MCN ENERGY GROUP INC
10-Q, 2000-08-14
NATURAL GAS DISTRIBUTION
Previous: FIRST DEARBORN INCOME PROPERTIES LP II, 10-Q, EX-27, 2000-08-14
Next: MCN ENERGY GROUP INC, 10-Q, EX-15.1, 2000-08-14

Table of Contents



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

     
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended June 30, 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 August 11, 2000:

Common Stock, par value $.01 per share: 90,212,588




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 STATEMENTS OF OPERATIONS
Other Information Exhibits And Reports On Form 8-K
Signature
Exhibit Index
Letter re unaudited interim
Letter re Change in Accounting Principles
Financial Data Schedule


INDEX TO FORM 10-Q

For Quarter Ended June 30, 2000

         
Page
Number

COVER i
INDEX ii
PART I  — FINANCIAL INFORMATION
Item 1. Financial Statements 22
Item 2. Management’s Discussion and Analysis of Financial             Condition and Results of  Operations 1
PART II — OTHER INFORMATION
Item 5. Other Information 46
Item 6. Exhibits and Reports on Form 8-K 46
SIGNATURE 47

ii


Table of Contents

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

RESULTS OF OPERATIONS

Results reflect Energy Marketing losses, asset sales and reduced contributions from MichCon’s gas sales program  — MCN’s earnings for the 2000 second quarter were $22.2 million or $.25 per diluted share compared with losses of $78.7 million or $.94 per share for the 1999 second quarter. Earnings for the 2000 six-month period were $91.7 million or $1.03 per diluted share compared to earnings of $10.2 million or $.12 per diluted share for the same 1999 period. Earnings for the 2000 twelve-month period were $62.5 million or $.72 per diluted share compared to losses of $149.0 million or $1.86 per share in the corresponding 1999 period. As subsequently discussed, the comparability of earnings was affected by the impact of several unusual items, merger costs and an accounting change for start-up costs. Also affecting comparability was the implementation of mark-to-market accounting for storage-related trading activities, in combination with a change in accounting for inventory (Notes 3 and 4).

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(in Millions, Except Per Share Amounts)
Net Income (Loss)
Diversified Energy:
Before unusual items and merger costs $ (25.5 ) $ (3.2 ) $ (31.0 ) $ 2.3 $ (55.9 ) $ (15.7 )
Unusual items (Note 5) 45.8 (81.8 ) 54.1 (79.8 ) 42.9 (227.4 )
Merger costs (Note 2) (.9 ) (.9 ) (6.8 )






19.4 (85.0 ) 22.2 (77.5 ) (19.8 ) (243.1 )






Gas Distribution:
Before unusual items and merger costs 3.5 6.3 70.4 90.6 100.0 113.7
Unusual items (Note 5f) (16.7 )
Merger costs (Note 2) (.7 ) (.9 ) (17.7 )






2.8 6.3 69.5 90.6 82.3 97.0






Total Before Accounting Change:
Before unusual items and merger costs (22.0 ) 3.1 39.4 92.9 44.1 98.0
Unusual items (Note 5) 45.8 (81.8 ) 54.1 (79.8 ) 42.9 (244.1 )
Merger costs (Note 2) (1.6 ) (1.8 ) (24.5 )






22.2 (78.7 ) 91.7 13.1 62.5 (146.1 )
Accounting Change for Start-up Costs (Note 7) (2.9 ) (2.9 )






$ 22.2 $ (78.7 ) $ 91.7 $ 10.2 $ 62.5 $ (149.0 )






Diluted Earnings (Loss) Per Share
Diversified Energy:
Before unusual items and merger costs $ (.29 ) $ (.04 ) $ (.31 ) $ .03 $ (.64 ) $ (.20 )
Unusual items (Note 5) .52 (.98 ) .59 (.97 ) .49 (2.83 )
Merger costs (Note 2) (.01 ) (.01 ) (.08 )






.22 (1.02 ) .27 (.94 ) (.23 ) (3.03 )






Gas Distribution:
Before unusual items and merger costs .04 .08 .77 1.10 1.15 1.42
Unusual items (Note 5f) (.21 )
Merger costs (Note 2) (.01 ) (.01 ) (.20 )






.03 .08 .76 1.10 .95 1.21






Total Before Accounting Change:
Before unusual items and merger costs (.25 ) .04 .46 1.13 .51 1.22
Unusual items (Note 5) .52 (.98 ) .59 (.97 ) .49 (3.04 )
Merger costs (Note 2) (.02 ) (.02 ) (.28 )






.25 (.94 ) 1.03 .16 .72 (1.82 )
Accounting Change for Start-up Costs (Note 7) (.04 ) (.04 )






$ .25 $ (.94 ) $ 1.03 $ .12 $ .72 $ (1.86 )







1


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Excluding the unusual items, merger costs and the accounting change for start-up costs, MCN’s earnings decreased $25.1 million or $.29 per diluted share in the 2000 quarter, $53.5 million or $.67 per diluted share in the 2000 six-month period and $53.9 million or $.71 per diluted share in the 2000 twelve-month period, as compared to the corresponding 1999 periods. The earnings comparisons reflect losses within the Diversified Energy group as well as reduced contributions from the Gas Distribution segment.

Inventory accounting change — As described in Note 3 to the Consolidated Financial Statements included herein, in the 2000 quarter, MCN changed its method of accounting for inventory held by its Energy Marketing segment. The consolidated financial statements of prior periods have been restated to apply the new inventory accounting method retroactively. The effect of the accounting change increased earnings as follows.

                                                 

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999
(in Millions, Except Per Share Amounts)





Net Income $ 26.6 $ 7.6 $ 37.2 $ 10.9 $ 38.2 $ 4.4






Diluted Earnings Per Share $ .30 $ .09 $ .40 $ .13 $ .44 $ .05







Pending merger — MCN and DTE Energy Company (DTE) 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. Both companies continue their discussions with the Federal Trade Commission (FTC) in connection with its review of the proposed merger. Because of the length of the FTC review, it appears unlikely that the transaction will be completed before the fourth quarter of 2000. MCN recorded legal, accounting, employee benefit and other expenses associated with the merger which had the effect of reducing earnings by $1.6 million for the 2000 quarter, $1.8 million for the 2000 six-month period and $24.5 million for the 2000 twelve-month period. MCN will incur additional merger-related costs during 2000.

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. Although MCN intended to begin reporting its operating results based on the new segments in 2000, the new reporting may be delayed to 2001.

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.

2


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Energy Marketing consists of MCN’s non-regulated marketing activities as well as trading activities. The marketing activities primarily relate 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. Trading activities are utilized to optimize the value of storage assets.

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 primarily of gas gathering and processing investments in major U.S. producing basins.

Unusual items — As discussed in MCN’s 1999 Annual Report on Form 10-K and Note 5 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, investment and contract losses, and restructuring charges. The unusual items increased earnings in the 2000 periods, and reduced earnings in the 1999 periods.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(in Millions, Except Per Share Amounts)
Unusual Items (Net of Taxes)
Diversified Energy
Pipelines & Processing (Note 5a) $ 15.7 $ $ 17.9 $ $ 17.9 $ (89.5 )
Electric Power (Note 5b) 28.0 30.3 27.1 (1.6 )
Energy Marketing (Note 5c) (1.6 )
Exploration & Production (Note 5d) 2.1 (81.8 ) 5.9 (79.8 ) (.5 ) (129.6 )
Corporate & Other (Note 5e) (6.7 )






45.8 (81.8 ) 54.1 (79.8 ) 42.9 (227.4 )
Gas Distribution (Note 5f) (16.7 )






$ 45.8 $ (81.8 ) $ 54.1 $ (79.8 ) $ 42.9 $ (244.1 )






Diluted Earnings (Loss) Per Share $ .52 $ (.98 ) $ .59 $ (.97 ) $ .49 $ (3.04 )







Diversified Energy

Results reflect Energy Marketing losses and asset sales — The Diversified Energy group’s earnings were $19.4 million and $22.2 million for the 2000 quarter and six-month period, respectively, compared to losses of $85.0 million and $77.5 million for the same 1999 periods. Diversified Energy had losses of $19.8 million in the 2000 twelve-month period compared to losses of $243.1 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 $22.3 million, $33.3 million and $40.2 million in the 2000 quarter, six- and twelve-month periods, respectively. The results for all three 2000 periods reflect losses of the Energy Marketing segment and reduced earnings attributable to the sale of properties and joint

3


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

venture interests in the Exploration & Production (E&P), Pipelines & Processing and Electric Power segments.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(in Millions)
Diversified Energy Operations
Operating Revenues* $ 303.2 $ 309.7 $ 775.3 $ 608.3 $ 1,510.0 $ 1,086.0






Operating Expenses*
Unusual items (Note 5) (70.4 ) 118.3 (83.3 ) 115.3 (66.0 ) 342.4
Merger costs (Note 2) 1.4 1.4 10.5
Other operating expenses 326.4 302.3 795.2 581.8 1,543.8 1,077.6






257.4 420.6 713.3 697.1 1,488.3 1,420.0






Operating Income (Loss) 45.8 (110.9 ) 62.0 (88.8 ) 21.7 (334.0 )






Equity in Earnings of Joint Ventures 5.1 11.6 15.3 23.6 42.1 56.6






Other Income & (Deductions)*
Interest income 1.1 1.5 3.2 2.0 5.4 2.8
Interest expense (13.0 ) (15.4 ) (28.4 ) (32.2 ) (59.6 ) (64.8 )
Dividends on preferred securities of subsidiaries (7.5 ) (10.4 ) (16.1 ) (20.7 ) (35.5 ) (38.1 )
Investment losses (Note 5d) (7.5 ) (7.5 ) (7.5 )
Other (1.6 ) 1.3 (2.4 ) 4.6 .6 4.3






(21.0 ) (30.5 ) (43.7 ) (53.8 ) (89.1 ) (103.3 )






Income (Loss) Before Income Taxes 29.9 (129.8 ) 33.6 (119.0 ) (25.3 ) (380.7 )
Income Tax Provision (Benefit) 10.5 (44.8 ) 11.4 (41.5 ) (5.5 ) (137.6 )






Net Income (Loss)
Before unusual items (25.5 ) (3.2 ) (31.0 ) 2.3 (55.9 ) (15.7 )
Unusual items and merger costs (Notes 2 and 5) 44.9 (81.8 ) 53.2 (79.8 ) 36.1 (227.4 )






$ 19.4 $ (85.0 ) $ 22.2 $ (77.5 ) $ (19.8 ) $ (243.1 )







Includes intercompany transactions

Operating and Joint Venture Income

Operating and joint venture results, excluding unusual items, decreased $37.1 million, $54.7 million and $56.7 million for the 2000 quarter, six- and twelve-month periods, respectively. Results for all three 2000 periods reflect reduced contributions from the Electric Power segment as well as losses in the Energy Marketing and Corporate & Other segments. Additionally, the 2000 six-and twelve-

4


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

month periods include increased Pipelines & Processing earnings and a decline in earnings from the E&P segment.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(in Millions)
Operating and Joint Venture Income (Loss)
Before Unusual Items:
Pipelines & Processing $ 3.9 $ 4.6 $ 9.7 $ 9.6 $ 19.3 $ 15.4
Electric Power .7 3.9 2.5 11.4 14.1 25.0
Energy Marketing (24.4 ) 9.4 (20.1 ) 19.7 (32.8 ) 5.8
Exploration & Production 1.8 .2 4.5 8.2 10.9 20.3
Corporate & Other (.1 ) .9 (1.2 ) 1.2 (3.2 ) (1.5 )






(18.1 ) 19.0 (4.6 ) 50.1 8.3 65.0
Unusual Items and Merger Costs (Notes 2 &  5) 69.0 (118.3 ) 81.9 (115.3 ) 55.5 (342.4 )






$ 50.9 $ (99.3 ) $ 77.3 $ (65.2 ) $ 63.8 $ (277.4 )







Pipelines & Processing operating and joint venture results, excluding unusual items, decreased $.7 million in the 2000 quarter, and increased $.1 million and $3.9 million in the 2000 six- and twelve-month periods, respectively. Results for all three 2000 periods were unfavorably affected by the sale of interests in pipeline projects that were located in areas outside MCN’s target region. The 2000 periods also include increased losses from Pipelines & Processing’s interest in an asphalt manufacturing plant as well as reduced contributions from certain joint ventures that had fixed returns. The asphalt facility was designed to produce annually up to 100,000 tons of high-quality asphalt. The plant is experiencing technical difficulties in producing economical quantities of asphalt and, as a result, is encountering operating losses. MCN is aggressively working to resolve the technical issues. Pipelines & Processing recorded earnings in the 1999 periods from certain joint ventures where its allocated income was based on its share of the ventures’ earnings but not less than a predetermined fixed amount. Joint venture income from these investments in the 1999 periods was based on the fixed amounts. Under the joint venture agreements, the fixed amounts were lowered or eliminated in 2000.

Pipelines & Processing’s improved operating and joint venture income for the 2000 six- and twelve-month periods reflects contributions from new and expanded gas pipeline, gathering and processing ventures. Gas processed to remove natural gas liquids (NGLs) increased .8 billion cubic feet (Bcf) and 19.7 Bcf in the 2000 six- and twelve-month periods, respectively. In addition to the higher volumes, the increased earnings are attributable to improved processing margins. The 2000 six- and twelve-month periods also reflect improved results from MCN’s 25%-owned methanol production venture resulting from higher methanol prices and margins as well as an increase in methanol volumes produced. Pipelines & Processing’s average methanol sales prices increased 33% in the 2000 six-month period and 25% in the 2000 twelve-month period. Methanol production rose

5


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

8.9 million and 11.3 million gallons for the current six- and twelve-month periods, respectively, primarily due to the shutdown of the methanol plant for scheduled maintenance in March 1999.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






Pipelines & Processing Statistics*
Methanol Produced (Million Gallons) 16.7 16.8 33.8 24.9 66.3 55.0
Transportation (Bcf) 28.5 53.0 72.0 101.1 179.5 192.4
Gas Processed (Bcf):
Carbon dioxide treatment 13.7 12.9 26.5 25.8 52.6 51.1
Natural gas liquids removal 14.8 22.6 32.3 31.5 73.8 54.1






28.5 35.5 58.8 57.3 126.4 105.2







Includes MCN’s share of joint ventures

Electric Power operating and joint venture results, excluding unusual items, decreased $3.2 million, $8.9 million and $10.9 million in the 2000 quarter, six- and twelve-month periods, respectively. The declines in earnings for all three 2000 periods reflect the sale of interests in a number of power projects which were sold as a condition of MCN’s pending merger with DTE (Note 2). MCN sold its 23% interest in the 1,370 megawatt (MW) Midland Cogeneration Venture facility and its 33% interest in the 42 MW Carson Cogeneration facility in the 2000 first quarter. In addition, MCN sold its 50% interest in the 123 MW Michigan Power Project, its 50% interest in the 30 MW Ada Cogeneration facility and its 95% interest in the 140 MW Cobisa-Person facility in the 2000 second quarter. Also contributing to the decreases was the sale in 1999 of MCN’s 40% interest in a joint venture that held minority interests in electric distribution companies and power generation facilities in India.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(Thousands of MW hours)*
Electric Power
Electricity Sales — Domestic 691.1 185.2 1,392.0 1,549.0 2,704.6
Electricity Sales — International 750.7






691.1 185.2 1,392.0 1,549.0 3,455.3







Includes MCN’s share of joint ventures

Energy Marketing operating and joint venture results, excluding unusual items, decreased $33.8 million, $39.8 million and $38.6 million in the 2000 quarter, six- and twelve-month periods, respectively. Results for all three 2000 periods were impacted by reduced gas sales margins, significantly higher reserves for potentially uncollectible accounts receivable balances, higher storage and transportation expenses, and fair value and mark-to-market accounting adjustments.

Energy Marketing’s gas sales margins have declined in all three 2000 periods as a result of the narrowing or reversal of seasonal and geographical price differentials. As subsequently discussed, seasonal price differentials allow Energy Marketing to profit from its ability to purchase and store gas in the summer months and sell such gas in winter months. Geographical price differentials allow Energy Marketing to purchase lower priced gas in the Midcontinent/ Gulf Coast region, and transport and sell such gas at higher prices in the Midwest and Eastern Regions. The lower price differentials have reduced the value of Energy Marketing’s storage and transportation assets and

6


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

have continued into the 2000 third quarter. The decline in gas sales margins in the 2000 second quarter and six-month period is also attributable to a 56.7 Bcf and a 10.9 Bcf decrease in gas sales and exchange gas deliveries, respectively. The decline in gas sales and exchange gas deliveries is due in part to the exiting of two marketing joint ventures during 2000.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(Bcf)*
Energy Marketing
Gas Sales 87.8 144.5 262.3 282.6 565.4 518.8
Exchange Gas Deliveries .1 .1 15.0 5.6 21.3 9.9






87.9 144.6 277.3 288.2 586.7 528.7







Includes MCN’s share of joint ventures

Current natural gas prices are high when compared to historical periods. Higher prices, coupled with lower margins, have resulted in financial pressures for some of Energy Marketing’s customers. As a result of these financial pressures and a customer bankruptcy filing, Energy Marketing accrued $14.5 million in the 2000 quarter for potentially uncollectible accounts receivable balances.

Energy’s Marketing’s results for the 2000 periods also include higher expenses for increased natural gas storage and transportation capacity. As discussed in MCN’s 1999 Annual Report on Form 10-K, Energy Marketing has marketing rights for 100% of the storage capacity of the 42 Bcf Washington 10 storage project which was placed in operation in July 1999. Additionally, Energy Marketing added new firm transportation capacity in 1999 with the completion of the 292-mile Portland Natural Gas Transmission System.

As discussed in Notes 3 and 4 to the Consolidated Financial Statements included herein, Energy Marketing began trading activities upon changing its operating strategy in the 2000 quarter to optimize the value of its storage assets. In connection with this change in strategy, Energy Marketing also changed to the “Fair Value” method of accounting for gas in inventory and implemented mark-to-market accounting for the related derivative financial and storage capacity contracts. The fair value accounting change and the mark-to-market adjustments had the effect of increasing Energy Marketing’s operating and joint venture income by $1.1 million, $12.2 million and $23.7 million for the 2000 quarter, six- and twelve-month periods, respectively, compared to the same 1999 periods.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(in Millions, Except Per Share Amounts)
Energy Marketing Adjustments
Mark-to-Market Accounting $ (28.2 ) $ $ (28.2 ) $ $ (28.2 ) $
Fair Value Accounting 41.0 11.7 57.2 16.8 58.7 6.8






Pre-Tax Income $ 12.8 $ 11.7 $ 29.0 $ 16.8 $ 30.5 $ 6.8






Net Income $ 8.3 $ 7.6 $ 18.8 $ 10.9 $ 19.8 $ 4.4






Diluted Earnings Per Share $ .09 $ .09 $ .21 $ .13 $ .23 $ .05







The traditional value of storage assets resulted from the ability to buy natural gas and inject it into storage fields during the spring to early fall period when gas demand and prices are usually their lowest. The gas is withdrawn from storage and sold in the late fall-to-winter period when demand and gas prices are traditionally their highest. There has been a change in the natural gas pricing

7


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

environment, including the narrowing or reversal of these summer-to-winter price differentials. In the 2000 quarter, Energy Marketing implemented a strategy of optimizing the value of its storage assets through financial instruments, while continuing to minimize its exposure to commodity price changes. These financial instruments and the related storage capacity contracts are considered energy trading activities under generally accepted accounting principles and are required to be marked-to-market with unrealized gains and losses recorded to earnings.

In conjunction with applying mark-to-market accounting to storage related financial instruments and capacity contracts, Energy Marketing changed its method of accounting for gas in inventory from the “Last In First Out” (LIFO) method to the “Fair Value” method. The Fair Value method allows Energy Marketing to revalue its gas in inventory each accounting period at current market prices, with unrealized gains and losses recorded to earnings. Fair Value accounting better aligns financial reporting for energy trading inventory with the way in which price risk is measured and managed as part of trading activities. Fair Value accounting for inventory, coupled with mark-to-market accounting for storage-related financial instruments and capacity contracts, is expected to remove or minimize earnings mismatches. As the value of gas in inventory increases or decreases, the value of the storage-related financial instruments is expected to move in the opposite direction and in similar amounts, thereby offsetting each other. As previously discussed, the change to Fair Value accounting required the financial statements of prior periods to be restated to apply the new accounting method retroactively.

Exploration & Production operating and joint venture income, excluding unusual items, increased $1.6 million in the 2000 quarter, and decreased $3.7 million and $9.4 million in the 2000 six- and twelve-month periods, respectively. Results for all three 2000 periods were impacted by a significant decline in overall gas production due 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. Gas and oil production decreased by 10.9 Bcf equivalent (Bcfe) in the 2000 quarter, 26.7 Bcfe in the 2000 six-month period and 43.3 Bcfe in the 2000 twelve-month period.

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 higher average sales prices in the 2000 quarter, coupled with significantly lower administrative and general expenses, more than offset the effects of the increased production costs and the drop in gas and oil production, resulting in the improvement in operating and joint venture income for the current quarter. The increased production expenses reflect higher severance taxes as a result of the increase in gas and oil sales prices. Additionally, the production expenses comparison reflects the sale of non-Michigan E&P properties that had lower operating costs. 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

8


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

E&P operating and joint venture income was moderated by hedging with swap and futures agreements, as discussed in the “Risk Management Strategy” section that follows.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






Exploration & Production Statistics
Gas and Oil Production (Bcf equivalent):
Michigan 6.2 6.9 11.9 13.9 25.4 22.7
Western, Midcontinent/ Gulf Coast & Appalachia .5 10.7 1.4 26.1 16.7 62.7






6.7 17.6 13.3 40.0 42.1 85.4






Production Costs (per Mcf equivalent) $ 1.07 $ .98 $ 1.05 $ .88 $ 1.05 $ .87






Average Selling Price (per Mcf equivalent)* $ 2.54 $ 2.19 $ 2.60 $ 2.16 $ 2.37 $ 2.09







The average selling prices have been adjusted for amounts received or paid under hedging contracts

Risk management strategy — MCN uses futures, options and swap contracts to manage commodity price risk on its portfolio of gas and oil supply and sales agreements. MCN’s Energy Marketing business coordinates all of MCN’s hedging and trading 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 $1.0 million, $2.4 million and $1.7 million for the 2000 quarter, six-and twelve-month periods, respectively. The results primarily reflect adjustments recorded in the 1999 periods that reduced or eliminated accruals for employee incentive awards that are based on MCN’s operating or stock-price performance.

Other Income and Deductions

Other income and deductions decreased $9.5 million in the 2000 quarter, and $10.1 million and $14.2 million in the 2000 six- and twelve-month periods, respectively. The results reflect a decline in interest expense and preferred dividend costs, which is attributable to the repayment of debt from proceeds received from asset sales and the issuance of common shares.

9


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Income Taxes

The increase in income taxes in all three 2000 periods reflects the improvement 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. MCN has an abundance of gas storage and transportation capacity, which enhance its ability to provide reliable and custom-tailored bundled services to large-volume end users and utilities. Currently, some of the storage and transportation contracts have high-costs. MCN expects to continue pursuing alternative operating and financial strategies to optimize the value of its storage and transportation assets.

Gas Distribution

Results reflect reduced contributions from gas sales program — Gas Distribution’s earnings were $2.8 million and $69.5 million for the 2000 quarter and six-month period, respectively, resulting in decreases of $3.5 million and $21.1 million from the comparable 1999 periods. Earnings for the 2000 twelve-month period were $82.3 million, a decrease of $14.7 million from the corresponding 1999 period. As previously discussed, the 2000 periods include merger costs, and the 1999 twelve-month period includes unusual items. Excluding the merger costs and unusual items, earnings for the 2000 quarter, six-and twelve-month periods decreased $2.8 million, $20.2 million and $13.7 million, respectively, over the corresponding 1999 periods. The earnings declines for the 2000 quarter and six-month period reflect reduced contributions from the gas sales program. Warmer weather and

10


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

higher financing costs drove the earnings decline in the 2000 twelve-month period and contributed to the decline in the 2000 six-month period.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






Gas Distribution Operations (in Millions)
Operating Revenues*
Gas sales $ 136.8 $ 135.6 $ 515.5 $ 578.6 $ 861.5 $ 918.6
End user transportation 25.7 23.4 64.6 50.2 118.3 89.2
Intermediate transportation 12.7 13.9 27.2 28.6 56.4 58.0
Other 19.2 19.6 40.8 44.8 80.3 77.5






194.4 192.5 648.1 702.2 1,116.5 1,143.3
Cost of Sales 75.0 65.7 299.2 321.4 485.1 504.0






Gross Margin 119.4 126.8 348.9 380.8 631.4 639.3






Other Operating Expenses*
Operation and maintenance 60.8 67.7 127.5 138.2 267.9 268.9
Depreciation, depletion and amortization 26.5 25.1 52.9 50.0 103.0 97.5
Property and other taxes 13.8 12.9 33.0 31.5 47.4 55.9
Unusual items (Note 5f) 33.3
Merger costs (Note 2) 1.0 1.4 27.2






102.1 105.7 214.8 219.7 445.5 455.6






Operating Income 17.3 21.1 134.1 161.1 185.9 183.7






Equity in Earnings of Joint Ventures .1 .6 .7 1.0 1.7 1.6






Other Income and (Deductions)*
Interest income .6 .8 1.2 1.8 1.7 5.5
Interest expense (14.0 ) (12.7 ) (29.5 ) (26.5 ) (59.5 ) (56.0 )
Minority interest (.2 ) (.2 ) (.3 ) (.5 ) (.8 ) 6.4
Other .1 (.3 ) .5 .1 (.7 ) (.7 )






(13.5 ) (12.4 ) (28.1 ) (25.1 ) (59.3 ) (44.8 )






Income Before Income Taxes 3.9 9.3 106.7 137.0 128.3 140.5
Income Taxes 1.1 3.0 37.2 46.4 46.0 43.5






Net Income
Before unusual items and merger costs 3.5 6.3 70.4 90.6 100.0 113.7
Unusual items and merger costs (Notes 2 and 5f) (.7 ) (.9 ) (17.7 ) (16.7 )






$ 2.8 $ 6.3 $ 69.5 $ 90.6 $ 82.3 $ 97.0







Includes intercompany transactions

Gross Margin

Gross margin (operating revenues less cost of gas) decreased $7.4 million, $31.9 million and $7.9 million in the 2000 quarter, six- and twelve-month periods, respectively. Gross margins for the 2000 quarter and six-month period reflect lower margins generated under MichCon’s three-year gas sales program which began in January 1999 (Note 8a). Under the gas sales program, MichCon’s gas sales rates include a gas commodity component fixed at $2.95 per Mcf. As part of its gas acquisition strategy, MichCon has entered into fixed-price contracts at an average cost below $2.95 per Mcf for a substantial portion of its expected gas supply requirements in 2000 and approximately 65% of such requirements in 2001. However, gas sales margins in the 2000 first and second quarters were lower than the same 1999 periods as a result of higher fixed-price supplies.

11


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Gross margins for the 2000 twelve-month period include higher margins generated under MichCon’s 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 six months of contributions.

Gross margins for all three 2000 periods were affected by the number of customers who chose to purchase their gas from other suppliers under MichCon’s three-year customer choice program. Year one of this program began in April 1999 with approximately 70,000 customers choosing to participate. Year two commenced in April 2000 with the number of customers participating declining to approximately 55,000. Distribution margins are retained from these customers as MichCon continues to transport and deliver the gas to the customers’ premises.

Gross margins for all three 2000 periods were also impacted by varying weather which was 13.3% colder in the 2000 quarter, and 5.2% and .6% warmer in the 2000 six- and twelve-month periods, respectively, compared to the same 1999 periods. Additionally, the 2000 periods reflect a provision for customer refunds (Note 8b), as well as a decline in intermediate transportation revenues. Revenues from other gas-related services declined in the 2000 quarter and six-month period and increased in the 2000 twelve-month period.

                                                     

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






Effect of Weather on Gas Markets and Earnings
Percent Colder (Warmer) Than Normal (8.1 )% (21.4 )% (13.0 )% (7.8 )% (12.2 )% (11.6 )%
Increase (Decrease) From Normal in:
Gas markets (Bcf) (1.9 ) (5.3 ) (18.0 ) (10.4 ) (26.4 ) (25.4 )
Net income (in Millions) $ (1.7 ) $ (5.1 ) $ (16.7 ) $ (10.3 ) $ (25.0 ) $ (23.7 )
Diluted earnings per share $ (.02 ) $ (.06 ) $ (.18 ) $ (.13 ) $ (.29 ) $ (.29 )

Gas sales and end user transportation revenues in total increased $3.5 million for the 2000 quarter, and decreased $48.7 million and $28.0 million for the 2000 six- and twelve-month periods, respectively. Revenues for the 2000 quarter reflect an increase in gas sales volumes and end user transportation deliveries due primarily to more normal weather. The 2000 six-and twelve-month periods reflect a decline in gas sales revenues due to lower sales volumes, partially offset by higher end user transportation revenues due to increased deliveries. Gas sales volumes decreased 13.6 Bcf in the 2000 six-month period and 16.0 Bcf in the 2000 twelve-month period due primarily to warmer weather and customers who chose to purchase their gas from other suppliers under MichCon’s customer choice program. End user transportation deliveries increased 14.7 Bcf in the 2000 six-month period and 25.6 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 2000 six- and twelve-month periods’ increase in end user transportation volumes attributable to the customer choice program was the impact of warmer weather.

The gas sales revenues comparison was impacted by a $2.4 million provision for customer refunds recorded in the 2000 quarter, and the end user transportation comparison was affected by the temporary shutdown of an industrial customer’s plant in the 1999 quarter.

12


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Additionally, the gas sales revenues comparison for the twelve-month period was 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 costs. The gas commodity component of MichCon’s sales increased $.12 per Mcf (4%) for the 2000 twelve-month period.

                                                   

Quarter 6 Months 12 Months



2000 1999 2000 1999 2000 1999






(Bcf)
Gas Distribution
Gas Sales 24.8 24.1 103.0 116.6 168.1 184.1
End User Transportation 37.4 31.8 89.1 74.4 166.7 141.1






62.2 55.9 192.1 191.0 334.8 325.2
Intermediate Transportation* 111.7 135.0 294.6 262.4 564.1 503.1






173.9 190.9 486.7 453.4 898.9 828.3







Includes intercompany volumes

Intermediate transportation revenues decreased $1.2 million, $1.4 million and $1.6 million in the 2000 quarter, six- and twelve-month periods, respectively. Although revenues declined slightly, the related deliveries fluctuated significantly, decreasing 23.3 Bcf in the 2000 quarter and increasing 32.2 Bcf and 61.0 Bcf in the 2000 six- and twelve-month periods, respectively. A significant portion of the volume variations 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 $.4 million and $4.0 million in the 2000 quarter and six-month period, respectively, and increased $2.8 million in the 2000 twelve-month periods. Revenues in the 2000 six-month period reflect 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 2000 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 gas sales increased $9.3 million in the 2000 quarter, and decreased $22.2 million and $18.9 million in the 2000 six- and twelve-month periods, respectively. The cost of sales variations primarily reflects weather-driven gas sales volumes as well as changes in sales volumes associated with customers who have chosen to purchase gas from other suppliers under MichCon’s customer

13


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

choice program. Also impacting cost of sales was an increase in the price paid for gas purchased of $.10 per Mcf (4%) in the 2000 quarter and $.11 per Mcf (4%) in both the 2000 six- and twelve-month periods. 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.

Other Operating Expenses

Operation and maintenance expenses decreased $6.9 million, $10.7 million and $1.0 million in the 2000 quarter, six- and twelve-month periods, respectively. The decreases are attributable to lower employee benefit costs, primarily pension costs. The 2000 six- and twelve-month periods also benefited from 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’ liabilities for future costs of environmental investigation and remediation at former manufactured gas plant sites.

Partially offsetting the improvement in the 2000 twelve-month period were additional computer system support costs associated with MichCon’s new customer information system, higher injuries and damages costs, and higher employee incentive payments.

Depreciation and depletion increased $1.4 million, $2.9 million and $5.5 million in the 2000 quarter, six-and twelve-month periods, respectively, reflecting depreciation on higher plant balances.

Property and other taxes increased $.9 million and $1.5 million in the 2000 quarter and six-month period, respectively, and decreased $8.5 million in the 2000 twelve-month period. All three 2000 periods were impacted by taxes on higher plant balances. However, the effect of higher plant balances in the 2000 twelve-month period was more than offset by a change in the calculation of the value of personal property subject to taxation by local taxing jurisdictions. MichCon has pending tax appeals with various local taxing jurisdictions to recover excess payments made in prior years based on the revised calculation. This calculation change, coupled with the favorable impact of new valuation tables approved by the Michigan State Tax Commission (STC) in November 1999, is expected to lower Gas Distribution’s personal property taxes by approximately $8 million annually beginning in July 2000. Several local taxing jurisdictions have taken legal action against the State of Michigan to prevent the STC from implementing the new valuation tables (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 5f).

Merger costs of $1.0 million, $1.4 million and $27.2 million in the 2000 quarter, six- and twelve-month periods, respectively, 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 decreased $.5 million and $.3 million in the 2000 quarter and six-month period, respectively, due to losses from Gas Distribution’s 47.5% interest in a Missouri gas distribution company.

14


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Other Income and Deductions

Other income and deductions increased $1.1 million, $3.0 million and $14.5 million in the 2000 quarter, six- and twelve-month periods, respectively. All three 2000 periods reflect higher interest costs primarily due to an increase in the average balance of long-term debt outstanding, interest on customer refunds 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. Other income and deductions in the 1999 twelve-month period include a change in minority interest reflecting the joint venture partners’ share of the write-down of the gas gathering properties (Note 5f).

Income Taxes

Income taxes for all three 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.

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 a result of fewer natural gas marketers participating due to higher gas prices.

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. The plan also increases MichCon’s risk associated with generating margins that cover its gas costs. As part of its gas acquisition strategy, MichCon entered into fixed-price contracts at an average cost below $2.95 per Mcf for a substantial portion of its expected supply requirements in 2000 and approximately 65% of such requirements in 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. MichCon expects to meet its remaining gas supply requirements for 2000 and 2001 through open-market gas purchases, supplemented with gas from storage. Margins in future periods could decline further if gas prices remain at their current levels, which are high compared to historical periods. The level of margins generated from selling gas will also be affected by actual gas sales volumes, which 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.

The State of Michigan is continuing its initiatives designed to give all of Michigan’s natural gas customers added choices and the opportunity to benefit from lower gas costs resulting from

15


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

competition. Although MichCon supports customer choice initiatives, management is concerned with the structure of the current three-year customer choice and gas sales programs which fixed the gas commodity component of its sales rates at $2.95 per Mcf. MichCon is unable to adjust its sales prices to levels that are responsive to changes in the marketplace. Given the current environment of high gas prices, MichCon could incur losses on incremental volumes associated with unexpected demand, such as volumes resulting from colder weather or additional gas sales customers. MichCon is exploring its options to minimize its exposure to price risk, including supplementing its fixed-price supplies with heavier reliance on withdrawals from storage and seeking regulatory or legislative reform.

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 six- and twelve-month periods.

CAPITAL RESOURCES AND LIQUIDITY

                   

6 Months

2000 1999


(in Millions)
Cash and Cash Equivalents
Cash Flow Provided From (Used For):
Operating activities $ 308.2 $ 290.9
Financing activities (632.7 ) (249.3 )
Investing activities 289.3 (38.6 )


Net Increase (Decrease) in Cash and Cash Equivalents $ (35.2 ) $ 3.0



Operating Activities

MCN’s cash flow provided from operating activities increased $17.3 million during the 2000 six-month period 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, unusual items, change in accounting and deferred taxes).

Financing Activities

MCN’s cash flow used for financing activities increased $383.4 million during the 2000 six-month period. The change primarily reflects greater debt repayments, net of debt issuances, in the 2000 six-month period, compared to the same 1999 period. The debt repayments were made with proceeds from the sale of assets. A summary of MCN’s significant financing activities and financing plans follows.

MCN’s FELINE PRIDES securities matured on May 16, 2000. Each security initially represented a stock purchase contract and a preferred security. Under each stock purchase contract, MCN was obligated to sell, and the FELINE PRIDES holder was obligated to purchase between 1.4132 and 1.7241 shares of MCN common stock for $50. The number of MCN common shares purchased

16


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

totaled approximately 4.6 million. Each FELINE PRIDES holder had the option to use the preferred securities, treasury securities or cash to satisfy the $50 purchase commitment. Holders of approximately 99% of the FELINE PRIDES used their preferred securities to purchase MCN common shares. The remaining holders purchased their MCN shares with cash totaling $1.5 million.

MCN had a $290 million revolving credit agreement that expired in July 2000 and was not renewed. There were no amounts outstanding under the credit agreement at June 30, 2000.

Diversified Energy

The Diversified Energy group maintains credit lines that support its commercial paper program, which is used to finance capital investments and to finance Energy Marketing’s working capital requirements. Diversified Energy has established credit lines to allow for borrowings under a 364-day revolving credit facility and a three-year revolving credit facility. The 364-day facility was renewed in July 2000 and was increased from $200 million to $300 million. The three-year facility totals $200 million and expires in July 2001. During the first six months of 2000, Diversified Energy’s commercial paper and bank borrowings outstanding decreased by $133.1 million, leaving borrowings of $219.2 million outstanding under this program at June 30, 2000.

MCN received approximately $411.7 million during the 2000 six-month period 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 under a 364-day revolving credit facility and a three-year revolving credit facility. The 364-day facility was renewed in July 2000 and was increased from $150 million to $200 million. The three-year facility totals $150 million and expires in July 2001. During the first six months of 2000, MichCon repaid $194.1 million of commercial paper, leaving borrowings of $41.8 million outstanding under this program at June 30, 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 $327.9 million in the 2000 six-month period 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.

17


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

Capital investments equaled $130.2 million in the 2000 six-month period compared to $263.8 million for the same period in 1999. The 2000 investments include significantly lower levels of investments within the Diversified Energy Group.

                   

6 Months

2000 1999


(in Millions)
Capital Investments
Consolidated Capital Expenditures:
Electric Power $ .7 $ 31.9
Exploration & Production 2.2 70.2
Gas Distribution 50.0 58.4
Other 4.0 2.4


56.9 162.9


MCN’s Share of Joint Venture Capital Expenditures:*
Pipelines & Processing 57.2 51.1
Electric Power 16.0 15.1
Other .1 .1


73.3 66.3


Acquisitions 34.6


Total Capital Investments $ 130.2 $ 263.8



*  A portion of joint venture capital expenditures is financed with joint venture debt

Outlook

2000 capital investments to approximate $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. Prior to April 2000, MCN generally limited the use of such instruments to hedging activities. In the 2000 second quarter, MCN’s Energy Marketing segment began using derivative instruments for trading activities. A discussion and analysis of the events and factors that have changed MCN’s market risk follows.

Commodity Price Risk

Hedging Activities

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

18


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

sensitivity analysis performed for commodity price risk at June 30, 2000 as compared to December 31, 1999.

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

The results of the sensitivity analysis calculations follow:

                                 

June 30, 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 $ 109.3 $ (109.3 ) $ 89.8 $ (89.8 )
        Pay variable/receive fixed $ (90.7 ) $ 90.7 $ (81.1 ) $ 81.1
Futures: Longs $ 4.5 $ (4.5 ) $ 5.0 $ (5.0 )
         Shorts $ (.1 ) $ .1 $ (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

Trading Activities

In the 2000 second quarter, MCN’s Energy Marketing segment began trading activities and revised its operating strategy to optimize the value of its storage assets. The strategy includes using natural gas futures and swap agreements that are marked-to-market under generally accepted accounting principles (Note 4). At June 30, 2000, these swap agreements and futures contracts totaled 28.2 Bcf, have a notional value of $111.1 million and have maturities extending through 2001.

The results of the sensitivity analysis calculations previously discussed follow:

                                 

June 30, 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 $ 1.0 $ (1.0 ) N/A N/A
        Pay variable/receive fixed $ (8.3 ) $ 8.3 N/A N/A
Futures: Longs $ 1.0 $ (1.0 ) N/A N/A
         Shorts $ (1.9 ) $ 1.9 N/A N/A

**  Includes only the risk related to the derivative instruments and does not include the related gas in inventory and storage capacity contracts

19


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Continued)

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 2000 six-month period, there have not been any events or factors that have caused any material changes to MCN’s interest rate risk.

NEW ACCOUNTING PRONOUNCEMENTS
Derivative and Hedging Activities — 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.

MCN manages commodity price risk and interest rate risk through the use of various derivative instruments. MCN also uses derivative instruments to optimize the value of its storage assets. The effects of SFAS No. 133 on MCN’s financial statements are subject to fluctuations in the market value of derivative instruments 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.

MCN initiated a corporate-wide plan in 1998 to address the issues associated with adopting SFAS No. 133. The plan consists of: i) inventorying and categorizing derivatives; ii) assessing risk management policies and determining the effectiveness of hedging methodologies; iii) modeling the impact of hedging strategies; and iv) assessing processes and technology requirements. MCN does not expect any complications in completing the plan or having the related computer systems operational by the end of 2000.

Revenue Recognition — In December 1999, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin (SAB) No. 101, “Revenue Recognition in Financial Statements.” SAB No. 101 summarized certain of the SEC’s views in applying generally accepted accounting principles to recognizing revenues. SAB 101 will be effective for MCN in the fourth quarter of 2000. Management does not expect SAB No. 101 to have a material effect on MCN’s financial statements.

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.

20


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS (Concluded)

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.

21


Table of Contents

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Unaudited)
                           

June 30 December 31


1999 1999
(Restated) (Restated)
2000 Note 3 Note 3



(in Thousands)
ASSETS
Current Assets
Cash and cash equivalents, at cost (which approximates market value) $ 24,201 $ 20,076 $ 59,366
Accounts receivable, less allowance for doubtful accounts of $36,812, $15,344 and $20,720, respectively 387,852 326,648 546,689
Accrued unbilled revenues 18,435 20,516 100,439
Gas in inventory (Note 9) 164,985 120,927 179,826
Property taxes assessed applicable to future periods 39,487 50,595 62,651
Deferred income taxes 41,570 32,508
Assets from trading activities (Note 4) 6,326
Other 53,509 46,178 51,043



736,365 584,940 1,032,522



Deferred Charges and Other Assets
Deferred income taxes 28,457 14,549
Investments in debt and equity securities 100,797 70,516 72,077
Deferred swap losses and receivables (Note 13) 110,820 64,567 43,907
Deferred environmental costs 28,422 31,174 31,173
Prepaid benefit costs 184,824 132,805 156,276
Other 102,963 114,501 108,288



527,826 442,020 426,270



Investments in and Advances to Joint Ventures
Pipelines & Processing 538,592 568,921 575,684
Electric Power 31,072 248,456 145,684
Energy Marketing 23,624 27,299 21,512
Gas Distribution 2,677 1,978 2,898
Other 17,986 18,694 18,194



613,951 865,348 763,972



Property, Plant and Equipment
Pipelines & Processing 48,577 46,902 46,480
Exploration & Production (Note 5d) 564,672 753,357 573,514
Gas Distribution 3,051,228 2,970,482 3,016,231
Other 76,254 65,139 76,245



3,740,731 3,835,880 3,712,470
Less — Accumulated depreciation and depletion 1,758,433 1,685,079 1,697,212



1,982,298 2,150,801 2,015,258



$ 3,860,440 $ 4,043,109 $ 4,238,022




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

22


Table of Contents

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Unaudited)
                           

June 30 December 31


1999 1999
(Restated) (Restated)
2000 Note 3 Note 3



(in Thousands)
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 347,345 $ 252,791 $ 296,139
Notes payable 102,279 346,809 617,755
Current portion of long-term debt and capital lease obligations 186,176 46,351 28,102
Gas inventory equalization (Note 9) 43,012 22,773
Federal income, property and other taxes payable 44,726 43,201 68,500
Gas payable 25,264 38,108 23,422
Liabilities from trading activities (Note 4) 22,793
Customer deposits 15,613 15,856 17,707
Other 120,073 84,551 146,949



907,281 850,440 1,198,574



Deferred Credits and Other Liabilities
Deferred income taxes 36,079
Unamortized investment tax credit 27,053 29,082 28,022
Tax benefits amortizable to customers 134,996 128,869 136,236
Deferred swap gains and payables (Note 13) 128,311 62,617 64,962
Accrued environmental costs 27,126 34,704 28,068
Minority interest 1,651 10,529 11,096
Other 102,181 74,857 91,613



457,397 340,658 359,997



Long-Term Debt, including capital lease obligations 1,223,215 1,463,756 1,457,617



MCN-Obligated Mandatorily Redeemable Preferred Securities of Subsidiaries Holding Solely Debentures of MCN 272,343 502,232 402,922



Commitments and Contingencies (Note 12)
Common Shareholders’ Equity
Common stock 902 855 857
Additional paid-in capital 1,093,570 966,956 960,176
Retained earnings (deficit) (71,664 ) (45,995 ) (119,677 )
Accumulated other comprehensive loss (Note 11) (188 ) (13,505 ) (156 )
Yield enhancement, contract and issuance costs (22,416 ) (22,288 ) (22,288 )



1,000,204 886,023 818,912



$ 3,860,440 $ 4,043,109 $ 4,238,022




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

23


Table of Contents

CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
                                                   

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



1999 1999 1999
(Restated) (Restated) (Restated)
2000 Note 3 2000 Note 3 2000 Note 3






(in Thousands, Except Per Share Amounts)
Operating Revenues $ 494,200 $ 500,470 $ 1,413,951 $ 1,302,170 $ 2,611,185 $ 2,215,164






Operating Expenses
Cost of sales 353,236 314,948 1,005,305 788,833 1,831,464 1,342,062
Operation and maintenance 95,030 98,477 186,422 200,427 397,217 403,339
Depreciation, depletion and amortization 34,747 42,162 68,966 87,337 146,267 175,580
Property and other taxes 15,940 16,270 37,533 37,928 56,802 68,768
Property write-downs, contract losses and restructuring charges (Note 5) 52,000 52,000 9,782 319,796
Gains and losses on sale of assets, net (Note 5) (70,388 ) 66,333 (83,263 ) 63,328 (75,766 ) 55,930
Merger costs (Note 2) 2,459 2,821 37,677






431,024 590,190 1,217,784 1,229,853 2,403,443 2,365,475






Operating Income (Loss) 63,176 (89,720 ) 196,167 72,317 207,742 (150,311 )






Equity in Earnings of Joint Ventures 5,158 12,166 15,937 24,624 43,699 58,251






Other Income and (Deductions)
Interest income 1,706 2,369 4,454 3,865 7,164 8,595
Interest on long-term debt (23,123 ) (21,604 ) (46,632 ) (43,506 ) (92,557 ) (92,899 )
Other interest expense (4,022 ) (6,682 ) (11,376 ) (15,317 ) (26,401 ) (28,058 )
Dividends on preferred securities of subsidiaries (7,437 ) (10,334 ) (16,059 ) (20,669 ) (35,529 ) (38,055 )
Investment losses (Note 5d) (7,456 ) (7,456 ) (7,456 )
Minority interest (Note 5f) (309 ) (420 ) (794 ) (739 ) (1,667 ) 6,498
Other (1,388 ) 1,254 (1,383 ) 4,904 496 3,107






(34,573 ) (42,873 ) (71,790 ) (78,918 ) (148,494 ) (148,268 )






Income (Loss) Before Income Taxes 33,761 (120,427 ) 140,314 18,023 102,947 (240,328 )
Income Tax Provision (Benefit) 11,582 (41,783 ) 48,624 4,928 40,410 (94,177 )






Income (Loss) Before Cumulative Effect of Accounting Change 22,179 (78,644 ) 91,690 13,095 62,537 (146,151 )
Cumulative Effect of Accounting Change for Start-up Costs (Note 7) (2,872 ) (2,872 )






Net Income (Loss) $ 22,179 $ (78,644 ) $ 91,690 $ 10,223 $ 62,537 $ (149,023 )






Basic Earnings (Loss) Per Share (Note 10)
Before cumulative effect of accounting change $ .25 $ (.94 ) $ 1.06 $ .16 $ .73 $ (1.82 )
Cumulative effect of accounting change for start-up costs (Note 7) (.03 ) (.04 )






$ .25 $ (.94 ) $ 1.06 $ .13 $ .73 $ (1.86 )






Diluted Earnings (Loss) Per Share (Note 10)
Before cumulative effect of accounting change $ .25 $ (.94 ) $ 1.03 $ .16 $ .72 $ (1.82 )
Cumulative effect of accounting change for start-up costs (Note 7) (.04 ) (.04 )






$ .25 $ (.94 ) $ 1.03 $ .12 $ .72 $ (1.86 )






Average Common Shares Outstanding
Basic 87,840 83,413 86,673 81,424 86,012 80,242






Diluted 88,510 83,413 90,882 82,514 86,645 80,242






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







CONSOLIDATED STATEMENT OF RETAINED EARNINGS (DEFICIT) (Unaudited)
                                                 

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



1999 1999 1999
(Restated) (Restated) (Restated)
2000 Note 3 2000 Note 3 2000 Note 3






(in Thousands)
Balance — Beginning of Period $ (82,858 ) $ 62,775 $ (120,081 ) $ (2,977 ) $ (45,400 ) $ 190,548
Add — Cumulative effect on prior years of change in accounting for inventory (Note 3) 10,973 (8,191 ) 404 (11,515 ) (595 ) (4,996 )
Add — Net Income (Loss) 22,179 (78,644 ) 91,690 10,223 62,537 (149,023 )






(49,706 ) (24,060 ) (27,987 ) (4,269 ) 16,542 36,529
Deduct — Cash Dividends Declared 21,958 21,935 43,677 41,726 88,206 82,524






Balance — End of Period $ (71,664 ) $ (45,995 ) $ (71,664 ) $ (45,995 ) $ (71,664 ) $ (45,995 )







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

24


Table of Contents

CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)
                         

Six Months Ended
June 30

1999
(Restated)
2000 Note 3


(in Thousands)
Cash Flow From Operating Activities
Net income $ 91,690 $ 10,223
Adjustments to reconcile net income to net cash provided from operating activities Depreciation, depletion and amortization:
Per statement of operations 68,966 87,337
Charged to other accounts 4,687 4,423
Unusual items, net of taxes (Note 5) (50,690 ) 83,365
Cumulative effect of accounting change, net of taxes (Note 7) 2,872
Deferred income taxes — current (9,062 ) 3,614
Deferred income taxes and investment tax credits, net 21,142 65,246
Equity in earnings of joint ventures, net of distributions (3,864 ) (8,256 )
Other (10,146 ) (1,118 )
Changes in assets and liabilities, exclusive of changes shown separately 195,521 43,262


Net cash provided from operating activities 308,244 290,968


Cash Flow From Financing Activities
Notes payable, net (515,476 ) (272,042 )
Dividends paid (43,677 ) (41,726 )
Issuance of common stock 4,642 135,120
Reacquisition of common stock (2,079 ) (783 )
Issuance of long-term debt 106,535
Long-term commercial paper and bank borrowings, net (Note 15) (35,761 ) 92,344
Retirement of long-term debt and preferred securities (Note 15) (40,221 ) (268,773 )
Other (128 )


Net cash used for financing activities (632,700 ) (249,325 )


Cash Flow From Investing Activities
Capital expenditures (56,918 ) (159,880 )
Acquisitions (31,153 )
Investment in debt and equity securities, net (6,936 ) (2,597 )
Investment in joint ventures (63,812 ) (39,991 )
Sale of property and joint venture interests (Notes 5 and 6) 411,736 200,705
Other 5,221 (5,690 )


Net cash provided from (used for) investing activities 289,291 (38,606 )


Net Increase (Decrease) in Cash and Cash Equivalents (35,165 ) 3,037
Cash and Cash Equivalents, January 1 59,366 17,039


Cash and Cash Equivalents, June 30 $ 24,201 $ 20,076


Changes in Assets and Liabilities, Exclusive of Changes Shown Separately
Accounts receivable, net $ 39,155 $ 72,787
Accrued unbilled revenues 82,004 67,372
Gas in inventory 14,841 8,051
Accrued/deferred gas cost recovery revenues, net (19,795 )
Prepaid/accrued benefit costs, net (27,984 ) (20,422 )
Accounts payable 51,206 (46,758 )
Federal income, property and other taxes payable (23,774 ) (35,194 )
Gas payable 1,842 (3,821 )
Asset/ Liability from trading activity 16,467
Gas inventory equalization 43,012 22,967
Other current assets and liabilities, net (10,413 ) 7,190
Other deferred assets and liabilities, net 9,165 (9,115 )


$ 195,521 $ 43,262


Supplemental Disclosures
Cash paid during the year for:
Interest, net of amounts capitalized $ 63,159 $ 71,640


Federal income taxes $ 4,000 $ 3,550


Noncash investing and financing activities:
FELINE PRIDES settlement (Note 16) $ 130,721 $



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

25


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) 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. Both companies continue their discussions with the Federal Trade Commission (FTC) in connection with its review of the proposed merger. Because of the length of the FTC review, it appears unlikely that the transaction will be completed before the fourth quarter of 2000.

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 $2,459,000 pre-tax ($1,598,000 net of taxes), $2,821,000 pre-tax ($1,834,000 net of taxes) and $37,677,000 pre-tax ($24,490,000 net of taxes) for the three-, six- and twelve-month periods ended June 30, 2000, respectively.

Furthermore, pursuant to the merger agreement, MCN sold 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, its 50% interest in the Ada Cogeneration facility, a QF located in Michigan, and its 95% interest in the Cobisa-Person facility, a 140 megawatt (MW) power plant under construction in New Mexico.

3.  CHANGE IN ACCOUNTING FOR INVENTORY

During the second quarter of 2000, MCN’s Energy Marketing segment began trading activities. Under Emerging Issues Task Force (EITF) Issue No. 98-10, “Accounting for Energy Trading and Risk Management Activities,” these activities are marked-to-market with unrealized gains and losses recorded to earnings (Note 4). In connection with entering into these energy trading activities, MCN changed its method of accounting for natural gas inventory held by Energy Marketing from the Last In First Out (LIFO) method to the Fair Value method.

Fair Value accounting for energy trading inventories is preferable because: (1) it better informs users of the financial statements of the company’s net commodity price risk with respect to its

26


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

energy trading activities; (2) it better aligns financial reporting for energy trading inventory with the way in which price risk is measured and managed as part of trading activities; and (3) the company expects to continue its future involvement with trading activities.

In accordance with Accounting Principles Board Opinion No. 20, “Accounting Changes,” the financial statements of prior periods have been restated to apply the new inventory accounting method retroactively. The effect of the accounting change on net income for the periods ended June 30 follows:

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



(in Thousands, Except Per 2000 1999 2000 1999 2000 1999
Share Amounts)





Net Income (Loss)
LIFO method $ (4,445 ) $ (86,240 ) $ 54,497 $ (697 ) $ 24,345 $ (153,424 )
Effect of accounting change 26,624 7,596 37,193 10,920 38,192 4,401






Fair Value method $ 22,179 $ (78,644 ) $ 91,690 $ 10,223 $ 62,537 $ (149,023 )






Basic Earnings (Loss)
Per Share
LIFO method $ (.05 ) $ (1.03 ) $ .63 $ (.01 ) $ .28 $ (1.91 )
Effect of accounting change .30 .09 .43 .14 .45 .05






Fair Value method $ .25 $ (0.94 ) $ 1.06 $ .13 $ .73 $ (1.86 )






Diluted Earnings (Loss)
Per Share
LIFO method $ (.05 ) $ (1.03 ) $ .63 $ (.01 ) $ .28 $ (1.91 )
Effect of accounting change .30 .09 .40 .13 .44 .05






Fair Value method $ .25 $ (0.94 ) $ 1.03 $ .12 $ .72 $ (1.86 )






The balances of retained earnings for all prior periods have been adjusted for the effect of applying retroactively the new inventory accounting method.

4. TRADING ACTIVITIES

During the second quarter of 2000, MCN’s Energy Marketing segment began trading activities by entering into financial transactions that better utilize its gas storage capacity and assets. Energy Marketing utilizes forward contracts, futures contracts, swap agreements, and natural gas inventories as part of its trading strategy. Financial instruments and storage capacity contracts used in connection with trading activities are marked-to-market and recorded at their fair value in the Consolidated Statement of Financial Position and are shown as “Assets and Liabilities from Trading Activities.” Energy Marketing’s gas inventory is also recorded at its fair value (Notes 3 and 9). Unrealized gains and losses from newly originated contracts, financial instruments, storage contracts and inventories are recognized in revenues in the Consolidated Statement of Operations. The net unrealized loss included in revenues from marking-to-market MCN’s financial instruments and storage contracts utilized in trading activities for the three-, six-and twelve-month periods ended June 30, 2000 was $28,215,000 pre-tax ($18,340,000 net of taxes). The net unrealized gains included in revenues from marking-to-market MCN’s gas inventory for the three-, six- and twelve-month periods ended June 30, 2000 was $40,960,000 pre-tax ($26,624,000 net of taxes),

27


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

$57,220,000 pre-tax ($37,193,000 net of taxes) and $58,756,000 pre-tax ($38,192,000 net of taxes), respectively.

5.  UNUSUAL ITEMS

     a.  Pipelines & Processing

  Gain on Sale of Joint Ventures:  In May 2000, MCN recognized a $24,138,000 pre-tax ($15,689,000 net of taxes) gain from the sale of its interest in the Jonah Gas Gathering Company.
 
  In March 2000, MCN recognized a $3,419,000 pre-tax ($2,222,000 net of taxes) gain from the sale of its 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 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 Ventures:  In June 2000, MCN sold its interest in the Cobisa-Person facility resulting in a pre-tax gain of $1,298,000 ($844,000 net of taxes).
 
  In April 2000, MCN recognized a $41,723,000 pre-tax ($27,120,000 net of taxes) gain from the sale of its interest in the Michigan Power Project and its interest in the Ada Cogeneration facility.
 
  In March 2000, MCN recognized a $3,672,000 pre-tax ($2,387,000 net of taxes) gain from the sale of its interest in the Carson Cogeneration facility.
 
  Property Write-Downs:  In the fourth quarter of 1999, MCN exited two power projects under development that were not consistent with its new strategic direction. As a result, 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.

28


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     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 third quarter of 1998, MCN recognized a write-down of its gas and oil properties totaling $83,955,000 pre-tax ($54,570,000 net of taxes). The write-down was 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 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-, six- and twelve-month periods ended June 30, 2000, MCN recognized gains of $3,230,000 pre-tax ($2,100,000 net of taxes), $5,278,000 pre-tax ($3,431,000 net of taxes) and $10,973,000 pre-tax ($7,132,000 net of taxes), respectively. For the three-, six- and twelve-month periods ended June 30, 1999, MCN recognized gains of $2,465,000 pre-tax ($1,602,000 net of taxes), $5,470,000 pre-tax ($3,555,000 net of taxes) and $12,868,000 pre-tax ($8,364,000 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. The loss was due to decline in the fair value of the securities that are not considered temporary. MCN has no carrying value in this investment after the write-down.

     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 June 30, 2000, payments of $7,932,000 have been charged against the restructuring accruals relating to severance and termination benefits and net lease costs. The remaining restructuring costs of $2,458,000 are expected to be paid through 2006.

29


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     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.

6.  ACQUISITIONS AND DISPOSITIONS

     a.  Pipelines & Processing

  In May 2000, MCN sold its 35% interest in the Jonah Gas Gathering Company for approximately $45,000,000.
 
  In March 2000, MCN sold its 50% interest in the Cardinal States Gathering Company for approximately $60,000,000.

     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 June 2000, MCN sold its 95% interest in the Cobisa-Person facility, a 140 MW power plant that was under construction in New Mexico, for approximately $1,700,000.
 
  In April 2000, MCN sold 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, for $57,500,000.
 
  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.
 
  In January 2000, MCN sold its 23% ownership in MCV, a 1,370 MW cogeneration facility located in Michigan, for approximately $105,000,000. Under the terms of the sales agreement, if MCN does not merge with DTE, MCN may reacquire its 23% interest in MCV.

7.  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 six- and twelve-month periods ended June 30, 1999.

30


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

8.  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 an average cost below $2.95 per Mcf for a substantial portion of its expected supply requirements in 2000 and approximately 65% of such requirements in 2001.
 
  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 continues to transport and deliver gas to these 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.
 
  On August 4, 2000, the MPSC issued an order establishing a proceeding to obtain information regarding the experience gained from the customer choice programs of Michigan utilities. The information will be used by the MPSC to determine the future regulatory environment following the conclusion of the current regulatory reform programs. The MPSC is expected to issue an order on its findings during October 2000.

     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 indicating an overrecovery of $18,000,000, including interest. During the first quarter of 1999, MichCon refunded the overrecovery to customers. In July 2000, the MPSC issued an order on this case indicating that an additional $3,200,000, including $740,000 of interest, had been overrecovered. In July 2000, MichCon began refunding the additional overrecovery to customers as a reduction in gas sales rates.

     c.  Other Rate Matters

  As discussed in MCN’s Annual Report on Form 10-K, several shippers on MichCon’s northern Michigan gathering system filed a complaint with the MPSC requesting that the commission issue an order reducing the rate charged for Antrim gas transportation services from $.09 per Mcf to approximately $.039 to $.031 per Mcf. The complaint also included a request for refunds of approximately $21,000,000 for periods during which the rate was in effect. The

31


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  presiding MPSC administrative law judge found that no refunds are required. The MPSC staff has proposed a rate of $.049 per Mcf which would result in an annual revenue reduction of approximately $4,500,000. Management will vigorously defend its proposed rate of $.088 per Mcf, however, it is unable to predict the eventual outcome of this complaint.

9.  GAS IN INVENTORY

Inventory gas held by MCN’s Gas Distribution segment is priced on a 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. Inventory gas held by MCN’s Energy Marketing segment is recorded at fair value (Note 3).

10.  EARNINGS PER SHARE COMPUTATION

MCN reports 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 three-and twelve-month periods ended June 30, 1999, potentially dilutive securities have been

32


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

excluded from the diluted EPS calculation since their inclusion would have been antidilutive. A reconciliation of both calculations follows.

                                                   

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 June 30
Basic EPS $ 22,179 $ (78,644 ) 87,840 83,413 $ .25 $ (.94 )


Effect of Dilutive Securities
FELINE PRIDES
Stock-based compensation plans 670




Diluted EPS $ 22,179 $ (78,644 ) 88,510 83,413 $ .25 $ (.94 )






Six Months Ended June 30
Basic EPS $ 91,690 $ 13,095 86,673 81,424 $ 1.06 $ .16


Effect of Dilutive Securities
FELINE PRIDES
2,349 3,433
Stock-based compensation plans 776 1,090




Diluted EPS $ 94,039 $ 13,095 90,882 82,514 $ 1.03 $ .16






Twelve Months Ended June 30
Basic EPS $ 62,537 $ (146,151 ) 86,012 80,242 $ .73 $ (1.82 )


Effect of Dilutive Securities
FELINE PRIDES
Stock-based compensation plans 633




Diluted EPS $ 62,537 $ (146,151 ) 86,645 80,242 $ .72 $ (1.82 )







33


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

11.  COMPREHENSIVE INCOME

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

                                                     

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



2000 1999 2000 1999 2000 1999






(in Thousands)
Comprehensive Income (Loss)
Net Income (Loss) $ 22,179 $ (78,644 ) $ 91,690 $ 10,223 $ 62,537 $ (149,023 )






Other Comprehensive Income (Loss),
Net of Taxes
Foreign currency translation adjustment
Foreign currency translation adjustment (42 ) (898 ) (32 ) (616 ) 185 (1,357 )
Less: Reclassification for losses Recognized in net income 13,132






(42 ) (898 ) (32 ) (616 ) 13,317 (1,357 )






Unrealized loss on securities Unrealized losses during period (642 ) (1,159 ) (4,846 )
Less: Reclassification for losses Recognized in net income 4,846 4,846 4,846






4,204 3,687






Total Other Comprehensive Income (Loss), Net of Taxes (42 ) 3,306 (32 ) 3,071 13,317 (1,357 )






Total Comprehensive Income (Loss) $ 22,137 $ (75,338 ) $ 91,658 $ 13,294 $ 75,854 $ (150,380 )







12.  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 taxing jurisdictions 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 taxing jurisdictions have accepted the revised calculation, and MichCon recorded lower property tax expense in 1999 and 1998 associated with the accepting taxing jurisdictions. 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 taxing jurisdictions 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 established by the Michigan State Tax Commission (STC) are used to estimate the reduction in value of personal property based on the property’s age. In November 1999, the STC approved new valuation tables that more accurately recognize the value of a utility’s personal property. The new tables are effective in 2000 and are being used for current year assessments

34


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

  in most jurisdictions. However, several local taxing jurisdictions have taken legal action attempting to prevent the STC from implementing the new valuation tables and have continued to prepare assessments based on the superceded tables. The legal actions regarding the appropriateness of the new tables are currently before the Michigan Tax Tribunal (MTT) which issued an order on June 21 stating that the tables are presumed to be correct, thus assigning the burden of proving otherwise to the taxing jurisdictions. A trial is scheduled for December 2000. The legal action, along with possible additional appeals by local taxing jurisdictions, could delay expected recoveries related to the new valuation tables until 2001.
 
  MichCon will seek to apply the new tables retroactively and to ultimately settle the pending tax appeals related to prior periods. This is a solution supported by the STC in the past. 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.

13.  COMMODITY SWAP AGREEMENTS

MCN’s Diversified Energy group manages commodity price risk through the use of various derivative instruments. The following assets and liabilities related to the use of gas and oil swap agreements are reflected in the Consolidated Statement of Financial Position:

                           

June 30 December 31


2000 1999 1999
(in Thousands)


Deferred Swap Losses and Receivables
Unrealized losses $ 47,992 $ 42,556 $ 13,884
Receivables 127,774 31,156 40,089



175,766 73,712 53,973
Less — current portion 64,946 9,145 10,066



$ 110,820 $ 64,567 $ 43,907



Deferred Swap Gains and Payables
Unrealized gains $ 61,973 $ 24,822 $ 29,596
Payables 131,277 51,720 48,066



193,250 76,542 77,662
Less — current portion 64,939 13,925 12,700



$ 128,311 $ 62,617 $ 64,962




35


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

14.  SEGMENT INFORMATION

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

                                                   

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



2000 1999 2000 1999 2000 1999






(in Thousands)
Revenues From Unaffiliated Customers:
Pipelines & Processing $ 8,648 $ 5,426 $ 15,013 $ 11,331 $ 28,474 $ 23,749
Electric Power 16,454 12,980 30,357 25,123 57,440 50,008
Energy Marketing 274,096 277,263 719,175 524,989 1,411,231 874,461
Exploration & Production 3,124 12,961 7,740 41,875 9,236 128,928
Gas Distribution 191,878 191,840 641,666 698,852 1,104,804 1,138,018






494,200 500,470 1,413,951 1,302,170 2,611,185 2,215,164






Revenues From Affiliated Customers:
Pipelines & Processing 62 928 238 1,102 1,385 1,212
Energy Marketing 23,408 13,441 47,081 31,525 84,349 104,992
Exploration & Production 13,965 24,958 27,110 45,544 91,285 56,879
Gas Distribution 2,618 666 6,483 3,334 11,759 5,259






40,053 39,993 80,912 81,505 188,778 168,342






Eliminations (40,053 ) (39,993 ) (80,912 ) (81,505 ) (188,778 ) (168,342 )






Consolidated Operating Revenues $ 494,200 $ 500,470 $ 1,413,951 $ 1,302,170 $ 2,611,185 $ 2,215,164






Net Income (Loss)
Pipelines & Processing $ 16,080 $ 1,782 $ 18,800 $ 3,457 $ 19,866 $ (85,485 )
Electric Power 28,065 2,970 32,506 7,371 36,593 14,913
Energy Marketing (16,776 ) 4,854 (15,142 ) 10,533 (28,387 ) 133
Exploration & Production 1,055 (79,708 ) 4,229 (79,708 ) (3,226 ) (125,668 )
Gas Distribution 2,833 6,340 69,489 90,633 82,299 96,997
Corporate & Other (9,078 ) (14,882 ) (18,192 ) (19,191 ) (44,608 ) (47,041 )






22,179 (78,644 ) 91,690 13,095 62,537 (146,151 )
Cumulative effect of accounting change (2,872 ) (2,872 )






Consolidated Net Income (Loss) $ 22,179 $ (78,644 ) $ 91,690 $ 10,223 $ 62,537 $ (149,023 )







15.  CREDIT FACILITIES AND LONG-TERM BORROWINGS

MCN Energy Enterprises Inc. (MCNEE) and MichCon maintain credit lines that allow for borrowings under 364-day revolving credit facilities and three-year facilities. The 364-day revolving credit facilities were renewed in July 2000 and were increased from $350,000,000 up to $500,000,000. The three-year facilities total $350,000,000 and expire in July 2001. These credit lines support commercial paper programs.

In March 2000, MichCon repaid $12,320,000 of a non-utility subsidiary’s term debt that was scheduled to mature in 2006.

36


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

16.  FELINE PRIDES

The FELINE PRIDES securities matured on May 16, 2000. Each security initially represented a stock purchase contract and a preferred security. Under each stock purchase contract, MCN was obligated to sell, and the FELINE PRIDES holder was obligated to purchase between 1.4132 and 1.7241 shares of MCN common stock for $50. The FELINE PRIDES holders put $130,721,000 of preferred securities to satisfy the stock purchase commitment. MCN also received $1,529,000 of cash from FELINE PRIDES holders who chose to retain the 7.25% preferred securities that mature on May 16, 2002. MCN issued 4,557,000 shares of common stock in connection with the maturity of the FELINE PRIDES.

17.  CONSOLIDATING FINANCIAL STATEMENTS

Debt securities issued by 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 $508,959,000 at June 30, 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.

37


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





June 30, 2000

(in Thousands)
ASSETS
Current Assets
Cash and cash equivalents, at cost $ $ 21,212 $ 3,039 $ (50 ) $ 24,201
Accounts receivable 17,371 260,476 160,716 (13,899 ) 424,664
Less — Allowance for doubtful accounts 173 17,378 19,261 36,812





Accounts receivable, net 17,198 243,098 141,455 (13,899 ) 387,852
Accrued unbilled revenues 191 18,244 18,435
Gas in inventory 112,189 52,796 164,985
Property taxes assessed applicable to future periods 142 885 38,460 39,487
Deferred income taxes (345 ) 44,310 (2,395 ) 41,570
Assets from trading activities 6,326 6,326
Other 10,248 41,532 36,422 (34,693 ) 53,509





27,434 469,552 290,416 (51,037 ) 736,365





Deferred Charges and Other Assets
Deferred income taxes 95 87,347 (87,442 )
Investments in debt and equity securities 28,026 68,162 4,609 100,797
Deferred swap losses and receivables 110,820 110,820
Deferred environmental costs 2,253 26,169 28,422
Prepaid benefit costs 4,505 184,835 (4,516 ) 184,824
Other 3,039 28,755 63,678 7,491 102,963





9,892 254,948 342,844 (79,858 ) 527,826





Investments in and Advances to Joint Ventures and Subsidiaries 1,232,847 591,497 19,777 (1,230,170 ) 613,951





Property, Plant and Equipment, at cost 44,487 673,280 3,022,964 3,740,731
Less — Accumulated depreciation and depletion 19,866 229,488 1,509,079 1,758,433





24,621 443,792 1,513,885 1,982,298





$ 1,294,794 $ 1,759,789 $ 2,166,922 $ (1,361,065 ) $ 3,860,440





LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 8,247 $ 260,852 $ 92,391 $ (14,145 ) $ 347,345
Notes payable 59,459 42,869 (49 ) 102,279
Current portion of long-term debt and capital lease obligations 160,099 26,077 186,176
Gas inventory equalization 43,012 43,012
Federal income, property and other taxes payable (9,278 ) 3,353 72,464 (21,813 ) 44,726
Gas payable 24,687 577 25,264
Customer deposits 9 15,604 15,613
Liabilities from trading activities 22,793 22,793
Other 8,409 65,596 48,414 (2,346 ) 120,073





7,387 596,839 341,408 (38,353 ) 907,281





Deferred Credits and Other Liabilities
Deferred income taxes (2,540 ) 125,965 (87,346 ) 36,079
Unamortized investment tax credit 231 26,822 27,053
Tax benefits amortizable to customers 134,996 134,996
Deferred swap gains and payables 128,311 128,311
Accrued environmental costs 2,663 24,463 27,126
Minority interest 616 1,035 1,651
Other 14,318 29,169 63,210 (4,516 ) 102,181





14,672 158,096 376,491 (91,862 ) 457,397





Long-Term Debt, including capital lease obligations 580,621 642,594 1,223,215





Redeemable Preferred Securities of Subsidiaries 272,343 272,343





Common Shareholders’ Equity
Common stock 902 5 10,300 (10,305 ) 902
Additional paid-in capital 1,093,570 720,085 230,399 (950,484 ) 1,093,570
Retained earnings (deficit) (71,664 ) (295,669 ) 565,730 (270,061 ) (71,664 )
Accumulated other comprehensive loss (188 ) (188 )
Yield enhancement, contract and issuance costs (22,416 ) (22,416 )





1,000,392 424,233 806,429 (1,230,850 ) 1,000,204





$ 1,294,794 $ 1,759,789 2,166,922 $ (1,361,065 ) $ 3,860,440





38


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





June 30, 1999

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





Accounts receivable, net 6,986 191,256 142,017 (13,611 ) 326,648
Accrued unbilled revenues 214 20,302 20,516
Gas in inventory 77,035 43,892 120,927
Property taxes assessed applicable to future periods 170 1,952 48,473 50,595
Deferred income taxes
Assets from trading activities
Other 4,555 58,345 34,512 (51,234 ) 46,178





12,359 337,407 300,019 (64,845 ) 584,940





Deferred Charges and Other Assets
Deferred income taxes 10,660 121,287 (103,490 ) 28,457
Investments in debt and equity securities 3,714 66,202 600 70,516
Deferred swap losses and receivables 64,567 64,567
Deferred environmental costs 2,770 28,404 31,174
Prepaid benefit costs 134,590 (1,785 ) 132,805
Other 13,806 29,983 66,758 3,954 114,501





27,236 219,551 295,954 (100,721 ) 442,020





Investments in and Advances to Joint Ventures and Subsidiaries 1,525,781 843,517 19,853 (1,523,803 ) 865,348





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





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





$ 1,595,444 $ 2,024,319 $ 2,112,715 $ (1,689,369 ) $ 4,043,109





LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities
Accounts payable $ 6,148 $ 168,281 $ 89,662 $ (11,300 ) $ 252,791
Notes payable 156,440 162,886 28,319 (836 ) 346,809
Current portion of long-term debt and capital lease obligations 216 46,135 46,351
Gas inventory equalization 22,773 22,773
Federal income, property and other taxes payable (387 ) 2,450 86,097 (44,959 ) 43,201
Deferred gas cost recovery revenues
Gas payable 17,263 20,845 38,108
Customer deposits 26 15,830 15,856
Liabilities from trading activities
Other 15,319 28,686 43,126 (2,580 ) 84,551





177,546 379,782 352,787 (59,675 ) 850,440





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





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





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





Redeemable Preferred Securities of Subsidiaries 502,232 502,232





Common Shareholders’ Equity
Common stock 855 5 10,300 (10,305 ) 855
Additional paid-in capital 966,956 1,080,383 230,399 (1,310,782 ) 966,956
Retained earnings (deficit) (45,995 ) (277,566 ) 480,605 (203,039 ) (45,995 )
Accumulated other comprehensive loss (13,505 ) (13,505 )
Yield enhancement, contract and issuance costs (22,288 ) (22,288 )





899,528 789,317 721,304 (1,524,126 ) 886,023





$ 1,595,444 $ 2,024,319 $ 2,112,715 $ (1,689,369 ) $ 4,043,109





39


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 105,676 74,150 179,826
Property taxes assessed applicable to future periods 277 1,785 60,589 62,651
Deferred income taxes (878 ) 44,024 (10,638 ) 32,508
Assets from trading activities
Other 9,938 17,458 31,594 (7,947 ) 51,043





35,193 619,666 422,316 (44,653 ) 1,032,522





Deferred Charges and Other Assets
Deferred income taxes (254 ) 114,754 (99,951 ) 14,549
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





5,918 193,550 316,685 (89,883 ) 426,270





Investments in and Advances to Joint Ventures and Subsidiaries 1,388,790 741,960 19,115 (1,385,893 ) 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





$ 1,455,895 $ 2,019,828 $ 2,282,728 $ (1,520,429 ) $ 4,238,022





LIABILITIES AND SHAREHOLDERS’ EQUITY
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 19,824 3,598 23,422
Customer deposits 9 17,698 17,707
Liabilities from trading activities
Other 18,935 73,910 64,741 (10,637 ) 146,949





224,748 491,757 516,770 (34,701 ) 1,198,574





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) (119,677 ) (319,200 ) 494,803 (175,603 ) (119,677 )
Accumulated other comprehensive loss (156 ) (156 )
Yield enhancement, contract and issuance costs (22,288 ) (22,288 )





819,068 650,382 735,502 (1,386,040 ) 818,912





$ 1,455,895 $ 2,019,828 $ 2,282,728 $ (1,520,429 ) $ 4,238,022





40


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 June 30, 2000

(in Thousands)
Operating Revenues $ 7,007 $ 303,226 $ 187,488 $ (3,521 ) $ 494,200





Operating Expenses
Cost of sales 4,874 281,589 70,108 (3,335 ) 353,236
Operation and maintenance 1,112 35,692 58,412 (186 ) 95,030
Depreciation, depletion and amortization 952 7,732 26,063 34,747
Property and other taxes 366 1,983 13,591 15,940
Property write-downs, contract losses and restructuring charges
Gains and losses on sale of assets, net (70,388 ) (70,388 )
Merger costs 463 917 1,079 2,459





7,767 257,525 169,253 (3,521 ) 431,024





Operating Income (Loss) (760 ) 45,701 18,235 63,176





Equity in Earnings of Joint Ventures 23,247 5,026 599 (23,714 ) 5,158





Other Income and (Deductions)
Interest income 7,487 1,029 846 (7,656 ) 1,706
Interest on long-term debt (30 ) (10,982 ) (12,111 ) (23,123 )
Other interest expense (10 ) (9,809 ) (1,860 ) 7,657 (4,022 )
Dividends on preferred securities of subsidiaries (7,437 ) (7,437 )
Investment losses
Minority interest (182 ) (127 ) (309 )
Other (1,133 ) (395 ) 140 (1,388 )





6,314 (20,339 ) (13,112 ) (7,436 ) (34,573 )





Income (Loss) Before Income Taxes 28,801 30,388 5,722 (31,150 ) 33,761
Income Tax Provision (Benefit) (815 ) 10,662 1,735 11,582





Income (Loss) Before Cumulative Effect of Accounting Change 29,616 19,726 3,987 (31,150 ) 22,179
Cumulative Effect of Accounting Change for Start-up Costs





Net Income (Loss) 29,616 19,726 3,987 (31,150 ) 22,179
Dividends on Preferred Securities 7,437 (7,437 )





Net Income (Loss) Available for Common Stock $ 22,179 $ 19,726 $ 3,987 $ (23,713 ) $ 22,179





Three Months Ended June 30, 1999

Operating Revenues $ 6,908 $ 309,598 $ 185,555 $ (1,591 ) $ 500,470





Operating Expenses
Cost of gas 5,233 250,736 60,410 (1,431 ) 314,948
Operation and maintenance 591 34,130 63,942 (186 ) 98,477
Depreciation, depletion and amortization 973 16,431 24,758 42,162
Property and other taxes 389 3,187 12,700 (6 ) 16,270
Property write-downs, contract losses and restructuring charges 52,000 52,000
Gains and losses on sale of assets, net 66,333 66,333
Merger costs





7,186 422,817 161,810 (1,623 ) 590,190





Operating Income (Loss) (278 ) (113,219 ) 23,745 32 (89,720 )





Equity in Earnings of Joint Ventures (76,947 ) 11,594 572 76,947 12,166





Other Income and (Deductions)
Interest income 10,975 1,471 946 (11,023 ) 2,369
Interest on long-term debt 250 (10,329 ) (11,525 ) (21,604 )
Other interest expense (3,150 ) (13,375 ) (1,181 ) 11,024 (6,682 )
Dividends on preferred securities of subsidiaries (10,334 ) (10,334 )
Investment losses (7,456 ) (7,456 )
Minority interest (154 ) (266 ) (420 )
Other (127 ) 1,593 (177 ) (35 ) 1,254





7,948 (28,250 ) (12,203 ) (10,368 ) (42,873 )





Income (Loss) Before Income Taxes (69,277 ) (129,875 ) 12,114 66,611 (120,427 )
Income Tax Provision (Benefit) (967 ) (44,765 ) 3,949 (41,783 )





Income (Loss) Before Cumulative Effect of Accounting Change (68,310 ) (85,110 ) 8,165 66,611 (78,644 )
Cumulative Effect of Accounting Change for Start-up Costs





Net Income (Loss) (68,310 ) (85,110 ) 8,165 66,611 (78,644 )
Dividends on Preferred Securities 10,334 (10,334 )





Net Income (Loss) Available for Common Stock $ (78,644 ) $ (85,110 ) $ 8,165 $ 76,945 $ (78,644 )





41


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





Six Months Ended June 30, 2000

(in Thousands)
Operating Revenues $ 17,914 $ 775,241 $ 630,235 $ (9,439 ) $ 1,413,951





Operating Expenses
Cost of sales 12,583 714,589 286,628 (8,495 ) 1,005,305
Operation and maintenance 2,884 62,007 122,475 (944 ) 186,422
Depreciation, depletion and amortization 1,884 15,075 52,007 68,966
Property and other taxes 636 4,316 32,581 37,533
Property write-downs, contract losses and restructuring charges
Gains and losses on sale of assets, net (83,263 ) (83,263 )
Merger costs 464 931 1,426 2,821





18,451 713,655 495,117 (9,439 ) 1,217,784





Operating Income (Loss) (537 ) 61,586 135,118 196,167





Equity in Earnings of Joint Ventures 93,938 15,271 1,186 (94,458 ) 15,937





Other Income and (Deductions)
Interest income 16,174 3,207 1,572 (16,499 ) 4,454
Interest on long-term debt (3 ) (22,245 ) (24,384 ) (46,632 )
Other interest expense (1,696 ) (21,310 ) (4,869 ) 16,499 (11,376 )
Dividends on preferred securities of subsidiaries (16,059 ) (16,059 )
Investment losses
Minority interest (528 ) (266 ) (794 )
Other (1,557 ) (286 ) 460 (1,383 )





12,918 (41,162 ) (27,487 ) (16,059 ) (71,790 )





Income (Loss) Before Income Taxes 106,319 35,695 108,817 (110,517 ) 140,314
Income Tax Provision (Benefit) (1,430 ) 12,164 37,890 48,624





Income (Loss) Before Cumulative Effect of Accounting Change 107,749 23,531 70,927 (110,517 ) 91,690
Cumulative Effect of Accounting Change for Start-up Costs





Net Income (Loss) 107,749 23,531 70,927 (110,517 ) 91,690
Dividends on Preferred Securities 16,059 (16,059 )





Net Income (Loss) Available for Common Stock $ 91,690 $ 23,531 $ 70,927 $ (94,458 ) $ 91,690





Six Months Ended June 30, 1999

Operating Revenues $ 18,572 $ 608,279 $ 683,645 $ (8,326 ) $ 1,302,170





Operating Expenses
Cost of sales 12,638 473,037 308,761 (5,603 ) 788,833
Operation and maintenance (834 ) 72,496 131,488 (2,723 ) 200,427
Depreciation, depletion and amortization 1,807 36,164 49,366 87,337
Property and other taxes 777 5,989 31,162 37,928
Property write-downs, contract losses and restructuring charges 52,000 52,000
Gains and losses on sale of assets, net 63,328 63,328
Merger costs





14,388 703,014 520,777 (8,326 ) 1,229,853





Operating Income (Loss) 4,184 (94,735 ) 162,868 72,317





Equity in Earnings of Joint Ventures 11,480 23,611 1,013 (11,480 ) 24,624





Other Income and (Deductions)
Interest income 21,629 1,988 1,945 (21,697 ) 3,865
Interest on long-term debt 461 (21,476 ) (22,491 ) (43,506 )
Other interest expense (7,312 ) (25,867 ) (3,836 ) 21,698 (15,317 )
Dividends on preferred securities of subsidiaries (20,669 ) (20,669 )
Investment losses (7,456 ) (7,456 )
Minority interest (216 ) (523 ) (739 )
Other (258 ) 4,876 287 (1 ) 4,904





14,520 (48,151 ) (24,618 ) (20,669 ) (78,918 )





Income (Loss) Before Income Taxes 30,184 (119,275 ) 139,263 (32,149 ) 18,023
Income Tax Provision (Benefit) (708 ) (41,489 ) 47,125 4,928





Income (Loss) Before Cumulative Effect of Accounting Change 30,892 (77,786 ) 92,138 (32,149 ) 13,095
Cumulative Effect of Accounting Change for Start-up Costs (2,872 ) (2,872 )





Net Income (Loss) 30,892 (80,658 ) 92,138 (32,149 ) 10,223
Dividends on Preferred Securities 20,669 (20,669 )





Net Income (Loss) Available for Common Stock $ 10,223 $ (80,658 ) $ 92,138 $ (11,480 ) $ 10,223





42


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 June 30, 2000

(in Thousands)
Operating Revenues $ 34,276 $ 1,509,987 $ 1,082,329 $ (15,407 ) $ 2,611,185





Operating Expenses
Cost of sales 23,401 1,360,145 461,792 (13,874 ) 1,831,464
Operation and maintenance 1,990 139,669 257,091 (1,533 ) 397,217
Depreciation, depletion and amortization 3,210 41,537 101,520 146,267
Property and other taxes 1,480 8,673 46,649 56,802
Property write-downs, contract losses and restructuring charges 9,782 9,782
Gains and losses on sale of assets, net (75,766 ) (75,766 )
Merger costs 836 9,986 26,855 37,677





30,917 1,494,026 893,907 (15,407 ) 2,403,443





Operating Income (Loss) 3,359 15,961 188,422 207,742





Equity in Earnings of Joint Ventures 66,481 42,088 2,149 (67,019 ) 43,699





Other Income and (Deductions)
Interest income 35,928 5,457 2,231 (36,452 ) 7,164
Interest on long-term debt 344 (43,743 ) (49,158 ) (92,557 )
Other interest expense (6,486 ) (46,705 ) (9,659 ) 36,449 (26,401 )
Dividends on preferred securities of subsidiaries (35,529 ) (35,529 )
Investment losses
Minority interest (904 ) (763 ) (1,667 )
Other (459 ) 1,798 (843 ) 496





29,327 (84,097 ) (58,192 ) (35,532 ) (148,494 )





Income (Loss) Before Income Taxes 99,167 (26,048 ) 132,379 (102,551 ) 102,947
Income Tax Provision (Benefit) 1,101 (7,945 ) 47,254 40,410





Income (Loss) Before Cumulative Effect of Accounting Change 98,066 (18,103 ) 85,125 (102,551 ) 62,537
Cumulative Effect of Accounting Change for Start-up Costs





Net Income (Loss) 98,066 (18,103 ) 85,125 (102,551 ) 62,537
Dividends on Preferred Securities 35,529 (35,529 )





Net Income (Loss) Available for Common Stock $ 62,537 $ (18,103 ) $ 85,125 $ (67,022 ) $ 62,537





                                           
Twelve Months Ended June 30, 1999

Operating Revenues $ 28,165 $ 1,085,995 $ 1,115,289 $ (14,285 ) $ 2,215,164





Operating Expenses
Cost of sales 18,901 847,508 485,189 (9,536 ) 1,342,062
Operation and maintenance (11,281 ) 159,574 259,795 (4,749 ) 403,339
Depreciation, depletion and amortization 3,674 75,594 96,312 175,580
Property and other taxes 1,325 12,098 55,345 68,768
Property write-downs, contract losses and restructuring charges 17,169 277,827 24,800 319,796
Gains and losses on sale of assets, net 55,930 55,930
Merger costs





29,788 1,428,531 921,441 (14,285 ) 2,365,475





Operating Income (Loss) (1,623 ) (342,536 ) 193,848 (150,311 )





Equity in Earnings of Joint Ventures (142,488 ) 56,687 2,009 142,043 58,251





Other Income and (Deductions)
Interest income 39,428 4,432 5,699 (40,964 ) 8,595
Interest on long-term debt (583 ) (47,660 ) (44,656 ) (92,899 )
Other interest expense (9,127 ) (49,094 ) (10,801 ) 40,964 (28,058 )
Dividends on preferred securities of subsidiaries (38,055 ) (38,055 )
Investment losses (7,456 ) (7,456 )
Minority interest 151 6,347 6,498
Other (356 ) 4,064 (601 ) 3,107





29,362 (95,563 ) (44,012 ) (38,055 ) (148,268 )





Income (Loss) Before Income Taxes (114,749 ) (381,412 ) 151,845 103,988 (240,328 )
Income Tax Provision (Benefit) (3,781 ) (137,805 ) 47,409 (94,177 )





Income (Loss) Before Cumulative Effect of Accounting Change (110,968 ) (243,607 ) 104,436 103,988 (146,151 )
Cumulative Effect of Accounting Change for Start-up Costs (2,872 ) (2,872 )





Net Income (Loss) (110,968 ) (246,479 ) 104,436 103,988 (149,023 )
Dividends on Preferred Securities 38,055 (38,055 )





Net Income (Loss) Available for Common Stock $ (149,023 ) $ (246,479 ) $ 104,436 $ 142,043 $ (149,023 )





43


Table of Contents

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

                                             
MCN Eliminations
and Other and Consolidated
Subsidiaries MCNEE MichCon Reclasses Total





Six Months Ended June 30, 2000

(in Thousands)
Net Cash Flow From Operating Activities $ 8,545 $ 41,689 $ 275,020 $ (17,010 ) $ 308,244





Cash Flow From Financing Activities
Notes payable, net (200,721 ) (119,790 ) (194,916 ) (49 ) (515,476 )
Capital contributions received from (distributions paid to) affiliates, net (249,648 ) 249,648
Dividends paid (43,677 ) (43,677 )
Preferred securities dividends paid (16,059 ) 16,059
Issuance of common stock 4,642 4,642
Reacquisition of common stock (2,079 ) (2,079 )
Long-term commercial paper and bank borrowings, net (35,761 ) (35,761 )
Retirement of long-term debt and preferred securities (65 ) (40,156 ) (40,221 )
Other (128 ) (128 )





Net cash provided from (used for) financing activities (258,022 ) (405,264 ) (235,072 ) 265,658 (632,700 )





Cash Flow From Investing Activities
Capital expenditures (583 ) (6,889 ) (49,446 ) (56,918 )
Investment in debt and equity securities, net (2,000 ) (4,936 ) (6,936 )
Investment in joint ventures and subsidiaries 249,348 (63,512 ) (249,648 ) (63,812 )
Sale of property and joint venture interests 408,119 3,617 411,736
Other 242 (122 ) 7,768 (2,667 ) 5,221





Net cash provided from (used for) investing activities 249,007 335,596 (46,614 ) (248,698 ) 289,291





Net Increase (Decrease) in Cash and Cash Equivalents (470 ) (27,979 ) (6,666 ) (50 ) (35,165 )
Cash and Cash Equivalents, January 1 470 49,191 9,705 59,366





Cash and Cash Equivalents, June 30 $ $ 21,212 $ 3,039 $ (50 ) $ 24,201





                                             
Six Months Ended June 30, 1999

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





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





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





Cash Flow From Investing Activities
Capital expenditures (637 ) (101,146 ) (58,097 ) (159,880 )
Acquisitions (31,153 ) (31,153 )
Investment in debt and equity securities, net (1,952 ) (645 ) (2,597 )
Investment in joint ventures and subsidiaries (9,493 ) (39,477 ) (14 ) 8,993 (39,991 )
Sale of property and joint venture interests 200,387 318 200,705
Other 200 (6,319 ) (558 ) 987 (5,690 )





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





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





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





44


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 June 30, 2000 and 1999, the related condensed consolidated statements of operations and retained earnings (deficit) for the three, six and twelve-month periods ended June 30, 2000 and 1999, and the condensed consolidated statements of cash flows for the six-month periods ended June 30, 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 prior to restatement for the change in method of accounting for gas in inventory held by the Company’s Energy Marketing segment (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. We also audited the adjustments described in Note 3 (presented herein) that were applied to restate the December 31, 1999 consolidated statement of financial position of the Company. In our opinion, such adjustments are appropriate and have been properly applied and 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 restated consolidated statement of financial position from which it has been derived.

DELOITTE & TOUCHE LLP

Detroit, Michigan

August 14, 2000

45


Table of Contents

OTHER INFORMATION

EXHIBITS AND REPORTS ON FORM 8-K

(a)  Other Information

The amount reported for Mr. Glancy in the “All Other Compensation” column of the Summary Compensation Table, as contained in MCN’s 1999 Form 10-K and its 2000 Proxy Statement, should be $4,091,947 for 1999. The previously reported amount inadvertently failed to include $445,000 of previous accruals under a non-qualified retirement plan that were paid to Mr. Glancy per his change of control employment agreement.

(b)  Exhibits

         
Exhibit
Number Description


15-1 Letter re Unaudited Interim Financial Information
18-1 Letter re Change in Accounting Principles
27-1 Financial Data Schedule

(c)  Reports on Form 8-K

MCN filed a report on Form 8-K dated June 14, 2000, under item 5, with respect to the issuance of a press release. The press release, which was included in Form 8-K, noted that MCN and DTE continue their discussions with the Federal Trade Commission (FTC) in connection with its review of the proposed merger. Because of the length of the FTC review, it appears unlikely that the transaction can be completed before the fourth quarter of 2000.

46


Table of Contents

SIGNATURE

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

  MCN ENERGY GROUP INC.

Date: August 14, 2000
  By:  /s/ GERARD KABZINSKI

  Gerard Kabzinski
  Vice President and Controller

47


Table of Contents

EXHIBIT INDEX
             
Exhibit
Number Description


15-1 Letter re unaudited interim Financial information
18-1 Letter re Change in Accounting Principles
27-1 Financial Data Schedule


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