|
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X]
For the quarterly period ended March 31, 2000, or
[ ]
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
500 Griswold Street, Detroit, Michigan
48226
Registrants 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 registrants classes of common stock, as of May 12, 2000:
Common Stock, par value $.01 per share: 85,655,381
INDEX TO FORM 10-Q
For Quarter Ended March 31, 2000
Page | ||||
Number | ||||
COVER | i | |||
INDEX | ii | |||
PART I FINANCIAL INFORMATION | ||||
Item 1. Financial Statements | 18 | |||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations | 1 | |||
PART II OTHER INFORMATION | ||||
Item 6. Exhibits and Reports on Form 8-K | 38 | |||
SIGNATURE | 39 |
ii
RESULTS OF OPERATIONS
Results for quarter reflect warmer weather, reduced contributions from MichCons gas sales program and Energy Marketing losses MCNs earnings for the 2000 first quarter were $58.9 million or $.67 per diluted share compared with earnings of $85.5 million or $1.02 per diluted share in the 1999 first quarter. MCN experienced a loss in the 2000 twelve-month period of $57.4 million or $.68 per share compared with a loss of $279.8 million or $3.54 per share in the same 1999 period. As subsequently discussed, the comparability of earnings was affected by the impact of several unusual items, merger costs and an accounting change.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Millions) | |||||||||||||||||
Net Income (Loss) | |||||||||||||||||
Diversified Energy: | |||||||||||||||||
Before unusual items and merger costs | $ | (16.1 | ) | $ | 2.1 | $ | (52.7 | ) | $ | (4.2 | ) | ||||||
Unusual items (Note 3) | 8.4 | 2.0 | (84.6 | ) | (366.1 | ) | |||||||||||
Merger costs (Note 2) | | | (5.9 | ) | | ||||||||||||
(7.7 | ) | 4.1 | (143.2 | ) | (370.3 | ) | |||||||||||
Gas Distribution: | |||||||||||||||||
Before unusual items and merger costs | 66.8 | 84.3 | 102.8 | 110.1 | |||||||||||||
Unusual items (Note 3f) | | | | (16.7 | ) | ||||||||||||
Merger costs (Note 2) | (.2 | ) | | (17.0 | ) | | |||||||||||
66.6 | 84.3 | 85.8 | 93.4 | ||||||||||||||
Total Before Accounting Change: | |||||||||||||||||
Before unusual items and merger costs | 50.7 | 86.4 | 50.1 | 105.9 | |||||||||||||
Unusual items (Note 3) | 8.4 | 2.0 | (84.6 | ) | (382.8 | ) | |||||||||||
Merger costs (Note 2) | (.2 | ) | | (22.9 | ) | | |||||||||||
58.9 | 88.4 | (57.4 | ) | (276.9 | ) | ||||||||||||
Cumulative Effect of Accounting Change (Note 5) | | (2.9 | ) | | (2.9 | ) | |||||||||||
$ | 58.9 | $ | 85.5 | $ | (57.4 | ) | $ | (279.8 | ) | ||||||||
Diluted Earnings (Loss) Per Share | |||||||||||||||||
Diversified Energy: | |||||||||||||||||
Before unusual items and merger costs | $ | (.16 | ) | $ | .05 | $ | (.62 | ) | $ | (.05 | ) | ||||||
Unusual items (Note 3) | .09 | .02 | (1.00 | ) | (4.63 | ) | |||||||||||
Merger costs (Note 2) | | | (.07 | ) | | ||||||||||||
(.07 | ) | .07 | (1.69 | ) | (4.68 | ) | |||||||||||
Gas Distribution: | |||||||||||||||||
Before unusual items and merger costs | .74 | .99 | 1.21 | 1.39 | |||||||||||||
Unusual items (Note 3f) | | | | (.21 | ) | ||||||||||||
Merger costs (Note 2) | | | (.20 | ) | | ||||||||||||
.74 | .99 | 1.01 | 1.18 | ||||||||||||||
Total Before Accounting Change: | |||||||||||||||||
Before unusual items and merger costs | .58 | 1.04 | .59 | 1.34 | |||||||||||||
Unusual items (Note 3) | .09 | .02 | (1.00 | ) | (4.84 | ) | |||||||||||
Merger costs (Note 2) | | | (.27 | ) | | ||||||||||||
.67 | 1.06 | (.68 | ) | (3.50 | ) | ||||||||||||
Cumulative Effect of Accounting Change (Note 5) | | (.04 | ) | | (.04 | ) | |||||||||||
$ | .67 | $ | 1.02 | $ | (.68 | ) | $ | (3.54 | ) | ||||||||
1
Excluding the unusual items, merger costs and accounting change, MCNs earnings decreased $35.7 million or $.46 per diluted share in the 2000 first quarter and $55.8 million or $.75 per share in the 2000 twelve-month period, as compared to the corresponding 1999 periods. The earnings comparisons reflect losses within the Diversified Energy group, largely due to Energy Marketings operations, and reduced contributions from the Gas Distribution segment primarily resulting from warmer weather.
Strategic direction MCNs objective is to achieve competitive long-term returns for its shareholders. In 1999, MCN significantly revised its strategic direction that now includes: focusing on the Midwest-to-Northeast region; emphasizing operational efficiencies and growth through the integration of existing businesses; and reducing capital investment levels to approximately $150 million to $350 million annually.
To achieve the operating efficiencies expected from the new strategic direction, MCN is reorganizing into the following business segments: Gas Distribution; Midstream & Supply; Energy Marketing; Power; and Energy Holdings. MCN expects to begin reporting its operating results based on the new segments in 2000.
Gas Distribution is responsible for MCNs regulated operations that serve more than 1.2 million customers in Michigan.
Midstream & Supply develops and manages MCNs gas producing, gathering, processing, storage and transmission facilities within the Midwest-to-Northeast target region. It also integrates all of MCNs gas-supply functions, including purchasing the commodity itself and aggregating the transportation and storage capacity required to deliver gas to the Gas Distribution, Energy Marketing and Power segments.
Energy Marketing consists of MCNs non-regulated marketing activities primarily to industrial and commercial customers, both inside and outside the Gas Distribution segments service areas. The segment also provides full-service energy solutions to business customers.
Power develops and manages independent electric power projects that produce electricity and other useful forms of thermal energy, such as steam.
Energy Holdings manages and seeks to maximize the value of existing ventures outside MCNs target region. It consists of gas gathering and processing investments in major U.S. producing basins, as well as non-regional electric power ventures.
Pending merger MCN and DTE Energy Company (DTE) have signed a definitive merger agreement dated October 4, 1999 under which DTE will acquire all outstanding shares of MCN common stock. The boards of directors and shareholders of both companies have approved the proposed merger. The transaction is subject to regulatory approvals and other customary merger conditions. While it still is possible for the merger to close in mid- to late 2000, discussions continue with the Federal Trade Commission and a final closing date cannot be determined with certainty. MCN recorded legal, accounting, employee benefit and other expenses associated with the merger which had the effect of reducing earnings by $.2 million for the 2000 first quarter and $22.9 million or $.27 per share for the 2000 twelve-month period. MCN will incur additional merger-related costs during 2000.
Unusual items As discussed in MCNs 1999 Annual Report on Form 10-K and Note 3 to the Consolidated Financial Statements included herein, MCN recorded several unusual items in the 2000 and 1999 periods, consisting of gains and losses on asset sales, property write-downs,
2
investment and contract losses, and restructuring charges. The unusual items increased earnings in the 2000 and 1999 first quarters, and reduced earnings for the 2000 and 1999 twelve-month periods.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Millions, except Per Share Amounts) | |||||||||||||||||
Unusual Items (Net of Taxes) | |||||||||||||||||
Diversified Energy | |||||||||||||||||
Pipelines & Processing (Note 3a) | $ | 2.2 | $ | | $ | 2.2 | $ | (89.5 | ) | ||||||||
Electric Power (Note 3b) | 2.4 | | (.8 | ) | (1.6 | ) | |||||||||||
Energy Marketing (Note 3c) | | | (1.6 | ) | | ||||||||||||
Exploration & Production (Note 3d) | 3.8 | 2.0 | (84.4 | ) | (268.2 | ) | |||||||||||
Corporate & Other (Note 3e) | | | | (6.8 | ) | ||||||||||||
8.4 | 2.0 | (84.6 | ) | (366.1 | ) | ||||||||||||
Gas Distribution (Note 3f) | | | | (16.7 | ) | ||||||||||||
$ | 8.4 | $ | 2.0 | $ | (84.6 | ) | $ | (382.8 | ) | ||||||||
Earnings (Loss) Per Share | $ | .09 | $ | .02 | $ | (1.00 | ) | $ | (4.84 | ) | |||||||
Diversified Energy
Results reflect Energy Marketing losses and asset sales The Diversified Energy groups losses were $7.7 million for the 2000 first quarter compared to earnings of $4.1 million for the same 1999 period. Diversified Energy had losses of $143.2 million in the 2000 twelve-month period compared to losses of $370.3 million in the corresponding 1999 period. The comparability of results was impacted by several unusual items and merger costs, as previously discussed. Excluding the unusual items and merger costs, Diversified Energys earnings declined by $18.2 million in the current quarter and $48.5 million in the current 2000 twelve-month period. The results for both 2000 periods
3
reflect losses of the Energy Marketing segment and reduced earnings attributable to the sale of Exploration & Production (E&P) properties and joint venture interest in power projects.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Millions) | |||||||||||||||||
Diversified Energy Operations | |||||||||||||||||
Operating Revenues* | $ | 455.8 | $ | 293.5 | $ | 1,487.0 | $ | 1,014.4 | |||||||||
Operating Expenses* | |||||||||||||||||
Unusual items (Note 3) | (12.9 | ) | (3.0 | ) | 122.7 | 557.1 | |||||||||||
Merger costs (Note 2) | | | 9.1 | | |||||||||||||
Other operating expenses | 468.8 | 279.5 | 1,519.8 | 1,002.3 | |||||||||||||
455.9 | 276.5 | 1,651.6 | 1,559.4 | ||||||||||||||
Operating Income (Loss) | (.1 | ) | 17.0 | (164.6 | ) | (545.0 | ) | ||||||||||
Equity in Earnings of Joint Ventures | 10.2 | 12.0 | 48.6 | 56.8 | |||||||||||||
Other Income & (Deductions)* | |||||||||||||||||
Interest income | | .5 | 3.7 | 2.4 | |||||||||||||
Interest expense | (13.3 | ) | (16.8 | ) | (59.9 | ) | (61.2 | ) | |||||||||
Dividends on preferred securities of subsidiaries | (8.6 | ) | (10.3 | ) | (38.4 | ) | (36.9 | ) | |||||||||
Investment losses (Note 3d) | | | (7.4 | ) | (6.1 | ) | |||||||||||
Other | (.7 | ) | 3.2 | 3.7 | 3.3 | ||||||||||||
(22.6 | ) | (23.4 | ) | (98.3 | ) | (98.5 | ) | ||||||||||
Income (Loss) Before Income Taxes | (12.5 | ) | 5.6 | (214.3 | ) | (586.7 | ) | ||||||||||
Income Tax Provision (Benefit) | (4.8 | ) | 1.5 | (71.1 | ) | (216.4 | ) | ||||||||||
Net Income (Loss) | |||||||||||||||||
Before unusual items | (16.1 | ) | 2.1 | (52.7 | ) | (4.2 | ) | ||||||||||
Unusual items and merger costs (Notes 2 and 3) | 8.4 | 2.0 | (90.5 | ) | (366.1 | ) | |||||||||||
$ | (7.7 | ) | $ | 4.1 | $ | (143.2 | ) | $ | (370.3 | ) | |||||||
* | Includes intercompany transactions |
Operating and Joint Venture Income
4
segments, as well as higher Corporate & Other expenses. Additionally, the 2000 periods were impacted by an increase in Pipelines & Processing earnings.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Millions) | |||||||||||||||||
Operating and Joint Venture Income (Loss) | |||||||||||||||||
Before Unusual Items: | |||||||||||||||||
Pipelines & Processing | $ | 5.8 | $ | 4.9 | $ | 20.1 | $ | 16.9 | |||||||||
Electric Power | 1.8 | 7.5 | 17.2 | 27.9 | |||||||||||||
Energy Marketing | (11.9 | ) | 5.2 | (28.5 | ) | 1.0 | |||||||||||
Exploration & Production | 2.7 | 8.1 | 9.3 | 28.4 | |||||||||||||
Corporate & Other | (1.2 | ) | .3 | (2.3 | ) | (5.3 | ) | ||||||||||
(2.8 | ) | 26.0 | 15.8 | 68.9 | |||||||||||||
Unusual Items and Merger Costs (Notes 2 & 3) | 12.9 | 3.0 | (131.8 | ) | (557.1 | ) | |||||||||||
$ | 10.1 | $ | 29.0 | $ | (116.0 | ) | $ | (488.2 | ) | ||||||||
Pipelines & Processing operating and joint venture results, excluding unusual items, increased by $.9 million and $3.2 million for the 2000 first quarter and twelve-month period, respectively. The 2000 periods reflect increased earnings from MCNs 25%-owned methanol production business resulting from higher methanol prices and margins as well as an increase in methanol volumes produced. Pipelines & Processings average methanol sales prices increased 24% for the 2000 first quarter and 11% for the 2000 twelve-month period. Methanol production rose 9.0 and 13.4 million gallons for the current quarter and twelve-month period, respectively, primarily due to the shut-down of the methanol plant for scheduled maintenance in March 1999. Additionally, Pipelines & Processing results for the 1999 twelve-month period were impacted by operating losses related to the start-up of its coal fines plants.
Pipelines & Processing operating and joint venture income also reflects contributions from new and expanded gas pipeline, gathering and processing ventures. Gas processed to remove natural gas liquids (NGLs) increased 8.6 Bcf and 38.0 Bcf in the 2000 first quarter and twelve-month period, respectively. In addition to higher volumes associated with new ventures, the increase was attributable to natural gas producers bypassing processing plants in the 1999 periods as a result of weaker NGL prices and associated processing margins. NGL prices have strengthened in the 2000 periods.
Quarter | 12 Months | |||||||||||||||||
2000 | 1999 | 2000 | 1999 | |||||||||||||||
Pipelines & Processing Statistics* | ||||||||||||||||||
Methanol Produced (Million Gallons) | 17.1 | 8.1 | 66.4 | 53.0 | ||||||||||||||
Transportation (Bcf) | 41.3 | 48.1 | 201.8 | 181.7 | ||||||||||||||
Gas Processed (Bcf): | ||||||||||||||||||
Carbon dioxide treatment | 12.8 | 12.8 | 51.8 | 49.4 | ||||||||||||||
Natural gas liquids removal | 17.5 | 8.9 | 81.6 | 43.6 | ||||||||||||||
30.3 | 21.7 | 133.4 | 93.0 | |||||||||||||||
* | Includes MCNs share of joint ventures |
Electric Power operating and joint venture results, excluding unusual items, decreased $5.7 million and $10.7 million for the 2000 first quarter and twelve-month period, respectively. The decline in
5
earnings for both periods reflects the January 2000 sale of MCNs 23% interest in the 1,370 megawatt (MW) Midland Cogeneration Venture facility (Note 4b). Also contributing to the decrease in the 2000 twelve-month period was the sale of MCNs interest in certain international power investments, specifically its interest in the Torrent Power Limited (TPL) venture. MCN had a 40% interest in TPL, an Indian joint venture that holds minority interests in electric distribution companies and power generation facilities in the state of Gujarat, India.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(Thousands of MWh)* | |||||||||||||||||
Electric Power | |||||||||||||||||
Electricity Sales Domestic | 185.2 | 700.8 | 2,240.2 | 2,594.5 | |||||||||||||
Electricity Sales International | | | | 1,049.5 | |||||||||||||
185.2 | 700.8 | 2,240.2 | 3,644.0 | ||||||||||||||
* | Includes MCNs share of joint ventures |
Energy Marketing operating and joint venture results, excluding unusual items, decreased $17.1 million for the 2000 first quarter and $29.5 million for the 2000 twelve-month period. The declines are due primarily to lower margins resulting from an increase in the cost of gas sold per thousand cubic feet (Mcf). Cost of gas sold includes the effect of the expected future cost of replacing gas withdrawn from storage inventory. The expected future cost of such gas is based on current forward-prices. As a result of rising gas prices, the estimated average purchase rate for 2000 rose significantly during the first quarter. Additionally, the impact of anticipated higher average gas prices during 2000 was magnified as a result of Energy Marketing temporarily withdrawing 8.5 Bcf more of gas from storage in the 2000 first quarter compared to the 1999 first quarter. In the 1999 first quarter, Energy Marketing met its sales commitments with spot market gas purchases, rather than storage volumes, at prices significantly lower than the estimated average purchase rate for 1999.
The decline in Energy Marketing operating and joint venture results for both 2000 periods is also attributable to higher costs associated with long-term transportation contracts. Additionally, the 2000 twelve-month period reflects higher storage costs, uncollectible expenses and costs associated with the June 1999 dissolution of the DTE-CoEnergy joint venture. Storage capacity, coupled with firm transportation capacity on interstate pipelines, enhances Energy Marketings ability to offer reliable gas supply during peak winter months.
Partially offsetting the decline in results for both 2000 periods were higher gas sales and exchange gas delivery volumes, which increased 45.8 Bcf in the current quarter and 155.8 Bcf in the current twelve-month period. These increases were due in part to the April 1999 acquisitions of two companies marketing operations that serve large commercial and industrial customers in the Midwest.
Energy Marketings future gas sales volumes will be impacted as a result of its exit from two marketing joint ventures during 2000. However, operating results are not expected to be significantly affected. Additionally, the higher 2000 gas prices previously discussed may result in liquidity concerns for natural gas brokers and marketers, including some of Energy Marketings customers.
6
Energy Marketing has experienced delays in the receipt of cash from gas sales, resulting in higher accounts receivable balances.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(Bcf)* | |||||||||||||||||
Energy Marketing | |||||||||||||||||
Gas Sales | 174.5 | 138.1 | 622.1 | 477.5 | |||||||||||||
Exchange Gas Deliveries | 14.9 | 5.5 | 21.3 | 10.1 | |||||||||||||
189.4 | 143.6 | 643.4 | 487.6 | ||||||||||||||
* | Includes MCNs share of joint ventures |
Exploration & Production operating and joint venture income, excluding unusual items, decreased $5.4 million in the 2000 first quarter and $19.1 million in the 2000 twelve-month period. The decline reflects a reduction in overall gas and oil production of 15.9 Bcf equivalent in the current quarter and 41.7 Bcf equivalent in the current twelve-month period. The lower production levels are due primarily to the sale of MCNs Western and Midcontinent/ Gulf Coast E&P properties in early and mid-1999, as well as the sale of its Appalachian properties in December 1999.
E&P results for 2000 were also impacted by an increase in production-related expenses and an increase in the overall average gas and oil sales prices. The increased production expenses reflect the higher costs of operating the E&P properties retained in Michigan. The increased average sales prices are due to higher industry prices for both natural gas and oil. The impact of higher 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 | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
Exploration & Production Statistics | |||||||||||||||||
Gas and Oil Production (Bcf equivalent): | |||||||||||||||||
Michigan | 6.2 | 6.9 | 26.6 | 29.2 | |||||||||||||
Western, Midcontinent/ Gulf Coast and Appalachia | .4 | 15.6 | 26.4 | 65.5 | |||||||||||||
6.6 | 22.5 | 53.0 | 94.7 | ||||||||||||||
Production Costs (per Mcf equivalent) | $ | 1.03 | $ | .80 | $ | 1.02 | $ | .80 | |||||||||
Average Selling Price (per Mcf equivalent)* | $ | 2.68 | $ | 2.20 | $ | 2.29 | $ | 2.11 | |||||||||
* | The average selling prices have been adjusted for amounts received or paid under hedging contracts |
Risk management strategy MCN manages commodity price risk primarily by utilizing futures, options and swap contracts to more fully balance its portfolio of gas and oil supply and sales agreements. MCNs Energy Marketing business coordinates all of MCNs hedging activities to ensure compliance with risk management policies that are periodically reviewed by MCNs Board of Directors. Certain hedging gains or losses related to gas and oil production are recorded by MCNs E&P operations. Gains and losses on gas and oil production-related hedging transactions that are not recorded by MCNs E&P segment are recorded by Energy Marketing.
Corporate & Other operating and joint venture results, excluding unusual items, declined $1.5 million for the 2000 first quarter and improved $3.0 million for the 2000 twelve-month period. The current quarter decline primarily reflects adjustments recorded in the 1999 periods that reduced
7
or eliminated accruals for employee incentive awards that are based on MCNs operating or stock-price performance. The current twelve-month period results is attributable to a decrease in the proportion of administrative expenses associated with corporate management activities charged to Diversified Energy reflecting its declining percentage of MCNs business.
Other Income and Deductions
Income Taxes
Outlook
Gas Distribution
8
sales program. The decrease in earnings for the 2000 twelve-month period reflects warmer weather and higher financing costs, partially offset by increased contributions from the gas sales program.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Millions) | |||||||||||||||||
Gas Distribution Operations | |||||||||||||||||
Operating Revenues* | |||||||||||||||||
Gas sales | $ | 378.7 | $ | 443.0 | $ | 860.3 | $ | 909.0 | |||||||||
End user transportation | 38.9 | 26.9 | 115.9 | 84.1 | |||||||||||||
Intermediate transportation | 14.5 | 14.7 | 57.6 | 60.0 | |||||||||||||
Other | 21.6 | 25.1 | 80.8 | 73.0 | |||||||||||||
453.7 | 509.7 | 1,114.6 | 1,126.1 | ||||||||||||||
Cost of Sales | 224.2 | 255.7 | 475.8 | 497.1 | |||||||||||||
Gross Margin | 229.5 | 254.0 | 638.8 | 629.0 | |||||||||||||
Other Operating Expenses* | |||||||||||||||||
Operation and maintenance | 66.6 | 70.5 | 274.5 | 264.0 | |||||||||||||
Depreciation, depletion and amortization | 26.4 | 24.9 | 101.6 | 96.0 | |||||||||||||
Property and other taxes | 19.2 | 18.6 | 46.5 | 57.1 | |||||||||||||
Unusual items (Note 3f) | | | | 33.3 | |||||||||||||
Merger costs (Note 2) | .4 | | 26.2 | | |||||||||||||
112.6 | 114.0 | 448.8 | 450.4 | ||||||||||||||
Operating Income | 116.9 | 140.0 | 190.0 | 178.6 | |||||||||||||
Equity in Earnings of Joint Ventures | .6 | .4 | 2.2 | .9 | |||||||||||||
Other Income and (Deductions)* | |||||||||||||||||
Interest income | .6 | 1.0 | 1.9 | 5.7 | |||||||||||||
Interest expense | (15.5 | ) | (13.8 | ) | (58.2 | ) | (55.9 | ) | |||||||||
Minority interest | (.1 | ) | (.3 | ) | (.8 | ) | 6.1 | ||||||||||
Other | .3 | .4 | (1.5 | ) | .2 | ||||||||||||
(14.7 | ) | (12.7 | ) | (58.6 | ) | (43.9 | ) | ||||||||||
Income Before Income Taxes | 102.8 | 127.7 | 133.6 | 135.6 | |||||||||||||
Income Taxes | 36.2 | 43.4 | 47.8 | 42.2 | |||||||||||||
Net Income | |||||||||||||||||
Before unusual items and merger costs | 66.8 | 84.3 | 102.8 | 110.1 | |||||||||||||
Unusual items and merger costs (Notes 2 and 3f) | (.2 | ) | | (17.0 | ) | (16.7 | ) | ||||||||||
$ | 66.6 | $ | 84.3 | $ | 85.8 | $ | 93.4 | ||||||||||
* | Includes intercompany transactions |
Gross Margin
9
same 1999 period as a result of higher fixed-price supplies and the loss of approximately 70,000 customers who chose to purchase their gas from other suppliers under MichCons customer choice program that began in April 1999. Although MichCon has lost gas sales margins from these customers, distribution margins are retained as MichCon continues to transport and deliver the gas to the customers premises. MichCons fixed-price supplies for the remainder of 2000 as well as 2001 are at prices higher than those paid in 1999. Accordingly, margins in future periods are expected to be lower than those generated in 1999.
The increase in gross margins for the 2000 twelve-month period reflects higher margins generated under the gas sales program. As a result of the gas sales program beginning in January 1999, the 2000 twelve-month period includes a full years contribution, whereas the 1999 twelve-month period includes only three months of contributions. Gross margins for both the 2000 first quarter and the twelve-month period were also impacted by a decline in intermediate transportation revenues and revenues from other gas-related services.
Quarter | 12 Months | |||||||||||||||||
2000 | 1999 | 2000 | 1999 | |||||||||||||||
Effect of Weather on Gas Markets and Earnings | ||||||||||||||||||
Percent Colder (Warmer) Than Normal | (14.2 | )% | (4.3 | )% | (13.9 | )% | (12.0 | )% | ||||||||||
Increase (Decrease) From Normal in: | ||||||||||||||||||
Gas markets (Bcf) | (16.1 | ) | (5.1 | ) | (29.7 | ) | (26.2 | ) | ||||||||||
Net income (in Millions) | $ | (15.0 | ) | $ | (5.1 | ) | $ | (28.5 | ) | $ | (23.7 | ) | ||||||
Diluted earnings per share | $ | (.16 | ) | $ | (.06 | ) | $ | (.34 | ) | $ | (.30 | ) | ||||||
Gas sales and end user transportation revenues in total decreased $52.3 million for the 2000 first quarter and $16.9 million for the 2000 twelve-month period. Revenues reflect a decline in gas sales volumes, partially offset by higher end user transportation deliveries. Gas sales volumes decreased 14.4 billion cubic feet (Bcf) in the 2000 first quarter and 17.3 Bcf in the 2000 twelve-month period due primarily to the warmer weather and customers who chose to purchase their gas from other suppliers under MichCons customer choice program. End user transportation deliveries increased 9.2 Bcf in the 2000 first quarter and 20.8 Bcf in the 2000 twelve-month period. The improvement includes volumes associated with customers participating in the customer choice program who 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. Partially offsetting the increase in end user transportation volumes attributable to the customer choice program was the impact of warmer weather.
The revenue comparison for the twelve-month period was also impacted by the cost of the gas commodity component of gas sales rates. As previously discussed, this gas commodity component was fixed under MichCons gas sales program at $2.95 per Mcf beginning in January 1999. Prior to 1999, MichCons sales rates were set to recover all of its reasonably and prudently incurred gas
10
costs. The gas commodity component of MichCons sales increased $.27 per Mcf (10%) for the 2000 twelve-month period.
Quarter | 12 Months | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(Bcf) | |||||||||||||||||
Gas Distribution | |||||||||||||||||
Gas Sales | 78.2 | 92.6 | 167.4 | 184.7 | |||||||||||||
End User Transportation | 51.7 | 42.5 | 161.2 | 140.4 | |||||||||||||
129.9 | 135.1 | 328.6 | 325.1 | ||||||||||||||
Intermediate Transportation* | 182.8 | 127.4 | 587.4 | 516.5 | |||||||||||||
312.7 | 262.5 | 916.0 | 841.6 | ||||||||||||||
* | Includes intercompany volumes |
Intermediate transportation revenues decreased $.2 million in the 2000 first quarter and $2.4 million in the 2000 twelve-month period, whereas intermediate transportation deliveries increased 55.4 Bcf and 70.9 Bcf, respectively. A significant portion of the volume increase 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 is due to non-fixed fee customers shifting volumes from a higher rate to a lower rate transportation route.
Other operating revenues decreased $3.5 million in the 2000 first quarter and increased $7.8 million in the 2000 twelve-month period. The current quarter reflects a decline in storage revenues, partially offset by an increase in late payment fees and revenues from providing appliance maintenance services. The increase in the current twelve-month period is attributable to revenues from the acquisition of three heating and cooling firms in October 1998, as well as higher late payment fees and appliance maintenance revenues.
Cost of Sales
Cost of sales decreased $31.5 million in the 2000 first quarter and $21.3 million in the 2000 twelve-month period, primarily due to a decline in gas sales volumes. As previously discussed, the decrease in sales volumes reflects the warmer weather and customers who have chosen to purchase gas from other suppliers under MichCons customer choice program. Partially offsetting the impact of lower sales volumes was an increase in the price paid for gas purchased of $.11 per Mcf (4%) in the 2000 first quarter and $.10 per Mcf (4%) in the 2000 twelve-month period. Additionally, the comparison was impacted by the cost of sales associated with the operations of the three heating and cooling companies acquired in October 1998.
11
Other Operating Expenses
The increase in operation and maintenance expenses in the 2000 twelve-month period is due to additional computer system support costs associated with MichCons new customer information system and higher injuries and damages costs. Additionally, the increase reflects higher incentive payments to MichCon employees. The higher costs of these items more than offset the benefits from lower pension and retiree healthcare costs and environmental insurance proceeds.
Depreciation and depletion increased $1.5 million in the 2000 first quarter and $5.6 million in the 2000 twelve-month period reflecting depreciation on higher plant balances.
Property and other taxes increased $.6 million in the 2000 first quarter and decreased $10.6 million in the 2000 twelve-month period. The current twelve-month period reflects a change in the calculation of the value of personal property subject to taxation by local governments (Note 12a).
Unusual items of $33.3 million in the 1999 twelve-month period reflects a $24.8 million impairment of certain gas gathering properties in northern Michigan as well as an $8.5 million write-down of an investment in a small Missouri natural-gas distribution company (Note 3f).
Merger costs of $26.2 million in the 2000 twelve-month period include legal, consulting, accounting, employee benefit and other expenses associated with the pending merger between MCN and DTE Energy Company (Note 2).
Equity in Earnings of Joint Ventures
Other Income and Deductions
Income Taxes
12
Outlook
MichCon has begun and plans to continue capitalizing on opportunities resulting from the gas industry restructuring. MichCon is currently operating under its Regulatory Reform Plan, which includes a comprehensive experimental three-year customer choice program that is designed to offer all sales customers added choices and greater price certainty. Year two of the customer choice program began April 1, 2000, and approximately 55,000 customers have chosen to purchase natural gas from suppliers other than MichCon. There are approximately 15,000 fewer customers participating in year two of the plan than in year one.
As discussed in MCNs 1999 Annual Report on Form 10-K, the Regulatory Reform Plan also suspended the GCR mechanism for customers who continue to purchase gas from MichCon, and fixed the gas commodity component of MichCons sales rates at $2.95 per Mcf. The suspension of the GCR mechanism allows MichCon to profit from its ability to purchase gas at less than $2.95 per Mcf. As part of its gas acquisition strategy, MichCon entered into fixed-price contracts at costs below $2.95 per Mcf for a substantial portion of its expected gas supply requirements through 2001. However, margins are expected to be lower in future periods as MichCons fixed-price supplies in 2000 and 2001 are at prices higher than those paid in 1999.
The plan increases MichCons risk associated with generating margins that cover its gas costs. The level of margins generated from selling gas will also be affected by differences between actual gas sales volumes and the volume of fixed-price gas supplies. Actual gas sales volumes will fluctuate as a result of changes in weather and the number of customers who ultimately choose to purchase gas from suppliers other than MichCon.
Change in Accounting for Start-up Costs
CAPITAL RESOURCES AND LIQUIDITY
Quarter | |||||||||
2000 | 1999 | ||||||||
(in Millions) | |||||||||
Cash and Cash Equivalents | |||||||||
Cash Flow Provided From (Used For): | |||||||||
Operating activities | $ | 245.4 | $ | 202.9 | |||||
Financing activities | (521.3 | ) | (100.2 | ) | |||||
Investing activities | 240.5 | (84.9 | ) | ||||||
Net Decrease in Cash and Cash Equivalents | $ | (35.4 | ) | $ | 17.8 | ||||
13
Operating Activities
Financing Activities
MCNs FELINE PRIDES securities mature on May 16, 2000. Each security initially represents a stock purchase contract and a preferred security. Under each stock purchase contract, MCN is obligated to sell, and the FELINE PRIDES holder is obligated to purchase between 1.4132 and 1.7241 shares of MCN common stock for $50. The exact number of MCN common shares to be sold is dependent on the market value of a share for the twenty days ending on May 12, 2000 and is expected to approximate 4,560,000 shares. Each FELINE PRIDES holder has the option to use the preferred securities, treasury securities or cash to satisfy the $50 purchase commitment. Accordingly, MCN cannot predict the amount of cash, if any, it will received upon issuing MCN common stock on May 16, 2000.
Diversified Energy
MCN received approximately $295.5 million during the 2000 first quarter from the sale of assets and joint venture interests which was used to repay outstanding debt. Proceeds from additional sales are expected in 2000 and will be used to repay outstanding borrowings and for general corporate purposes.
Gas Distribution
14
in July 2001. During the first three months of 2000, MichCon repaid $158.4 million of commercial paper, leaving borrowings of $78.2 million outstanding under this program at March 31, 2000.
In March 2000, MichCon repaid $12.3 million of term debt of a non-utility subsidiary that was scheduled to mature in 2006. Additionally, MichCon repaid $20 million of first mortgage bonds that matured in May 2000.
Investing Activities
Capital investments equaled $54.5 million in the 2000 first quarter compared to $132.9 million for the same period in 1999. The 2000 investments include significantly lower levels of investments within the Diversified Energy Group.
Quarter | |||||||||
2000 | 1999 | ||||||||
(in Millions) | |||||||||
Capital Investments | |||||||||
Consolidated Capital Expenditures: | |||||||||
Electric Power | $ | | $ | 16.5 | |||||
Exploration & Production | 1.6 | 39.2 | |||||||
Gas Distribution | 21.3 | 24.4 | |||||||
Other | .8 | 1.2 | |||||||
23.7 | 81.3 | ||||||||
MCNs Share of Joint Venture Capital Expenditures:* | |||||||||
Pipelines & Processing | 18.4 | 39.8 | |||||||
Electric Power | 12.4 | 11.8 | |||||||
30.8 | 51.6 | ||||||||
Total Capital Investments | $ | 54.5 | $ | 132.9 | |||||
* | A portion of joint venture capital expenditures is financed with joint venture debt |
Outlook
The proposed level of investments in future years is expected to be financed with internally generated funds, including proceeds received from the sale of non-strategic assets. MCNs actual capital requirements will depend on proceeds received from the sale of assets. It is managements opinion that MCN and its subsidiaries will have sufficient capital resources, both internal and external, to meet anticipated capital requirements.
15
Commodity Price Risk
As discussed in MCNs 1999 Annual Report on Form 10-K, a sensitivity analysis calculates the fair values of MCNs 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:
March 31, 2000 | December 31, 1999 | |||||||||||||||
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 | $ | 92.1 | $ | (92.1 | ) | $ | 89.8 | $ | (89.8 | ) | ||||||
Pay variable/receive fixed | $ | (84.1 | ) | $ | 84.1 | $ | (81.1 | ) | $ | 81.1 | ||||||
Futures: Longs | $ | 2.9 | $ | (2.9 | ) | $ | 5.0 | $ | (5.0 | ) | ||||||
Shorts | $ | (2.7 | ) | $ | 2.7 | $ | (2.1 | ) | $ | 2.1 | ||||||
* | 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
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 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 derivatives gains and losses to be recorded to other comprehensive income or to offset related results on the hedged item in earnings.
16
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 MCNs 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.
17
March 31 | December 31 | ||||||||||||
2000 | 1999 | 1999 | |||||||||||
(in Thousands) | |||||||||||||
ASSETS | |||||||||||||
Current Assets | |||||||||||||
Cash and cash equivalents, at cost (which approximates market value) | $ | 23,996 | $ | 34,833 | $ | 59,366 | |||||||
Accounts receivable, less allowance for doubtful accounts of $21,339, $13,411 and $20,720, respectively | 491,534 | 431,783 | 546,689 | ||||||||||
Accrued unbilled revenues | 68,710 | 77,335 | 100,439 | ||||||||||
Gas in inventory (Note 7) | 52,295 | 90,122 | 180,372 | ||||||||||
Property taxes assessed applicable to future periods | 51,018 | 63,064 | 62,651 | ||||||||||
Deferred income taxes | 44,485 | | 32,508 | ||||||||||
Other | 51,344 | 50,062 | 51,313 | ||||||||||
783,382 | 747,199 | 1,033,338 | |||||||||||
Deferred Charges and Other Assets | |||||||||||||
Deferred income taxes | | 29,054 | 14,765 | ||||||||||
Investments in debt and equity securities | 96,754 | 68,920 | 72,077 | ||||||||||
Deferred swap losses and receivables (Note 11) | 48,360 | 48,510 | 43,907 | ||||||||||
Deferred environmental costs | 28,602 | 31,056 | 31,173 | ||||||||||
Prepaid benefit costs | 170,600 | 122,061 | 156,276 | ||||||||||
Other | 95,743 | 107,511 | 108,288 | ||||||||||
440,059 | 407,112 | 426,486 | |||||||||||
Investments in and Advances to Joint Ventures | |||||||||||||
Pipelines & Processing | 527,236 | 543,709 | 575,684 | ||||||||||
Electric Power | 45,986 | 242,491 | 145,684 | ||||||||||
Energy Marketing | 22,077 | 29,888 | 21,512 | ||||||||||
Gas Distribution | 2,844 | 1,628 | 2,898 | ||||||||||
Other | 18,061 | 18,632 | 18,194 | ||||||||||
616,204 | 836,348 | 763,972 | |||||||||||
Property, Plant and Equipment | |||||||||||||
Pipelines & Processing | 46,325 | 45,771 | 46,480 | ||||||||||
Exploration & Production (Note 3d) | 569,448 | 1,051,512 | 573,514 | ||||||||||
Gas Distribution | 3,032,993 | 2,938,831 | 3,016,231 | ||||||||||
Other | 76,243 | 49,446 | 76,245 | ||||||||||
3,725,009 | 4,085,560 | 3,712,470 | |||||||||||
Less Accumulated depreciation and depletion | 1,727,727 | 1,688,538 | 1,697,212 | ||||||||||
1,997,282 | 2,397,022 | 2,015,258 | |||||||||||
$ | 3,836,927 | $ | 4,387,681 | $ | 4,239,054 | ||||||||
18
March 31 | December 31 | ||||||||||||
2000 | 1999 | 1999 | |||||||||||
(in Thousands) | |||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | |||||||||||||
Current Liabilities | |||||||||||||
Accounts payable | $ | 299,645 | $ | 258,366 | $ | 296,139 | |||||||
Notes payable | 169,016 | 534,639 | 617,755 | ||||||||||
Current portion of long-term debt and capital lease obligations | 86,250 | 188,427 | 28,102 | ||||||||||
Gas inventory equalization (Note 7) | 90,511 | 79,559 | | ||||||||||
Federal income, property and other taxes payable | 45,659 | 89,734 | 68,500 | ||||||||||
Gas payable | 7,745 | 37,515 | 24,858 | ||||||||||
Customer deposits | 16,960 | 17,476 | 17,707 | ||||||||||
Other | 124,064 | 98,450 | 146,949 | ||||||||||
839,850 | 1,304,166 | 1,200,010 | |||||||||||
Deferred Credits and Other Liabilities | |||||||||||||
Deferred income taxes | 22,465 | | | ||||||||||
Unamortized investment tax credits | 27,537 | 29,569 | 28,022 | ||||||||||
Tax benefits amortizable to customers | 135,616 | 129,494 | 136,236 | ||||||||||
Deferred swap gains and payables (Note 11) | 65,874 | 51,605 | 64,962 | ||||||||||
Accrued environmental costs | 27,711 | 34,888 | 28,068 | ||||||||||
Minority interest | 7,116 | 10,405 | 11,096 | ||||||||||
Other | 103,413 | 77,623 | 91,613 | ||||||||||
389,732 | 333,584 | 359,997 | |||||||||||
Long-Term Debt, including capital lease obligations | 1,347,195 | 1,392,850 | 1,457,617 | ||||||||||
MCN-Obligated Mandatorily Redeemable Preferred Securities of Subsidiaries Holding Solely Debentures of MCN | 402,994 | 502,157 | 402,922 | ||||||||||
Commitments and Contingencies (Note 10) | |||||||||||||
Common Shareholders Equity | |||||||||||||
Common stock | 857 | 798 | 857 | ||||||||||
Additional paid-in capital | 961,591 | 830,450 | 960,176 | ||||||||||
Retained earnings (deficit) | (82,858 | ) | 62,775 | (120,081 | ) | ||||||||
Accumulated other comprehensive loss (Note 9) | (146 | ) | (16,811 | ) | (156 | ) | |||||||
Yield enhancement, contract and issuance costs | (22,288 | ) | (22,288 | ) | (22,288 | ) | |||||||
857,156 | 854,924 | 818,508 | |||||||||||
$ | 3,836,927 | $ | 4,387,681 | $ | 4,239,054 | ||||||||
19
Three Months Ended | Twelve Months Ended | ||||||||||||||||
March 31 | March 31 | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Thousands, Except Per Share Amounts) | |||||||||||||||||
Operating Revenues | $ | 903,491 | $ | 796,586 | $ | 2,587,973 | $ | 2,125,824 | |||||||||
Operating Expenses | |||||||||||||||||
Cost of sales | 652,069 | 473,885 | 1,793,176 | 1,255,363 | |||||||||||||
Operation and maintenance | 91,392 | 101,950 | 400,663 | 396,491 | |||||||||||||
Depreciation, depletion and amortization | 34,219 | 45,175 | 153,682 | 179,876 | |||||||||||||
Property and other taxes | 21,593 | 21,658 | 57,132 | 70,336 | |||||||||||||
Property write-downs, contract losses and restructuring charges (Note 3) | | | 61,782 | 600,818 | |||||||||||||
Gains and losses on sale of assets, net (Note 3) | (12,874 | ) | (3,005 | ) | 60,956 | (10,403 | ) | ||||||||||
Merger costs (Note 2) | 362 | | 35,218 | | |||||||||||||
786,761 | 639,663 | 2,562,609 | 2,492,481 | ||||||||||||||
Operating Income (Loss) | 116,730 | 156,923 | 25,364 | (366,657 | ) | ||||||||||||
Equity in Earnings of Joint Ventures | 10,779 | 12,458 | 50,707 | 57,922 | |||||||||||||
Other Income and (Deductions) | |||||||||||||||||
Interest income | 2,748 | 1,496 | 7,827 | 8,041 | |||||||||||||
Interest on long-term debt | (23,509 | ) | (21,902 | ) | (91,038 | ) | (90,719 | ) | |||||||||
Other interest expense | (7,354 | ) | (8,635 | ) | (29,061 | ) | (26,198 | ) | |||||||||
Dividends on preferred securities of subsidiaries | (8,622 | ) | (10,335 | ) | (38,426 | ) | (36,951 | ) | |||||||||
Investment losses (Note 3d) | | | (7,456 | ) | (6,135 | ) | |||||||||||
Minority interest (Note 3f) | (485 | ) | (319 | ) | (1,778 | ) | 6,283 | ||||||||||
Other | 6 | 3,650 | 3,139 | 3,124 | |||||||||||||
(37,216 | ) | (36,045 | ) | (156,793 | ) | (142,555 | ) | ||||||||||
Income (Loss) Before Income Taxes | 90,293 | 133,336 | (80,722 | ) | (451,290 | ) | |||||||||||
Income Tax Provision (Benefit) | 31,351 | 44,921 | (23,273 | ) | (174,355 | ) | |||||||||||
Income (Loss) Before Cumulative Effect of Accounting Change | 58,942 | 88,415 | (57,449 | ) | (276,935 | ) | |||||||||||
Cumulative Effect of Accounting Change, Net of Taxes (Note 5) | | (2,872 | ) | | (2,872 | ) | |||||||||||
Net Income (Loss) | $ | 58,942 | $ | 85,543 | $ | (57,449 | ) | $ | (279,807 | ) | |||||||
Basic Earnings (Loss) Per Share (Note 8) | |||||||||||||||||
Before cumulative effect of accounting change | $ | .69 | $ | 1.11 | $ | (.68 | ) | $ | (3.50 | ) | |||||||
Cumulative effect of accounting change (Note 5) | | (.04 | ) | | (.04 | ) | |||||||||||
$ | .69 | $ | 1.07 | $ | (.68 | ) | $ | (3.54 | ) | ||||||||
Diluted Earnings (Loss) Per Share (Note 8) | |||||||||||||||||
Before cumulative effect of accounting change | $ | .67 | $ | 1.06 | $ | (.68 | ) | $ | (3.50 | ) | |||||||
Cumulative effect of accounting change (Note 5) | | (.04 | ) | | (.04 | ) | |||||||||||
$ | .67 | $ | 1.02 | $ | (.68 | ) | $ | (3.54 | ) | ||||||||
Average Common Shares Outstanding | |||||||||||||||||
Basic | 85,506 | 79,413 | 84,911 | 79,081 | |||||||||||||
Diluted | 90,948 | 85,064 | 84,911 | 79,081 | |||||||||||||
Dividends Declared Per Share | $ | .2550 | $ | .2550 | $ | 1.0200 | $ | 1.0200 | |||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
March 31 | March 31 | |||||||||||||||
2000 | 1999 | 2000 | 1999 | |||||||||||||
(in Thousands) | ||||||||||||||||
Balance Beginning of Period | $ | (120,081 | ) | $ | (2,977 | ) | $ | 62,775 | $ | 424,157 | ||||||
Add Net Income (Loss) | 58,942 | 85,543 | (57,449 | ) | (279,807 | ) | ||||||||||
(61,139 | ) | 82,566 | 5,326 | 144,350 | ||||||||||||
Deduct Cash Dividends Declared | 21,719 | 19,791 | 88,184 | 81,575 | ||||||||||||
Balance End of Period | $ | (82,858 | ) | $ | 62,775 | $ | (82,858 | ) | $ | 62,775 | ||||||
20
Three Months Ended | ||||||||||||
March 31 | ||||||||||||
2000 | 1999 | |||||||||||
(in Thousands) | ||||||||||||
Cash Flow From Operating Activities | ||||||||||||
Net income | $ | 58,942 | $ | 85,543 | ||||||||
Adjustments to reconcile net income (loss) to net cash provided from operating activities | ||||||||||||
Depreciation, depletion and amortization: | ||||||||||||
Per statement of operations | 34,219 | 45,175 | ||||||||||
Charged to other accounts | 2,483 | 2,179 | ||||||||||
Unusual items, net of taxes (Note 3) | (7,037 | ) | | |||||||||
Cumulative effect of accounting change, net of taxes (Note 5) | | 2,872 | ||||||||||
Deferred income taxes current | (11,977 | ) | (5,489 | ) | ||||||||
Deferred income taxes and investment tax credits, net | 32,585 | 22,495 | ||||||||||
Equity in earnings of joint ventures, net of distributions | (6,931 | ) | (3,390 | ) | ||||||||
Other | (3,837 | ) | (1,138 | ) | ||||||||
Changes in assets and liabilities, exclusive of changes shown separately | 146,988 | 54,622 | ||||||||||
Net cash provided from operating activities | 245,435 | 202,869 | ||||||||||
Cash Flow From Financing Activities | ||||||||||||
Notes payable, net | (448,739 | ) | (84,212 | ) | ||||||||
Dividends paid | (21,719 | ) | (19,791 | ) | ||||||||
Issuance of common stock | 2,897 | 226 | ||||||||||
Reacquisition of common stock | (1,655 | ) | (977 | ) | ||||||||
Long-term commercial paper and bank borrowings, net (Note 9) | (34,138 | ) | 92,344 | |||||||||
Retirement of long-term debt and preferred securities (Note 9) | (17,963 | ) | (87,781 | ) | ||||||||
Net cash used for financing activities | (521,317 | ) | (100,191 | ) | ||||||||
Cash Flow From Investing Activities | ||||||||||||
Capital expenditures | (23,671 | ) | (81,320 | ) | ||||||||
Acquisitions | | (1,602 | ) | |||||||||
Investment in debt and equity securities, net | (2,893 | ) | (12 | ) | ||||||||
Investment in joint ventures | (28,641 | ) | (27,648 | ) | ||||||||
Sale of property and joint venture interests (Note 4) | 295,476 | 28,986 | ||||||||||
Other | 241 | (3,288 | ) | |||||||||
Net cash provided from (used for) investing activities | 240,512 | (84,884 | ) | |||||||||
Net Increase (Decrease) in Cash and Cash Equivalents | (35,370 | ) | 17,794 | |||||||||
Cash and Cash Equivalents, January 1 | 59,366 | 17,039 | ||||||||||
Cash and Cash Equivalents, March 31 | $ | 23,996 | $ | 34,833 | ||||||||
Changes in Assets and Liabilities, Exclusive of Changes Shown Separately | ||||||||||||
Accounts receivable, net | $ | (59,713 | ) | $ | (32,348 | ) | ||||||
Accrued unbilled revenues | 31,729 | 10,553 | ||||||||||
Gas in inventory | 128,077 | 57,265 | ||||||||||
Accrued/deferred gas cost recovery revenues, net | | (14,980 | ) | |||||||||
Prepaid/accrued benefit costs, net | (13,760 | ) | (9,678 | ) | ||||||||
Accounts payable | 3,506 | (41,183 | ) | |||||||||
Federal income, property and other taxes payable | (22,841 | ) | 20,269 | |||||||||
Gas payable | (17,113 | ) | (5,154 | ) | ||||||||
Gas inventory equalization | 90,511 | 79,559 | ||||||||||
Other current assets and liabilities, net | (14,153 | ) | (5,402 | ) | ||||||||
Other deferred assets and liabilities, net | 20,745 | (4,279 | ) | |||||||||
$ | 146,988 | $ | 54,622 | |||||||||
Supplemental Disclosures | ||||||||||||
Cash paid during the year for: | ||||||||||||
Interest, net of amounts capitalized | $ | 32,495 | $ | 34,673 | ||||||||
Federal income taxes | $ | | $ | | ||||||||
21
1. GENERAL
The accompanying consolidated financial statements should be read in conjunction with the MCN Energy Group Inc. (MCN) 1999 Annual Report on Form 10-K. Certain reclassifications have been made to the prior years financial statements to conform to the 2000 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. MERGER AGREEMENT WITH DTE ENERGY COMPANY
As discussed in MCNs 1999 Annual Report on Form 10-K, MCN and DTE Energy Company (DTE) have signed a definitive merger agreement, dated October 4, 1999, under which DTE will acquire all outstanding shares of MCN common stock. The boards of directors and the shareholders of both companies have approved the proposed merger. The transaction is subject to regulatory approvals and other customary merger conditions. While it still is possible for the merger to close in mid- to late 2000, discussions continue with the Federal Trade Commission and a final closing date cannot be determined with certainty.
As a result of the pending merger, MCN has incurred merger-related costs which include legal, accounting, consulting, employee benefit and other expenses. These costs had the effect of decreasing earnings by $362,000 pre-tax ($235,000 net of taxes) and $35,217,000 pre-tax ($22,891,000 net of taxes) for the three-and twelve-month periods ended March 31, 2000, respectively.
Furthermore, as part of the merger agreement, MCN agreed to sell its interest in five power projects, four of which are defined as Qualifying Facilities (QFs) under the Public Utility Regulatory Policies Act of 1978, as amended. This act limits the interest in a project that can be owned by electric utilities while maintaining the projects status as a QF. In the first quarter of 2000, MCN completed the sale of its 23% interest in the Midland Cogeneration Venture (MCV), a QF located in Michigan, and its 33 1/3% interest in the Carson Cogeneration facility, a QF located in California. In the second quarter of 2000, MCN completed the sale of its 50% interest in the Michigan Power Project, a QF located in Michigan, and its 50% interest in the Ada Cogeneration facility, a QF located in Michigan. Additionally, MCN has reached an agreement to sell its 95% interest in the Cobisa-Person facility, a 140 megawatt (MW) power plant in New Mexico that is currently under construction.
3. UNUSUAL ITEMS
a. Pipelines & Processing
Gain on Sale of Joint Venture: In March 2000, MCN recognized a $3,419,000 pre-tax ($2,222,000 net of taxes) gain from the sale of its 50% interest in the Cardinal States Gathering Company. | |
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 equal to the carrying value of its six plants, reflecting the likely inability to recover such costs. MCN sold four of its coal fines plants |
22
to DTE in 1999. MCN is seeking to maximize the value of its investment in the two remaining plants, but is unable to predict the outcome of such efforts. 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
Gain on Sale of Joint Venture: In March 2000, MCN recognized a $3,672,000 pre-tax ($2,387,000 net of taxes) gain from the sale of its 33 1/3% interest in the Carson Cogeneration facility, a 42 MW cogeneration plant located in Carson, California. | |
Property Write-Downs: In the fourth quarter of 1999, MCN exited two power projects under development which were not consistent with its new strategic direction. As a result of exiting these projects, MCN recorded a $4,995,000 pre-tax ($3,247,000 net of taxes) write-off of capitalized costs associated with these projects. | |
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 its decision to exit certain international power projects. |
c. Energy Marketing
Loss on Contracts: In the fourth quarter of 1999, MCN recognized a $2,447,000 pre-tax ($1,591,000 net of taxes) loss resulting from the termination of gas sales contracts with a joint venture. These contracts were terminated in conjunction with MCNs sale of its 49% interest in the joint venture. |
d. Exploration & 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. | |
In the fourth quarter of 1999, MCN recorded a $2,340,000 pre-tax ($1,521,000 net of taxes) write-down relating to unproved property which is not included in the full cost pool. An impairment loss was recorded representing the amount by which the carrying value exceeded the appraised value of the property. | |
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 MCNs capitalized exploration and production costs exceeding the full cost ceiling. | |
Losses on Sale of Properties: In the second and third quarters 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) and $5,877,000 pre-tax ($3,820,000 net of taxes), respectively. In the fourth quarter of 1999, MCN recognized losses from the sale of its Appalachian E&P properties totaling $7,314,000 pre-tax ($4,754,000 net of taxes). In the first quarter of |
23
2000, subsequent adjustments related to these prior-period losses reduced the losses by $3,735,000 pre-tax ($2,428,000 net of taxes). | |
Gain on the Sale of Tax Credits: Gains are recorded in each period as the result of the sale of tax credits in the third quarter of 1998. The purchaser forwards payments to MCN as a result of generating gas production credits, and accordingly, MCN records the amount as a gain on the sale of the tax credits. Credits will continue to be generated through 2002. For the three- and twelve-month periods ended March 31, 2000, MCN recognized gains of $2,048,000 pre-tax ($1,331,000 net of taxes) and $10,207,000 pre-tax ($6,635,000 net of taxes), respectively. For the three- and twelve-month periods ended March 31, 1999, MCN recognized gains of $3,005,000 pre-tax ($1,953,000 net of taxes) and $10,403,000 pre-tax ($6,762,000 net of taxes), respectively. | |
Loss on Investment: In the second quarter of 1999, MCN recognized a $7,456,000 pre-tax ($4,846,000 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 $6,135,000 pre-tax ($3,987,000 net of taxes) loss 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. |
e. 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 a corporate realignment designed to improve operating efficiencies through a more streamlined organizational structure. The realignment included cost saving initiatives expected to reduce operating expenses. As of March 31, 2000, payments of $7,228,000 have been charged against the restructuring accruals relating to severance and termination benefits and net lease costs. The remaining restructuring costs of $3,162,000 are expected to be paid through 2006. |
f. 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 systems 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 distribution company. The write-down represents the amount by which the carrying value exceeded the estimated fair value of the investment. |
4. ACQUISITIONS AND DISPOSITIONS
a. Pipelines & Processing
In March 2000, MCN sold its 50% interest in the Cardinal States Gathering Company for approximately $60,000,000. |
24
In April 2000, MCN reached an agreement to sell its 35% interest in the Jonah Gas Gathering Company for $45,000,000 resulting in a pre-tax gain of approximately $25,000,000. The sale is subject to regulatory approval and is expected to be completed in the second quarter of 2000. |
b. Electric Power
Qualifying and Other Facilities: As discussed in MCNs 1999 Annual Report on Form 10-K, MCN agreed to sell its interest in five power projects, four of which are Qualifying Facilities as defined by the Public Utility Regulatory Policies Act of 1978, as amended (Note 2). | |
In January 2000, MCN sold its 23% ownership in MCV, a 1,370 MW cogeneration facility located in Michigan, for approximately $105,000,000, resulting in an immaterial gain. Under the terms of the sales agreement, if MCN does not merge with DTE, MCN may reacquire its 23% interest in MCV. | |
In March 2000, MCN sold its 33 1/3% interest in the Carson Cogeneration facility, a 42 MW cogeneration plant located in California, for $3,000,000, resulting in a pre-tax gain of $3,672,000 ($2,387,000 net of taxes). | |
In April 2000, MCN completed the sale of its 50% interest in the Michigan Power Project, a 123 MW cogeneration plant located in Ludington, Michigan and its 50% interest in the Ada Cogeneration facility, a 30 MW cogeneration plant located in Ada, Michigan, resulting in a pre-tax gain totaling approximately $40,000,000 ($26,000,000 net of taxes). | |
In May 2000, MCN reached an agreement to sell its 95% interest in the Cobisa-Person facility, a 140 MW power plant that is currently under construction in New Mexico, resulting in a pre-tax gain that is expected to exceed $1,500,000. The sale has received Federal Energy Regulatory Commission approval and is expected to be completed in the second quarter of 2000. |
5. ACCOUNTING FOR START-UP ACTIVITIES
As discussed in MCNs 1999 Annual Report on Form 10-K, 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 three-and twelve-month periods ended March 31, 1999.
6. REGULATORY MATTERS
a. Regulatory Reform Plan
As discussed in MCNs 1999 Annual Report on Form 10-K, MichCon implemented its Regulatory Reform Plan in January 1999. The plan includes a three-year gas sales program under which MichCons 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. |
25
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. Year two of the plan began in April 2000, and the number of customers participating decreased to approximately 55,000. MichCon will continue to transport and deliver the gas to the customers premises at prices that generate favorable margins. | |
In addition, the plan encompasses an income sharing mechanism that allows customers to share profits when actual returns on equity exceed predetermined thresholds. MichCon filed its income sharing report with the Michigan Public Service Commission (MPSC) on March 31, 2000, using the MPSC approved formula, indicating that no income sharing was required for 1999. The MPSC staff has requested a hearing on this matter. Management believes that no income sharing is required. |
b. Gas Cost Recovery Proceedings
The Gas Cost Recovery (GCR) process was suspended with the implementation of MichCons 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. |
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 recorded at the estimated average purchase rate for the calendar year. The excess of these charges 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.
8. EARNINGS PER SHARE COMPUTATION
MCN reports both basic and diluted earnings per share (EPS). Basic EPS is computed by dividing income or loss available to common stockholders 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. For the twelve-month periods, potentially dilutive securities have been excluded from the diluted EPS
26
calculation since their inclusion would have been antidilutive. A reconciliation of both calculations is shown below.
Net Income | Weighted | ||||||||||||||||||||||||
(Loss) Before | Average | Earnings | |||||||||||||||||||||||
Cumulative Effect of | Common | (Loss) | |||||||||||||||||||||||
Accounting Change | Shares | Per Share | |||||||||||||||||||||||
2000 | 1999 | 2000 | 1999 | 2000 | 1999 | ||||||||||||||||||||
(in Thousands, except Per Share Amounts) | |||||||||||||||||||||||||
Three Months Ended March 31 | |||||||||||||||||||||||||
Basic EPS | $ | 58,942 | $ | 88,415 | 85,506 | 79,413 | $ | .69 | $ | 1.11 | |||||||||||||||
Effect of Dilutive Securities FELINE PRIDES | 1,561 | 1,571 | 4,560 | 4,560 | |||||||||||||||||||||
Stock-based compensation plans | | | 882 | 1,091 | |||||||||||||||||||||
Diluted EPS | $ | 60,503 | $ | 89,986 | 90,948 | 85,064 | $ | .67 | $ | 1.06 | |||||||||||||||
Twelve Months Ended March 31 | |||||||||||||||||||||||||
Basic EPS | $ | (57,449 | ) | $ | (276,935 | ) | 84,911 | 79,081 | $ | (.68 | ) | $ | (3.50 | ) | |||||||||||
Effect of Dilutive Securities FELINE PRIDES | | | | | |||||||||||||||||||||
Stock-based compensation plans | | | | | |||||||||||||||||||||
Diluted EPS | $ | (57,449 | ) | $ | (276,935 | ) | 84,911 | 79,081 | $ | (.68 | ) | $ | (3.50 | ) | |||||||||||
9. COMPREHENSIVE INCOME
MCN reports comprehensive income, which is defined as the change in common shareholders 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 | Twelve Months | |||||||||||||||||
Ended | Ended | |||||||||||||||||
March 31 | March 31 | |||||||||||||||||
2000 | 1999 | 2000 | 1999 | |||||||||||||||
(in Thousands) | ||||||||||||||||||
Comprehensive Income (Loss) | ||||||||||||||||||
Net Income (Loss) | $ | 58,942 | $ | 85,543 | $ | (57,449 | ) | $ | (279,807 | ) | ||||||||
Other Comprehensive Income (Loss), Net of Taxes | ||||||||||||||||||
Foreign currency translation adjustment | ||||||||||||||||||
Foreign currency translation adjustment | 10 | 282 | (671 | ) | (5,773 | ) | ||||||||||||
Less: Reclassification for losses recognized in net income | | | 13,132 | | ||||||||||||||
10 | 282 | 12,461 | (5,773 | ) | ||||||||||||||
Unrealized loss on securities | ||||||||||||||||||
Unrealized losses during period | | (517 | ) | (642 | ) | (5,941 | ) | |||||||||||
Less: Reclassification for losses recognized in net income | | | 4,846 | 3,987 | ||||||||||||||
| (517 | ) | 4,204 | (1,954 | ) | |||||||||||||
Total Other Comprehensive Income (Loss), Net of Taxes | 10 | (235 | ) | 16,665 | (7,727 | ) | ||||||||||||
Total Comprehensive Income (Loss) | $ | 58,952 | $ | 85,308 | $ | (40,784 | ) | $ | (287,534 | ) | ||||||||
27
10. CONTINGENCIES
a. Personal Property Taxes
As discussed in MCNs 1999 Annual Report on Form 10-K, in 1998, MichCon began filing its personal property tax information with local governments which reflected a change in the calculation of the value of personal property subject to taxation. The revised calculation excludes intangible costs from the value of personal property. A number of local governments have accepted the revised calculation, and MichCon recorded lower property tax expense in 1999 and 1998 associated with the accepting governments. MichCon has also filed appeals to recover excess payments made in 1996 and 1997 based on the revised calculation. MichCon has pending tax appeals with local governments that have not accepted the revised calculation. | |
Additionally, MichCon and other Michigan utilities have asserted that Michigans valuation tables result in the substantial overvaluation of utility personal property. Valuation tables are used to estimate the reduction in value of personal property based on the propertys age. In November 1999, the Michigan State Tax Commission (STC) approved new valuation tables that more accurately recognize the value of a utilitys personal property. The new tables are effective in 2000, however several local governments have taken legal action to prevent the STC from implementing the new valuation tables. The Michigan Tax Tribunal has requested parties to submit briefs to determine what is the proper scope and standard for its review of the tables. It is managements belief that several local governments will not use the revised tables until the legal actions have been resolved. The legal action, along with possible additional appeals by local governments, could delay expected recoveries related to the new valuation tables until 2001. | |
Based on past practice, MichCon expects to ultimately settle pending tax appeals with local governments by applying the new tables retroactively, a solution supported in the past by the STC. MCNs future results of operations could be significantly affected if the valuation tables are not upheld in court or MichCon is unsuccessful in its appeals. |
b. Legal and Administrative Proceedings
MCN is involved in certain legal and administrative proceedings before various courts and governmental agencies concerning claims arising in the ordinary course of business. Management cannot predict the final disposition of such proceedings, but believes that adequate provision has been made for probable losses. It is managements belief, after discussion with legal counsel, that the ultimate resolution of those proceedings still pending will not have a material adverse effect on MCNs financial statements. |
28
11. COMMODITY SWAP AGREEMENTS
MCNs Diversified Energy group manages 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:
March 31 | December 31 | ||||||||||||
2000 | 1999 | 1999 | |||||||||||
(in Thousands) | |||||||||||||
Deferred Swap Losses and Receivables | |||||||||||||
Unrealized losses | $ | 18,423 | $ | 36,120 | $ | 13,884 | |||||||
Receivables | 62,425 | 19,012 | 40,089 | ||||||||||
80,848 | 55,132 | 53,973 | |||||||||||
Less Current portion | 32,488 | 6,622 | 10,066 | ||||||||||
$ | 48,360 | $ | 48,510 | $ | 43,907 | ||||||||
Deferred Swap Gains and Payables | |||||||||||||
Unrealized gains | $ | 23,794 | $ | 17,809 | $ | 29,596 | |||||||
Payables | 77,261 | 41,283 | 48,066 | ||||||||||
101,055 | 59,092 | 77,662 | |||||||||||
Less Current portion | 35,181 | 7,487 | 12,700 | ||||||||||
$ | 65,874 | $ | 51,605 | $ | 64,962 | ||||||||
29
12. 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 | Twelve Months Ended | ||||||||||||||||
March 31 | March 31 | ||||||||||||||||
2000 | 1999 | 2000 | 1999 | ||||||||||||||
(in Thousands) | |||||||||||||||||
Revenues From Unaffiliated Customers | |||||||||||||||||
Pipelines & Processing | $ | 6,365 | $ | 5,905 | $ | 25,252 | $ | 24,528 | |||||||||
Electric Power | 13,903 | 12,143 | 53,967 | 49,596 | |||||||||||||
Energy Marketing | 428,819 | 242,612 | 1,384,915 | 795,167 | |||||||||||||
Exploration & Production | 4,616 | 28,914 | 19,073 | 136,542 | |||||||||||||
Gas Distribution | 449,788 | 507,012 | 1,104,766 | 1,119,991 | |||||||||||||
903,491 | 796,586 | 2,587,973 | 2,125,824 | ||||||||||||||
Revenues From Affiliated Customers | |||||||||||||||||
Pipelines & Processing | 176 | 174 | 2,251 | 346 | |||||||||||||
Energy Marketing | 23,673 | 18,085 | 74,381 | 99,618 | |||||||||||||
Exploration & Production | 13,145 | 20,585 | 102,279 | 64,448 | |||||||||||||
Gas Distribution | 3,865 | 2,668 | 9,807 | 6,053 | |||||||||||||
40,859 | 41,512 | 188,718 | 170,465 | ||||||||||||||
Eliminations | (40,859 | ) | (41,512 | ) | (188,718 | ) | (170,465 | ) | |||||||||
Consolidated Operating Revenues | $ | 903,491 | $ | 796,586 | $ | 2,587,973 | $ | 2,125,824 | |||||||||
Net Income (Loss) | |||||||||||||||||
Pipelines & Processing | $ | 2,720 | $ | 1,675 | $ | 5,568 | $ | (84,491 | ) | ||||||||
Electric Power | 4,441 | 4,401 | 11,498 | 16,900 | |||||||||||||
Energy Marketing | (8,935 | ) | 2,355 | (25,921 | ) | (2,094 | ) | ||||||||||
Exploration & Production | 3,174 | | (83,989 | ) | (259,171 | ) | |||||||||||
Gas Distribution | 66,691 | 84,293 | 85,853 | 93,371 | |||||||||||||
Corporate & Other | (9,149 | ) | (4,309 | ) | (50,458 | ) | (41,450 | ) | |||||||||
58,942 | 88,415 | (57,449 | ) | (276,935 | ) | ||||||||||||
Cumulative effect of accounting change | | (2,872 | ) | | (2,872 | ) | |||||||||||
Consolidated Net Income (Loss) | $ | 58,942 | $ | 85,543 | $ | (57,449 | ) | $ | (279,807 | ) | |||||||
13. CONSOLIDATING FINANCIAL STATEMENTS
Debt securities issued by MCN Energy Enterprises Inc. (MCNEE) are subject to a support agreement between MCN and MCNEE, under which MCN has committed to make payments of interest and principal on MCNEEs securities in the event of failure to pay by MCNEE. 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 MCNEEs securities. The carrying value of MCNs assets on an unconsolidated basis, which primarily consists of investments in subsidiaries other than MichCon, is $487,767,000 at March 31, 2000.
The following MCN consolidating financial statements are presented and include separately MCNEE, MichCon and MCN and other subsidiaries. MCN has determined that separate financial statements and other disclosures concerning MCNEE 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 VI, and MichCon Enterprises, Inc.
30
CONSOLIDATING STATEMENT OF FINANCIAL POSITION
MCN | Eliminations | |||||||||||||||||||||
and Other | and | Consolidated | ||||||||||||||||||||
Subsidiaries | MCNEE | MichCon | Reclasses | Total | ||||||||||||||||||
March 31, 2000 | ||||||||||||||||||||||
(in Thousands) | ||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||
Current Assets | ||||||||||||||||||||||
Cash and cash equivalents, at cost | $ | 525 | $ | 13,105 | $ | 10,366 | $ | | $ | 23,996 | ||||||||||||
Accounts receivable | 16,589 | 290,087 | 219,483 | (13,286 | ) | 512,873 | ||||||||||||||||
Less Allowance for doubtful accounts | 176 | 2,887 | 18,276 | | 21,339 | |||||||||||||||||
Accounts receivable, net | 16,413 | 287,200 | 201,207 | (13,286 | ) | 491,534 | ||||||||||||||||
Accrued unbilled revenues | 966 | | 67,744 | | 68,710 | |||||||||||||||||
Gas in inventory | | 18,281 | 34,014 | | 52,295 | |||||||||||||||||
Property taxes assessed applicable to future periods | 302 | 1,191 | 49,525 | | 51,018 | |||||||||||||||||
Deferred income taxes | (345 | ) | 51,201 | | (6,371 | ) | 44,485 | |||||||||||||||
Other | 9,154 | 45,666 | 31,742 | (35,218 | ) | 51,344 | ||||||||||||||||
27,015 | 416,644 | 394,598 | (54,875 | ) | 783,382 | |||||||||||||||||
Deferred Charges and Other Assets | ||||||||||||||||||||||
Deferred income taxes | 154 | 89,760 | | (89,914 | ) | | ||||||||||||||||
Investments in debt and equity securities | | 28,026 | 68,104 | 624 | 96,754 | |||||||||||||||||
Deferred swap losses and receivables | | 48,360 | | | 48,360 | |||||||||||||||||
Deferred environmental costs | 2,535 | | 26,067 | | 28,602 | |||||||||||||||||
Prepaid benefit costs | | | 170,563 | 37 | 170,600 | |||||||||||||||||
Other | 3,018 | 28,867 | 58,138 | 5,720 | 95,743 | |||||||||||||||||
5,707 | 195,013 | 322,872 | (83,533 | ) | 440,059 | |||||||||||||||||
Investments in and Advances to Joint Ventures and Subsidiaries | 1,219,501 | 593,558 | 19,802 | (1,216,657 | ) | 616,204 | ||||||||||||||||
Property, Plant and Equipment, at cost | 44,484 | 675,789 | 3,004,736 | | 3,725,009 | |||||||||||||||||
Less Accumulated depreciation and depletion | 19,143 | 221,994 | 1,486,590 | | 1,727,727 | |||||||||||||||||
25,341 | 453,795 | 1,518,146 | | 1,997,282 | ||||||||||||||||||
$ | 1,277,564 | $ | 1,659,010 | $ | 2,255,418 | $ | (1,355,065 | ) | $ | 3,836,927 | ||||||||||||
LIABILITIES AND CAPITALIZATION | ||||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||||
Accounts payable | $ | 7,785 | $ | 225,492 | $ | 81,071 | $ | (14,703 | ) | $ | 299,645 | |||||||||||
Notes payable | (40 | ) | 89,783 | 79,416 | (143 | ) | 169,016 | |||||||||||||||
Current portion of long-term debt and capital lease obligations | | 60,100 | 26,150 | | 86,250 | |||||||||||||||||
Gas inventory equalization | | 9,667 | 80,844 | | 90,511 | |||||||||||||||||
Federal income, property and other taxes payable | (8,425 | ) | 3,057 | 78,328 | (27,301 | ) | 45,659 | |||||||||||||||
Gas payable | | 5,697 | 2,048 | | 7,745 | |||||||||||||||||
Customer deposits | 16 | | 16,944 | | 16,960 | |||||||||||||||||
Other | 8,335 | 68,812 | 53,285 | (6,368 | ) | 124,064 | ||||||||||||||||
7,671 | 462,608 | 418,086 | (48,515 | ) | 839,850 | |||||||||||||||||
Deferred Credits and Other Liabilities | ||||||||||||||||||||||
Deferred income taxes | (5,025 | ) | | 117,250 | (89,760 | ) | 22,465 | |||||||||||||||
Unamortized investment tax credit | 237 | | 27,300 | | 27,537 | |||||||||||||||||
Tax benefits amortizable to customers | | | 135,616 | | 135,616 | |||||||||||||||||
Deferred swap gains and payables | | 65,874 | | | 65,874 | |||||||||||||||||
Accrued environmental costs | 3,000 | | 24,711 | | 27,711 | |||||||||||||||||
Minority interest | | 592 | 6,524 | | 7,116 | |||||||||||||||||
Other | 11,385 | 33,290 | 58,703 | 35 | 103,413 | |||||||||||||||||
9,597 | 99,756 | 370,104 | (89,725 | ) | 389,732 | |||||||||||||||||
Long-Term Debt, including capital lease obligations | | 682,409 | 664,786 | | 1,347,195 | |||||||||||||||||
Redeemable Preferred Securities of Subsidiaries | 402,994 | | | | 402,994 | |||||||||||||||||
Common Shareholders Equity | ||||||||||||||||||||||
Common stock | 857 | 5 | 10,300 | (10,305 | ) | 857 | ||||||||||||||||
Additional paid-in capital | 961,591 | 740,746 | 230,399 | (971,145 | ) | 961,591 | ||||||||||||||||
Retained earnings (deficit) | (82,858 | ) | (326,368 | ) | 561,743 | (235,375 | ) | (82,858 | ) | |||||||||||||
Accumulated other comprehensive loss | | (146 | ) | | | (146 | ) | |||||||||||||||
Yield enhancement, contract and issuance costs | (22,288 | ) | | | | (22,288 | ) | |||||||||||||||
857,302 | 414,237 | 802,442 | (1,216,825 | ) | 857,156 | |||||||||||||||||
$ | 1,277,564 | $ | 1,659,010 | $ | 2,255,418 | $ | (1,355,065 | ) | $ | 3,836,927 | ||||||||||||
31
MCN | Eliminations | |||||||||||||||||||||
and Other | and | Consolidated | ||||||||||||||||||||
Subsidiaries | MCNEE | MichCon | Reclasses | Total | ||||||||||||||||||
March 31, 1999 | ||||||||||||||||||||||
(in Thousands) | ||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||
Current Assets | ||||||||||||||||||||||
Cash and cash equivalents, at cost | $ | 1,472 | $ | 9,849 | $ | 23,512 | $ | | $ | 34,833 | ||||||||||||
Accounts receivable | 11,697 | 225,981 | 226,238 | (18,722 | ) | 445,194 | ||||||||||||||||
Less Allowance for doubtful accounts | 93 | 1,773 | 11,545 | | 13,411 | |||||||||||||||||
Accounts receivable, net | 11,604 | 224,208 | 214,693 | (18,722 | ) | 431,783 | ||||||||||||||||
Accrued unbilled revenues | 904 | | 76,431 | | 77,335 | |||||||||||||||||
Gas in inventory | | 65,637 | 24,485 | | 90,122 | |||||||||||||||||
Property taxes assessed applicable to future periods | 262 | 3,547 | 59,255 | | 63,064 | |||||||||||||||||
Deferred income taxes | | | | | | |||||||||||||||||
Other | 6,130 | 30,974 | 32,990 | (20,032 | ) | 50,062 | ||||||||||||||||
20,372 | 334,215 | 431,366 | (38,754 | ) | 747,199 | |||||||||||||||||
Deferred Charges and Other Assets | ||||||||||||||||||||||
Deferred income taxes | 324 | 115,025 | | (86,295 | ) | 29,054 | ||||||||||||||||
Investments in debt and equity securities | | 2,209 | 66,110 | 601 | 68,920 | |||||||||||||||||
Deferred swap losses and receivables | | 48,510 | | | 48,510 | |||||||||||||||||
Deferred environmental costs | 2,770 | | 28,286 | | 31,056 | |||||||||||||||||
Prepaid benefit costs | | | 124,235 | (2,174 | ) | 122,061 | ||||||||||||||||
Other | 11,678 | 29,742 | 61,250 | 4,841 | 107,511 | |||||||||||||||||
14,772 | 195,486 | 279,881 | (83,027 | ) | 407,112 | |||||||||||||||||
Investments in and Advances to Joint Ventures and Subsidiaries | 1,589,031 | 814,912 | 19,808 | (1,587,403 | ) | 836,348 | ||||||||||||||||
Property, Plant and Equipment, at cost | 48,826 | 1,125,366 | 2,911,368 | | 4,085,560 | |||||||||||||||||
Less Accumulated depreciation and depletion | 17,943 | 250,082 | 1,420,513 | | 1,688,538 | |||||||||||||||||
30,883 | 875,284 | 1,490,855 | | 2,397,022 | ||||||||||||||||||
$ | 1,655,058 | $ | 2,219,897 | $ | 2,221,910 | $ | (1,709,184 | ) | $ | 4,387,681 | ||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||||
Accounts payable | $ | 3,846 | $ | 175,097 | $ | 96,390 | $ | (16,967 | ) | $ | 258,366 | |||||||||||
Notes payable | 237,762 | 188,828 | 107,900 | 149 | 534,639 | |||||||||||||||||
Current portion of long-term debt and capital lease obligations | | 130,216 | 58,211 | | 188,427 | |||||||||||||||||
Gas inventory equalization | | | 79,559 | | 79,559 | |||||||||||||||||
Federal income, property and other taxes payable | (3,555 | ) | 4,053 | 103,464 | (14,228 | ) | 89,734 | |||||||||||||||
Gas payable | | 11,680 | 25,835 | | 37,515 | |||||||||||||||||
Customer deposits | 17 | | 17,459 | | 17,476 | |||||||||||||||||
Other | 21,504 | 20,602 | 58,935 | (2,591 | ) | 98,450 | ||||||||||||||||
259,574 | 530,476 | 547,753 | (33,637 | ) | 1,304,166 | |||||||||||||||||
Deferred Credits and Other Liabilities | ||||||||||||||||||||||
Deferred income taxes | (10,383 | ) | | 96,353 | (85,970 | ) | | |||||||||||||||
Unamortized investment tax credit | 266 | | 29,303 | | 29,569 | |||||||||||||||||
Tax benefits amortizable to customers | | | 129,494 | | 129,494 | |||||||||||||||||
Deferred swap gains and payables | | 51,605 | | | 51,605 | |||||||||||||||||
Accrued environmental costs | 3,000 | | 31,888 | | 34,888 | |||||||||||||||||
Minority interest | | 2,230 | 8,175 | | 10,405 | |||||||||||||||||
Other | 13,167 | 14,770 | 51,860 | (2,174 | ) | 77,623 | ||||||||||||||||
6,050 | 68,605 | 347,073 | (88,144 | ) | 333,584 | |||||||||||||||||
Long-Term Debt, including capital lease obligations | | 778,905 | 613,945 | | 1,392,850 | |||||||||||||||||
Redeemable Preferred Securities of Subsidiaries | 502,157 | | | | 502,157 | |||||||||||||||||
Common Shareholders Equity | ||||||||||||||||||||||
Common stock | 798 | 5 | 10,300 | (10,305 | ) | 798 | ||||||||||||||||
Additional paid-in capital | 830,450 | 1,042,982 | 230,399 | (1,273,381 | ) | 830,450 | ||||||||||||||||
Retained earnings (deficit) | 78,317 | (184,265 | ) | 472,440 | (303,717 | ) | 62,775 | |||||||||||||||
Accumulated other comprehensive loss | | (16,811 | ) | | | (16,811 | ) | |||||||||||||||
Yield enhancement, contract and issuance costs | (22,288 | ) | | | | (22,288 | ) | |||||||||||||||
887,277 | 841,911 | 713,139 | (1,587,403 | ) | 854,924 | |||||||||||||||||
$ | 1,655,058 | $ | 2,219,897 | $ | 2,221,910 | $ | (1,709,184 | ) | $ | 4,387,681 | ||||||||||||
32
MCN | Eliminations | |||||||||||||||||||||
and Other | and | Consolidated | ||||||||||||||||||||
Subsidiaries | MCNEE | MichCon | Reclasses | Total | ||||||||||||||||||
December 31, 1999 | ||||||||||||||||||||||
(in Thousands) | ||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||
Current Assets | ||||||||||||||||||||||
Cash and cash equivalents, at cost | $ | 470 | $ | 49,191 | $ | 9,705 | $ | | $ | 59,366 | ||||||||||||
Accounts receivable | 23,989 | 404,299 | 165,189 | (26,068 | ) | 567,409 | ||||||||||||||||
Less Allowance for doubtful accounts | 176 | 2,767 | 17,777 | | 20,720 | |||||||||||||||||
Accounts receivable, net | 23,813 | 401,532 | 147,412 | (26,068 | ) | 546,689 | ||||||||||||||||
Accrued unbilled revenues | 1,573 | | 98,866 | | 100,439 | |||||||||||||||||
Gas in inventory | | 106,222 | 74,150 | | 180,372 | |||||||||||||||||
Property taxes assessed applicable to future periods | 277 | 1,785 | 60,589 | | 62,651 | |||||||||||||||||
Deferred income taxes | (878 | ) | 44,024 | | (10,638 | ) | 32,508 | |||||||||||||||
Other | 9,938 | 17,728 | 31,594 | (7,947 | ) | 51,313 | ||||||||||||||||
35,193 | 620,482 | 422,316 | (44,653 | ) | 1,033,338 | |||||||||||||||||
Deferred Charges and Other Assets | ||||||||||||||||||||||
Deferred income taxes | (254 | ) | 114,970 | | (99,951 | ) | 14,765 | |||||||||||||||
Investments in debt and equity securities | | 4,242 | 67,210 | 625 | 72,077 | |||||||||||||||||
Deferred swap losses and receivables | | 43,907 | | | 43,907 | |||||||||||||||||
Deferred environmental costs | 2,534 | | 28,639 | | 31,173 | |||||||||||||||||
Prepaid benefit costs | | | 156,290 | (14 | ) | 156,276 | ||||||||||||||||
Other | 3,638 | 30,647 | 64,546 | 9,457 | 108,288 | |||||||||||||||||
5,918 | 193,766 | 316,685 | (89,883 | ) | 426,486 | |||||||||||||||||
Investments in and Advances to Joint Ventures and Subsidiaries | 1,388,386 | 741,960 | 19,115 | (1,385,489 | ) | 763,972 | ||||||||||||||||
Property, Plant And Equipment, at cost | 44,141 | 680,011 | 2,988,318 | | 3,712,470 | |||||||||||||||||
Less Accumulated depreciation and depletion | 18,147 | 215,359 | 1,463,706 | | 1,697,212 | |||||||||||||||||
25,994 | 464,652 | 1,524,612 | | 2,015,258 | ||||||||||||||||||
$ | 1,455,491 | $ | 2,020,860 | $ | 2,282,728 | $ | (1,520,025 | ) | $ | 4,239,054 | ||||||||||||
LIABILITIES AND CAPITALIZATION | ||||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||||
Accounts payable | $ | 11,426 | $ | 215,228 | $ | 93,549 | $ | (24,064 | ) | $ | 296,139 | |||||||||||
Notes payable | 200,721 | 179,249 | 237,785 | | 617,755 | |||||||||||||||||
Current portion of long-term debt and capital lease obligations | | 118 | 27,984 | | 28,102 | |||||||||||||||||
Gas inventory equalization | | | | | | |||||||||||||||||
Federal income, property and other taxes payable | (6,343 | ) | 3,428 | 71,415 | | 68,500 | ||||||||||||||||
Gas payable | | 21,260 | 3,598 | | 24,858 | |||||||||||||||||
Customer deposits | 9 | | 17,698 | | 17,707 | |||||||||||||||||
Other | 18,935 | 73,910 | 64,741 | (10,637 | ) | 146,949 | ||||||||||||||||
224,748 | 493,193 | 516,770 | (34,701 | ) | 1,200,010 | |||||||||||||||||
Deferred Credits and Other Liabilities | ||||||||||||||||||||||
Deferred income taxes | (5,678 | ) | | 105,351 | (99,673 | ) | | |||||||||||||||
Unamortized investment tax credit | 244 | | 27,778 | | 28,022 | |||||||||||||||||
Tax benefits amortizable to customers | | | 136,236 | | 136,236 | |||||||||||||||||
Deferred swap gains and payables | | 64,962 | | | 64,962 | |||||||||||||||||
Accrued environmental costs | 3,000 | | 25,068 | | 28,068 | |||||||||||||||||
Minority interest | | 2,380 | 8,716 | | 11,096 | |||||||||||||||||
Other | 11,591 | 33,639 | 46,398 | (15 | ) | 91,613 | ||||||||||||||||
9,157 | 100,981 | 349,547 | (99,688 | ) | 359,997 | |||||||||||||||||
Long-Term Debt, including capital lease obligations | | 776,708 | 680,909 | | 1,457,617 | |||||||||||||||||
Redeemable Preferred Securities of Subsidiaries | 402,922 | | | | 402,922 | |||||||||||||||||
Common Shareholders Equity | ||||||||||||||||||||||
Common stock | 857 | 5 | 10,300 | (10,305 | ) | 857 | ||||||||||||||||
Additional paid-in capital | 960,176 | 969,733 | 230,399 | (1,200,132 | ) | 960,176 | ||||||||||||||||
Retained earnings (deficit) | (120,081 | ) | (319,604 | ) | 494,803 | (175,199 | ) | (120,081 | ) | |||||||||||||
Accumulated other comprehensive loss | | (156 | ) | | | (156 | ) | |||||||||||||||
Yield enhancement, contract and issuance costs | (22,288 | ) | | | | (22,288 | ) | |||||||||||||||
818,664 | 649,978 | 735,502 | (1,385,636 | ) | 818,508 | |||||||||||||||||
$ | 1,455,491 | $ | 2,020,860 | $ | 2,282,728 | $ | (1,520,025 | ) | $ | 4,239,054 | ||||||||||||
33
CONSOLIDATING STATEMENTS OF OPERATIONS
MCN | Eliminations | ||||||||||||||||||||
and Other | and | Consolidated | |||||||||||||||||||
Subsidiaries | MCNEE | MichCon | Reclasses | Total | |||||||||||||||||
Three Months Ended March 31, 2000 | |||||||||||||||||||||
(in Thousands) | |||||||||||||||||||||
Operating Revenues | $ | 10,907 | $ | 455,755 | $ | 442,747 | $ | (5,918 | ) | $ | 903,491 | ||||||||||
Operating Expenses | |||||||||||||||||||||
Cost of sales | 7,709 | 433,000 | 216,520 | (5,160 | ) | 652,069 | |||||||||||||||
Operation and maintenance | 1,773 | 26,314 | 64,063 | (758 | ) | 91,392 | |||||||||||||||
Depreciation, depletion and amortization | 932 | 7,343 | 25,944 | | 34,219 | ||||||||||||||||
Property and other taxes | 270 | 2,333 | 18,990 | | 21,593 | ||||||||||||||||
Property write-downs, contract losses and restructuring charges | | | | | | ||||||||||||||||
Gains and losses on sale of assets, net | | (12,874 | ) | | | (12,874 | ) | ||||||||||||||
Merger costs | 1 | 14 | 347 | | 362 | ||||||||||||||||
10,685 | 456,130 | 325,864 | (5,918 | ) | 786,761 | ||||||||||||||||
Operating Income (Loss) | 222 | (375 | ) | 116,883 | | 116,730 | |||||||||||||||
Equity in Earnings of Joint Ventures | 60,122 | 10,245 | 587 | (60,175 | ) | 10,779 | |||||||||||||||
Other Income and (Deductions) | |||||||||||||||||||||
Interest income | 8,687 | 2,178 | 726 | (8,843 | ) | 2,748 | |||||||||||||||
Interest on long-term debt | 27 | (11,263 | ) | (12,273 | ) | | (23,509 | ) | |||||||||||||
Other interest expense | (1,686 | ) | (11,501 | ) | (3,009 | ) | 8,842 | (7,354 | ) | ||||||||||||
Dividends on preferred securities of subsidiaries | | | | (8,622 | ) | (8,622 | ) | ||||||||||||||
Investment losses | | | | | | ||||||||||||||||
Minority interest | | (346 | ) | (139 | ) | | (485 | ) | |||||||||||||
Other | (423 | ) | 109 | 320 | | 6 | |||||||||||||||
6,605 | (20,823 | ) | (14,375 | ) | (8,623 | ) | (37,216 | ) | |||||||||||||
Income (Loss) Before Income Taxes | 66,949 | (10,953 | ) | 103,095 | (68,798 | ) | 90,293 | ||||||||||||||
Income Tax Provision (Benefit) | (615 | ) | (4,189 | ) | 36,155 | | 31,351 | ||||||||||||||
Income (Loss) Before Cumulative Effect of Accounting Change | 67,564 | (6,764 | ) | 66,940 | (68,798 | ) | 58,942 | ||||||||||||||
Cumulative Effect of Accounting Change, Net of Taxes | | | | | | ||||||||||||||||
Net Income (Loss) | 67,564 | (6,764 | ) | 66,940 | (68,798 | ) | 58,942 | ||||||||||||||
Dividends on Preferred Securities | 8,622 | | | (8,622 | ) | | |||||||||||||||
Net Income (Loss) Available for Common Stock | $ | 58,942 | $ | (6,764 | ) | $ | 66,940 | $ | (60,176 | ) | $ | 58,942 | |||||||||
Three Months Ended March 31, 1999 | |||||||||||||||||||||
Operating Revenues | $ | 11,664 | $ | 293,567 | $ | 498,090 | $ | (6,735 | ) | $ | 796,586 | ||||||||||
Operating Expenses | |||||||||||||||||||||
Cost of sales | 7,405 | 222,301 | 248,351 | (4,172 | ) | 473,885 | |||||||||||||||
Operation and maintenance | (1,425 | ) | 38,366 | 67,546 | (2,537 | ) | 101,950 | ||||||||||||||
Depreciation, depletion and amortization | 834 | 19,733 | 24,608 | | 45,175 | ||||||||||||||||
Property and other taxes | 388 | 2,802 | 18,462 | 6 | 21,658 | ||||||||||||||||
Property write-downs, contract losses and restructuring charges | | | | | | ||||||||||||||||
Gains and losses on sale of assets, net | | (3,005 | ) | | | (3,005 | ) | ||||||||||||||
Merger costs | | | | | | ||||||||||||||||
7,202 | 280,197 | 358,967 | (6,703 | ) | 639,663 | ||||||||||||||||
Operating Income (Loss) | 4,462 | 13,370 | 139,123 | (32 | ) | 156,923 | |||||||||||||||
Equity in Earnings of Joint Ventures | 85,103 | 12,017 | 441 | (85,103 | ) | 12,458 | |||||||||||||||
Other Income and (Deductions) | |||||||||||||||||||||
Interest income | 10,654 | 517 | 999 | (10,674 | ) | 1,496 | |||||||||||||||
Interest on long-term debt | 211 | (11,147 | ) | (10,966 | ) | | (21,902 | ) | |||||||||||||
Other interest expense | (4,162 | ) | (12,492 | ) | (2,655 | ) | 10,674 | (8,635 | ) | ||||||||||||
Dividends on preferred securities of subsidiaries | | | | (10,335 | ) | (10,335 | ) | ||||||||||||||
Investment losses | | | | | | ||||||||||||||||
Minority interest | | (62 | ) | (257 | ) | | (319 | ) | |||||||||||||
Other | (131 | ) | 3,283 | 464 | 34 | 3,650 | |||||||||||||||
6,572 | (19,901 | ) | (12,415 | ) | (10,301 | ) | (36,045 | ) | |||||||||||||
Income (Loss) Before Income Taxes | 96,137 | 5,486 | 127,149 | (95,436 | ) | 133,336 | |||||||||||||||
Income Tax Provision (Benefit) | 259 | 1,486 | 43,176 | | 44,921 | ||||||||||||||||
Income (Loss) Before Cumulative Effect of Accounting Change | 95,878 | 4,000 | 83,973 | (95,436 | ) | 88,415 | |||||||||||||||
Cumulative Effect of Accounting Change, Net of Taxes | | (2,872 | ) | | | (2,872 | ) | ||||||||||||||
Net Income (Loss) | 95,878 | 1,128 | 83,973 | (95,436 | ) | 85,543 | |||||||||||||||
Dividends on Preferred Securities | 10,335 | | | (10,335 | ) | | |||||||||||||||
Net Income (Loss) Available for Common Stock | $ | 85,543 | $ | 1,128 | $ | 83,973 | $ | (85,101 | ) | $ | 85,543 | ||||||||||
34
MCN | Eliminations | ||||||||||||||||||||
and Other | and | Consolidated | |||||||||||||||||||
Subsidiaries | MCNEE | MichCon | Reclasses | Total | |||||||||||||||||
Twelve Months Ended March 31, 2000 | |||||||||||||||||||||
(in Thousands) | |||||||||||||||||||||
Operating Revenues | $ | 34,177 | $ | 1,486,877 | $ | 1,080,396 | $ | (13,477 | ) | $ | 2,587,973 | ||||||||||
Operating Expenses | |||||||||||||||||||||
Cost of sales | 23,760 | 1,329,292 | 452,094 | (11,970 | ) | 1,793,176 | |||||||||||||||
Operation and maintenance | 1,471 | 138,106 | 262,621 | (1,535 | ) | 400,663 | |||||||||||||||
Depreciation, depletion and amortization | 3,231 | 50,236 | 100,215 | | 153,682 | ||||||||||||||||
Property and other taxes | 1,503 | 9,877 | 45,758 | (6 | ) | 57,132 | |||||||||||||||
Property write-downs, contract losses and restructuring charges | | 61,782 | | | 61,782 | ||||||||||||||||
Gains and losses on sale of assets, net | | 60,956 | | | 60,956 | ||||||||||||||||
Merger costs | 373 | 9,069 | 25,776 | | 35,218 | ||||||||||||||||
30,338 | 1,659,318 | 886,464 | (13,511 | ) | 2,562,609 | ||||||||||||||||
Operating Income (Loss) | 3,839 | (172,441 | ) | 193,932 | 34 | 25,364 | |||||||||||||||
Equity in Earnings of Joint Ventures | (52,872 | ) | 48,656 | 2,122 | 52,801 | 50,707 | |||||||||||||||
Other Income and (Deductions) | |||||||||||||||||||||
Interest income | 39,413 | 5,899 | 2,331 | (39,816 | ) | 7,827 | |||||||||||||||
Interest on long-term debt | 624 | (43,090 | ) | (48,572 | ) | | (91,038 | ) | |||||||||||||
Other interest expense | (9,626 | ) | (50,271 | ) | (8,980 | ) | 39,816 | (29,061 | ) | ||||||||||||
Dividends on preferred securities of subsidiaries | | | | (38,426 | ) | (38,426 | ) | ||||||||||||||
Investment losses | | (7,456 | ) | | | (7,456 | ) | ||||||||||||||
Minority interest | | (876 | ) | (902 | ) | | (1,778 | ) | |||||||||||||
Other | 548 | 3,786 | (1,160 | ) | (35 | ) | 3,139 | ||||||||||||||
30,959 | (92,008 | ) | (57,283 | ) | (38,461 | ) | (156,793 | ) | |||||||||||||
Income (Loss) Before Income Taxes | (18,074 | ) | (215,793 | ) | 138,771 | 14,374 | (80,722 | ) | |||||||||||||
Income Tax Provision (Benefit) | 949 | (73,690 | ) | 49,468 | | (23,273 | ) | ||||||||||||||
Income (Loss) Before Cumulative Effect of Accounting Change | (19,023 | ) | (142,103 | ) | 89,303 | 14,374 | (57,449 | ) | |||||||||||||
Cumulative Effect of Accounting Change, Net of Taxes | | | | | | ||||||||||||||||
Net Income (Loss) | (19,023 | ) | (142,103 | ) | 89,303 | 14,374 | (57,449 | ) | |||||||||||||
Dividends on Preferred Securities | 38,426 | | | (38,426 | ) | | |||||||||||||||
Net Income (Loss) Available for Common Stock | $ | (57,449 | ) | $ | (142,103 | ) | $ | 89,303 | $ | 52,800 | $ | (57,449 | ) | ||||||||
Twelve Months Ended March 31, 1999 | |||||||||||||||||||||
Operating Revenues | $ | 23,744 | $ | 1,014,541 | $ | 1,102,521 | $ | (14,982 | ) | $ | 2,125,824 | ||||||||||
Operating Expenses | |||||||||||||||||||||
Cost of sales | 14,990 | 767,727 | 482,291 | (9,645 | ) | 1,255,363 | |||||||||||||||
Operation and maintenance | (11,772 | ) | 155,853 | 257,721 | (5,311 | ) | 396,491 | ||||||||||||||
Depreciation, depletion and amortization | 3,394 | 81,436 | 95,046 | | 179,876 | ||||||||||||||||
Property and other taxes | 1,474 | 12,258 | 56,598 | 6 | 70,336 | ||||||||||||||||
Property write-downs, contract losses and restructuring charges | 17,169 | 558,849 | 24,800 | | 600,818 | ||||||||||||||||
Gains and losses on sale of assets, net | | (10,403 | ) | | | (10,403 | ) | ||||||||||||||
Merger costs | | | | | | ||||||||||||||||
25,255 | 1,565,720 | 916,456 | (14,950 | ) | 2,492,481 | ||||||||||||||||
Operating Income (Loss) | (1,511 | ) | (551,179 | ) | 186,065 | (32 | ) | (366,657 | ) | ||||||||||||
Equity in Earnings of Joint Ventures | (274,807 | ) | 56,952 | 1,798 | 273,979 | 57,922 | |||||||||||||||
Other Income and (Deductions) | |||||||||||||||||||||
Interest income | 37,916 | 3,932 | 5,575 | (39,382 | ) | 8,041 | |||||||||||||||
Interest on long-term debt | (671 | ) | (46,404 | ) | (43,644 | ) | | (90,719 | ) | ||||||||||||
Other interest expense | (6,187 | ) | (47,882 | ) | (11,511 | ) | 39,382 | (26,198 | ) | ||||||||||||
Dividends on preferred securities of subsidiaries | | | | (36,951 | ) | (36,951 | ) | ||||||||||||||
Investment losses | | (6,135 | ) | | | (6,135 | ) | ||||||||||||||
Minority interest | | 271 | 6,215 | (203 | ) | 6,283 | |||||||||||||||
Other | (770 | ) | 3,496 | 161 | 237 | 3,124 | |||||||||||||||
30,288 | (92,722 | ) | (43,204 | ) | (36,917 | ) | (142,555 | ) | |||||||||||||
Income (Loss) Before Income Taxes | (246,030 | ) | (586,949 | ) | 144,659 | 273,030 | (451,290 | ) | |||||||||||||
Income Tax Provision (Benefit) | (3,174 | ) | (216,555 | ) | 45,374 | | (174,355 | ) | |||||||||||||
Income (Loss) Before Cumulative Effect of Accounting Change | (242,856 | ) | (370,394 | ) | 99,285 | 237,030 | (276,935 | ) | |||||||||||||
Cumulative Effect of Accounting Change, Net of Taxes | | (2,872 | ) | | | (2,872 | ) | ||||||||||||||
Net Income (Loss) | (242,856 | ) | (373,266 | ) | 99,285 | 237,030 | (279,807 | ) | |||||||||||||
Dividends on Preferred Securities | 36,951 | | | (36,951 | ) | | |||||||||||||||
Net Income (Loss) Available for Common Stock | $ | (279,807 | ) | $ | (373,266 | ) | $ | 99,285 | $ | 273,981 | $ | (279,807 | ) | ||||||||
35
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
MCN | Eliminations | |||||||||||||||||||||
and Other | and | Consolidated | ||||||||||||||||||||
Subsidiaries | MCNEE | MichCon | Reclasses | Total | ||||||||||||||||||
Three Months Ended March 31, 2000 | ||||||||||||||||||||||
(in Thousands) | ||||||||||||||||||||||
Net Cash Flow From Operating Activities | $ | 1,264 | $ | 53,240 | $ | 199,221 | $ | (8,290 | ) | $ | 245,435 | |||||||||||
Cash Flow From Financing Activities | ||||||||||||||||||||||
Notes payable, net | (200,761 | ) | (89,466 | ) | (158,369 | ) | (143 | ) | (448,739 | ) | ||||||||||||
Capital contributions received from (distributions paid to) affiliates, net | | (228,987 | ) | | 228,987 | | ||||||||||||||||
Dividends paid | (21,719 | ) | | | | (21,719 | ) | |||||||||||||||
Preferred securities dividends paid | (8,622 | ) | | | 8,622 | | ||||||||||||||||
Issuance of common stock | 2,897 | | | | 2,897 | |||||||||||||||||
Reacquisition of common stock | (1,655 | ) | | | | (1,655 | ) | |||||||||||||||
Long-term commercial paper and bank borrowings, net | | (34,138 | ) | | | (34,138 | ) | |||||||||||||||
Retirement of long-term debt and preferred securities | | (38 | ) | (17,925 | ) | | (17,963 | ) | ||||||||||||||
Net cash provided from (used for) financing activities | (229,860 | ) | (352,629 | ) | (176,294 | ) | 237,466 | (521,317 | ) | |||||||||||||
Cash Flow From Investing Activities | ||||||||||||||||||||||
Capital expenditures | (378 | ) | (2,330 | ) | (20,963 | ) | | (23,671 | ) | |||||||||||||
Investment in debt and equity securities, net | | (2,000 | ) | (893 | ) | | (2,893 | ) | ||||||||||||||
Investment in joint ventures and subsidiaries | 228,987 | (28,641 | ) | | (228,987 | ) | (28,641 | ) | ||||||||||||||
Sale of property and joint venture interests | | 296,340 | | (864 | ) | 295,476 | ||||||||||||||||
Other | 42 | (66 | ) | (410 | ) | 675 | 241 | |||||||||||||||
Net cash provided from (used for) investing activities | 228,651 | 263,303 | (22,266 | ) | (229,176 | ) | 240,512 | |||||||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents | 55 | (36,086 | ) | 661 | | (35,370 | ) | |||||||||||||||
Cash and Cash Equivalents, January 1 | 470 | 49,191 | 9,705 | | 59,366 | |||||||||||||||||
Cash and Cash Equivalents, March 31 | $ | 525 | $ | 13,105 | $ | 10,366 | $ | | $ | 23,996 | ||||||||||||
Three Months Ended March 31, 1999 | ||||||||||||||||||||||
Net Cash Flow From Operating Activities | $ | 20,753 | $ | 27,288 | $ | 179,713 | $ | (24,885 | ) | $ | 202,869 | |||||||||||
Cash Flow From Financing Activities | ||||||||||||||||||||||
Notes payable, net | (23,009 | ) | 51,066 | (113,269 | ) | 1,000 | (84,212 | ) | ||||||||||||||
Capital contributions received from (distributions paid to) affiliates, net | | (28,408 | ) | | 28,408 | | ||||||||||||||||
Dividends paid | (19,791 | ) | | (17,500 | ) | 17,500 | (19,791 | ) | ||||||||||||||
Preferred securities dividends paid | (5,125 | ) | | | 5,125 | | ||||||||||||||||
Issuance of common stock | 226 | | | | 226 | |||||||||||||||||
Reacquisition of common stock | (977 | ) | | | | (977 | ) | |||||||||||||||
Long-term commercial paper and bank borrowings, net | | 92,344 | | | 92,344 | |||||||||||||||||
Retirement of long-term debt and preferred securities | | (81,847 | ) | (5,934 | ) | | (87,781 | ) | ||||||||||||||
Net cash provided from (used for) financing activities | (48,676 | ) | 33,155 | (136,703 | ) | 52,033 | (100,191 | ) | ||||||||||||||
Cash Flow From Investing Activities | ||||||||||||||||||||||
Capital expenditures | (381 | ) | (56,730 | ) | (24,209 | ) | | (81,320 | ) | |||||||||||||
Acquisitions | | (1,602 | ) | | | (1,602 | ) | |||||||||||||||
Investment in debt and equity securities, net | | 542 | | (554 | ) | (12 | ) | |||||||||||||||
Investment in joint ventures and subsidiaries | 28,258 | (27,482 | ) | (16 | ) | (28,408 | ) | (27,648 | ) | |||||||||||||
Sale of property and joint venture interests | | 29,560 | | (574 | ) | 28,986 | ||||||||||||||||
Return of investment in joint ventures | | 1,136 | | | 1,136 | |||||||||||||||||
Other | 118 | (5,054 | ) | (1,876 | ) | 2,388 | (4,424 | ) | ||||||||||||||
Net cash provided from (used for) investing activities | 27,995 | (59,630 | ) | (26,101 | ) | (27,148 | ) | (84,884 | ) | |||||||||||||
Net Increase (Decrease) in Cash and Cash Equivalents | 72 | 813 | 16,909 | | 17,794 | |||||||||||||||||
Cash and Cash Equivalents, January 1 | 1,400 | 9,036 | 6,603 | | 17,039 | |||||||||||||||||
Cash and Cash Equivalents, March 31 | $ | 1,472 | $ | 9,849 | $ | 23,512 | $ | | $ | 34,833 | ||||||||||||
36
INDEPENDENT ACCOUNTANTS REPORT
To the Board of Directors of
We have reviewed the accompanying condensed consolidated statements of financial position of MCN Energy Group Inc. and subsidiaries (the Company) as of March 31, 2000 and 1999, the related condensed consolidated statements of operations and retained earnings (deficit) for the three and twelve-month periods ended March 31, 2000 and 1999, and the condensed consolidated statements of cash flows for the three-month periods ended March 31, 2000 and 1999. These financial statements are the responsibility of the Companys management.
We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical review procedures to the financial data and of making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to such condensed consolidated financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated statement of financial position of the Company as of December 31, 1999, and the related consolidated statements of operations, financial position, and cash flows for the year then ended (not presented herein); and in our report dated March 21, 2000, we expressed an unqualified opinion on those consolidated financial statements and included an explanatory paragraph relating to a change in accounting method as described in Note 5 to those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated statement of financial position as of December 31, 1999 is fairly stated, in all material respects, in relation to the consolidated statement of financial position from which it has been derived.
DELOITTE & TOUCHE LLP
Detroit, Michigan
37
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 Energy Enterprises Inc. | |||||
15-1 | Letter re unaudited interim Financial information | |||||
27-1 | Financial Data Schedule |
(b) Reports on Form 8-K
None.
38
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: May 15, 2000
By: |
/s/ GERARD KABZINSKI |
Gerard Kabzinski | |
Vice President and Controller |
39
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 Energy Enterprises Inc. | |||||
15-1 | Letter re unaudited interim Financial information | |||||
27-1 | Financial Data Schedule |
|