MCN ENERGY GROUP INC
10-Q, 2000-05-15
NATURAL GAS DISTRIBUTION
Previous: BOUNDLESS CORP, 10-Q, 2000-05-15
Next: MCN ENERGY GROUP INC, 10-Q, 2000-05-15

Table of Contents



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

(Mark One)

[X]

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

For the quarterly period ended March 31, 2000, or

[   ]

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

For the transition period from                     to                     

Commission file number 1-10070

MCN ENERGY GROUP INC.

(Exact name of registrant as specified in its charter)

Michigan

(State or other jurisdiction of
incorporation or organization)

500 Griswold Street, Detroit, Michigan

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

48226

(Zip Code)

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

No Changes

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

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

Yes  [X]             No  [   ]

     Number of shares outstanding of each of the registrant’s classes of common stock, as of May 12, 2000:

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




TABLE OF CONTENTS

Management’s Discussion and Analysis of Financial Condition and Results of Operations
MARKET RISK INFORMATION
NEW ACCOUNTING PRONOUNCEMENTS
FORWARD-LOOKING STATEMENTS
AVAILABLE INFORMATION
Consolidated Statement of Financial Position (Unaudited)
Consolidated Statement of Financial Position (Unaudited)
Consolidated Statement of Operations (Unaudited)
Consolidated Statement of Retained Earnings (Deficit) (Unaudited)
Consolidated Statement of Cash Flows (Unaudited)
Notes to the Consolidated Financial Statements
Consolidating Statement of Financial Position
Consolidating Statement of Financial Position
Consolidating Statements of Operations
Other Information Exhibits and Reports on Form 8-K
Signature
Exhibit Index


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. Management’s 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


Table of Contents

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

RESULTS OF OPERATIONS

Results for quarter reflect warmer weather, reduced contributions from MichCon’s gas sales program and Energy Marketing losses — MCN’s 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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Excluding the unusual items, merger costs and accounting change, MCN’s 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 Marketing’s operations, and reduced contributions from the Gas Distribution segment primarily resulting from warmer weather.

Strategic direction — MCN’s 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 MCN’s regulated operations that serve more than 1.2 million customers in Michigan.

Midstream & Supply develops and manages MCN’s gas producing, gathering, processing, storage and transmission facilities within the Midwest-to-Northeast target region. It also integrates all of MCN’s gas-supply functions, including purchasing the commodity itself and aggregating the transportation and storage capacity required to deliver gas to the Gas Distribution, Energy Marketing and Power segments.

Energy Marketing consists of MCN’s non-regulated marketing activities primarily to industrial and commercial customers, both inside and outside the Gas Distribution segment’s 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 MCN’s 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 MCN’s 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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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 group’s 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 Energy’s 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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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

Operating and joint venture results, excluding unusual items, for the 2000 first quarter decreased $28.8 million and for the 2000 twelve-month period declined by $53.1 million. Results for both 2000 periods reflect reduced contributions from the Electric Power, Energy Marketing and E&P

4


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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 MCN’s 25%-owned methanol production business resulting from higher methanol prices and margins as well as an increase in methanol volumes produced. Pipelines & Processing’s 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 MCN’s 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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

earnings for both periods reflects the January 2000 sale of MCN’s 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 MCN’s 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 MCN’s 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 Marketing’s 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 Marketing’s 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 Marketing’s customers.

6


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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 MCN’s 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 MCN’s 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. MCN’s Energy Marketing business coordinates all of MCN’s hedging activities to ensure compliance with risk management policies that are periodically reviewed by MCN’s Board of Directors. Certain hedging gains or losses related to gas and oil production are recorded by MCN’s E&P operations. Gains and losses on gas and oil production-related hedging transactions that are not recorded by MCN’s 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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

or eliminated accruals for employee incentive awards that are based on MCN’s 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 MCN’s business.

Other Income and Deductions

Other income and deductions decreased $.8 million in the 2000 first quarter and $.2 million in the 2000 twelve-month period. The results reflect variations in interest expense and preferred dividend costs, as well as in interest income.

Income Taxes

The variations in income taxes for both 2000 periods reflect fluctuations in pre-tax results. Income tax comparisons were also affected by tax credits and stock-related tax benefits recorded in the 1999 periods, as well as taxes recorded in 1999 from the generation of approximately $3.6 million of undistributed foreign income in 1998.

Outlook

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

Gas Distribution

Results reflect warmer weather and reduced contributions from gas sales program — Gas Distribution’s earnings were $66.6 million for the 2000 first quarter, a decrease of $17.7 million from the comparable 1999 period of $84.3 million. Earnings for the 2000 twelve-month period were $85.8 million, a decrease of $7.6 million from earnings for the 1999 twelve-month period of $93.4 million. The twelve-month comparison was impacted by merger costs and unusual items, as previously discussed. Excluding the merger costs and unusual items, earnings for the 2000 twelve-month period decreased $7.3 million over the corresponding 1999 period. The earnings decline for the 2000 first quarter reflects the impact of warmer weather and reduced contributions from the gas

8


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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

Gross margin (operating revenues less cost of gas) decreased $24.5 million in the 2000 first quarter and increased $9.8 million in the 2000 twelve-month period. Gross margins for the 2000 quarter reflect lower gas sales due to weather, which was 9.9% warmer in the current quarter compared to the same 1999 period. Additionally, the decline in the 2000 first quarter is due to lower margins generated under MichCon’s three-year gas sales program that began in January 1999 (Note 6a). Under the gas sales program, MichCon’s gas sales rates include a gas commodity component that is fixed at $2.95 per Mcf. As part of its gas acquisition strategy, MichCon 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, gas sales margins in the 2000 first quarter were lower than the

9


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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 MichCon’s 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. MichCon’s 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 year’s 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 MichCon’s 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 MichCon’s gas sales program at $2.95 per Mcf beginning in January 1999. Prior to 1999, MichCon’s sales rates were set to recover all of its reasonably and prudently incurred gas

10


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

costs. The gas commodity component of MichCon’s 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 is affected by variations in sales volumes and cost of purchased gas as well as related transportation costs. Under the Gas Cost Recovery (GCR) mechanism that was in effect through December 1998, MichCon’s sales rates were set to recover all of its reasonably and prudently incurred gas costs. Therefore, fluctuations in cost of gas sold had little effect on gross margins. Under MichCon’s gas sales program, the gas commodity component of its sales rates is fixed. Accordingly, beginning in January 1999, changes in cost of gas sold directly impact gross margins and earnings.

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 MichCon’s 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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Other Operating Expenses

Operation and maintenance expenses decreased $3.9 million in the 2000 first quarter and increased $10.5 million in the 2000 twelve-month period. The decrease in the current quarter is attributable to lower employee benefit costs, primarily pension and retiree healthcare costs, and the receipt of insurance proceeds resulting from the settlement of environmental claims with certain insurance carriers. As discussed in MCN’s 1999 Annual Report on Form 10-K, the settlement has allowed MichCon to recover previously incurred costs and resolved the carriers’ liability for future costs of environmental investigation and remediation costs at former manufactured gas plant sites.

The increase in operation and maintenance expenses in the 2000 twelve-month period is due to additional computer system support costs associated with MichCon’s 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

Equity in earnings of joint ventures increased $1.3 million in the 2000 twelve-month period due to reduced losses from Gas Distribution’s 47.5% interest in a Missouri gas distribution company.

Other Income and Deductions

Other income and deductions increased $2.0 million in the 2000 first quarter and $14.7 million in the 2000 twelve-month period. Both 2000 periods were impacted by higher interest costs primarily due to an increase in long-term debt outstanding as well as a decline in interest capitalized relating to construction activities. Additionally, the other income and deductions increase in the 2000 twelve-month period is attributable to lower interest income resulting from the repayment of funds loaned to MCN. The other income and deductions comparison for the twelve-month period was affected by a change in minority interest due to the joint venture partners’ share of the write-down of certain gas gathering properties (Note 3f).

Income Taxes

Income taxes for both 2000 periods were impacted by a decrease in pre-tax earnings. Income tax comparisons were also affected by the favorable resolution of prior years’ tax issues in the 1999 periods.

12


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Outlook

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

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 MCN’s 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 MichCon’s 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 MichCon’s fixed-price supplies in 2000 and 2001 are at prices higher than those paid in 1999.

The plan increases MichCon’s 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

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

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


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Operating Activities

MCN’s cash flow from operating activities increased $42.5 million during the 2000 first quarter as compared to the same 1999 period. The increase was due primarily to lower working capital requirements, partially offset by lower earnings, after adjusting for non-cash items (depreciation, change in accounting and deferred taxes).

Financing Activities

MCN’s cash flow used for financing activities increased $421.1 million during the 2000 first quarter. The change primarily reflects greater debt repayments in the 2000 first quarter, compared to the same 1999 period, due to proceeds from the sale of assets. A summary of MCN’s significant financing activities and financing plans follows.

MCN’s 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

The Diversified Energy group maintains credit lines that allow for borrowings of up to $200 million under a 364-day revolving credit facility and up to $200 million under a three-year revolving credit facility. These facilities support Diversified Energy’s commercial paper program, which is used to finance capital investments and to finance Energy Marketing’s working capital requirements. The 364-day facility expires in July 2000, and the three-year facility expires in July 2001. During the first three months of 2000, Diversified Energy’s commercial paper and bank borrowings outstanding decreased by $100.5 million, leaving borrowings of $251.9 million outstanding under this program at March 31, 2000.

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

Gas Distribution maintains a relatively consistent amount of cash and cash equivalents through the use of short-term borrowings. Short-term borrowings are normally reduced in the first part of each year as gas inventories are depleted and funds are received from winter heating sales. During the latter part of the year, Gas Distribution’s short-term borrowings normally increase as funds are used to finance increases in gas inventories and customer accounts receivable. To meet its seasonal short-term borrowing needs, Gas Distribution normally issues commercial paper that is backed by credit lines with several banks. MichCon has established credit lines to allow for borrowings of up to $150 million under a 364-day revolving credit facility, and up to $150 million under a three-year revolving credit facility. The 364-day facility expires in July 2000, and the three-year facility expires

14


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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

MCN’s cash flow relating to investing activities changed $325.4 million in the 2000 first quarter as compared to the same 1999 period. The change was due primarily to proceeds from the sale of assets and joint venture interests and lower capital investments.

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


MCN’s 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

2000 capital investments to $325 million — MCN’s revised strategic direction will result in capital investments in future years of approximately $150 million to $350 million annually — significantly lower than in the past several years.

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. MCN’s actual capital requirements will depend on proceeds received from the sale of assets. It is management’s opinion that MCN and its subsidiaries will have sufficient capital resources, both internal and external, to meet anticipated capital requirements.

MARKET RISK INFORMATION
As discussed in MCN’s 1999 Annual Report on Form 10-K, MCN manages commodity price and interest rate risk through the use of various derivative instruments and limits the use of such instruments to hedging activities. A discussion and analysis of the events and factors that have changed MCN’s risk management activities follows.

15


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Commodity Price Risk

Natural gas and oil futures, options and swap agreements are used to manage Diversified Energy’s exposure to the risk of market price fluctuations on gas sale and purchase contracts, gas and oil production and gas inventories. There has been a significant increase in gas and oil prices since December 1999. As a result of the increases, there have been material changes in the outcome of the sensitivity analysis performed for commodity price risk at March 31, 2000 as compared to December 31, 1999.

As discussed in MCN’s 1999 Annual Report on Form 10-K, a sensitivity analysis calculates the fair values of MCN’s natural gas and oil futures and swap agreements given a hypothetical 10% increase or decrease in commodity prices utilizing applicable forward commodity rates in effect at the end of the reporting period.

The results of the sensitivity analysis calculations follow:

                                 

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

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

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

SFAS No. 133 requires all derivatives to be recognized in the balance sheet as either assets or liabilities measured at their fair value, and sets forth conditions in which a derivative instrument may be designated as a hedge. The Statement requires that changes in the fair value of derivatives be recognized currently in earnings unless specific hedge accounting criteria are met. Special accounting for qualifying hedges allows a derivative’s gains and losses to be recorded to other comprehensive income or to offset related results on the hedged item in earnings.

16


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Concluded)

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

FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve certain risks and uncertainties as set forth in MCN’s 1999 Annual Report on Form 10-K.

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

17


Table of Contents

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Unaudited)
                           

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




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

18


Table of Contents

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Unaudited)
                           

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




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

19


Table of Contents

CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
                                   

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





CONSOLIDATED STATEMENT OF RETAINED EARNINGS (DEFICIT) (Unaudited)
                                 

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





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

20


Table of Contents

CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
                         

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 $ $



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

21


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

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 year’s 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 MCN’s 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 project’s 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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  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 MCN’s 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 MCN’s 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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  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 system’s carrying value. Therefore, an impairment loss was recorded representing the amount by which the carrying value of the system exceeded its estimated fair value.
 
  Loss on Investment: In the third quarter of 1998, MCN also recorded an $8,500,000 pre-tax ($5,525,000 net of taxes) loss from the write-down of an investment in a Missouri gas 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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  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 MCN’s 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 MCN’s 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 MCN’s 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 MichCon’s gas sales rates include a gas commodity component that is fixed at $2.95 per thousand cubic feet (Mcf). As part of its gas acquisition strategy, MichCon has entered into fixed-price contracts at costs below $2.95 per Mcf for a substantial portion of its expected gas supply requirements through 2001.

25


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  The plan also includes a comprehensive experimental three-year customer choice program, which is subject to annual caps on the level of participation. The customer choice program began in April 1999, with approximately 70,000 customers choosing to purchase natural gas from suppliers other than MichCon. 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 MichCon’s Regulatory Reform Plan in January 1999. In February 1999, MichCon filed its final GCR reconciliation case covering gas costs incurred during 1998 which indicates an overrecovery of $18,000,000, including interest. Management believes that 1998 gas costs were reasonable and prudent and that the MPSC will approve the gas costs incurred. However, management cannot predict the outcome of this proceeding. During the first quarter of 1999, MichCon refunded the overrecovery to customers as a reduction in gas sales rates.

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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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

                                     

Three Months 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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

10.  CONTINGENCIES

     a.  Personal Property Taxes

  As discussed in MCN’s 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 Michigan’s 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 property’s age. In November 1999, the Michigan State Tax Commission (STC) approved new valuation tables that more accurately recognize the value of a utility’s 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 management’s 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. MCN’s 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 management’s belief, after discussion with legal counsel, that the ultimate resolution of those proceedings still pending will not have a material adverse effect on MCN’s financial statements.

28


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

11.  COMMODITY SWAP AGREEMENTS

MCN’s 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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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 MCNEE’s 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 MCNEE’s securities. The carrying value of MCN’s 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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 
CONSOLIDATING STATEMENT OF FINANCIAL POSITION
                                             
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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 
CONSOLIDATING STATEMENT OF FINANCIAL POSITION
                                             
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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 
CONSOLIDATING STATEMENTS OF OPERATIONS
                                           
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


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Concluded)

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


Table of Contents

INDEPENDENT ACCOUNTANTS’ REPORT

To the Board of Directors of

MCN Energy Group Inc.:

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 Company’s 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

May 11, 2000

37


Table of Contents

OTHER INFORMATION

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


Table of Contents

SIGNATURE

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

  MCN ENERGY GROUP INC.

Date: May 15, 2000
  By:  /s/ GERARD KABZINSKI

  Gerard Kabzinski
  Vice President and Controller

39


Table of Contents

  EXHIBIT INDEX
             
Exhibit
Number Description


12-1 Computation of Ratio of Earnings to Fixed Charges for MCN Energy Group Inc.
12-2 Computation of Ratio of Earnings to Fixed Charges for MCN Energy Enterprises Inc.
15-1 Letter re unaudited interim Financial information
27-1 Financial Data Schedule


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