Description


12-1 Computation of Ratio of Earnings to Fixed Charges for MCN Energy Group Inc.
12-2 Computation of Ratio of Earnings to Fixed Charges for MCN Investment Corporation
23-1 Consent of Ryder Scott Company
23-2 Consent of Miller and Lents, Ltd.
23-3 Consent of S.A. Holditch & Associates
23-4 Consent of Netherland, Sewell & Associates, Inc.
23-5 Consent of Williamson Petroleum Consultants, Inc.
27-1 Financial Data Schedule — 1999.
27-2 Financial Data Schedule — 1998.

(b)  Reports on Form 8-K

  Registrant filed a report on Form 8-K dated August 2, 1999, under Item 5. The contents of the Form 8-K were three press releases issued by MCN on August 2, 1999 outlining its revised strategic direction, the naming of the leadership team to implement the new strategy and the 1999 second quarter earnings release.
 
  MCN announced a significantly revised strategic direction. Key aspects of the new corporate strategy include a regional rather than North American focus, and an emphasis on achieving operational efficiencies and growth through integration of existing businesses rather than building a portfolio of diverse, non-operated energy investments. Consistent with the new strategy, as well as the result of the lowering of the bid for the Michigan Exploration & Production (E&P) properties, MCN will retain its natural gas producing properties in Michigan. At year-end 1998, the E&P segment was classified as discontinued operations in preparation for the sale of the company’s entire E&P business.
 
  Key aspects of the new strategy include reorganizing the MCN family of businesses to include four primary operating segments (Gas Distribution, Midstream & Supply, Energy Marketing and Power) and an investment arm (Energy Holdings). Changes to the leadership team include:

     
Stephen E. Ewing President & Chief Operating Officer (COO), MCN Energy  Group Inc.
Anne Cooke President & CEO, MCN Energy Marketing
Steve Kurmas President & CEO, MCN Midstream & Supply
Joseph Roberts President & CEO, MCN Power
President & CEO, MCN Energy Holdings

48


Table of Contents

SIGNATURE

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

  MCN ENERGY GROUP INC.

Date: August 16, 1999
  By:  /s/ GERARD KABZINSKI

  Gerard Kabzinski
  Vice President and Controller

49


Table of Contents

EXHIBIT INDEX

             
Exhibit
Number Description


12-1 Computation of Ratio of Earnings to Fixed Charges for MCN Energy Group Inc.
12-2 Computation of Ratio of Earnings to Fixed Charges for MCN Investment Corporation
23-1 Consent of Ryder Scott Company
23-2 Consent of Miller and Lents, Ltd.
23-3 Consent of S.A. Holditch & Associates
23-4 Consent of Netherland, Sewell & Associates, Inc.
23-5 Consent of Williamson Petroleum Consultants, Inc.
27-1 Financial Data Schedule. — 1999
27-2 Financial Data Schedule. — 1998


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