MIDAMERICAN ENERGY CO
10-Q, 1996-08-14
ELECTRIC SERVICES
Previous: SWIFT ENERGY PENSION PARTNERS 1994-A LTD, 10-Q, 1996-08-14
Next: SWIFT ENERGY PENSION PARTNERS 1994-B LTD, 10-Q, 1996-08-14



                                  UNITED STATES
                       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, 1996
                              ------------------------------------------------

                                                    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                       1-11505
                      --------------------------------------------------------
                           MIDAMERICAN ENERGY COMPANY
- ------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                 IOWA                                42-1425214
- ------------------------------------              -------------------
  (State or other jurisdiction of                  (I.R.S. Employer
   incorporation or organization)                 Identification No.)

666 Grand Ave., P.O. Box 657, Des Moines, Iowa          50303
- ----------------------------------------------    -------------------
  (Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code   515-242-4300
                                                     ------------

     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
                                                        ----     ----

     Indicate the number of shares  outstanding of each of the issuer's classes
of common stock as of the latest practicable date.

     Common Stock, without par value                     100,751,713
     -------------------------------           ------------------------------
               (class)                         (outstanding at August 1, 1996)



<PAGE>



                           MIDAMERICAN ENERGY COMPANY

                                      INDEX


                                                                 Page Number
                                                                 -----------

Part I.   Financial Information:

          Consolidated Statements of Income for the Three,
          Six and Twelve Months Ended June 30, 1996 and 1995           3

          Consolidated Balance Sheets as of June 30, 1996
          and 1995 and December 31, 1995                               4

          Consolidated Statements of Cash Flows for the Three,
          and Six Months Ended June 30, 1996 and 1995                  5

          Notes to Consolidated Financial Statements                   6

          Management's Discussion and Analysis of Financial
          Condition and Results of Operations                         10

Part II.  Other Information                                           22


<PAGE>


<TABLE>


                           MIDAMERICAN ENERGY COMPANY
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)
                    (In Thousands, except per share amounts)
<CAPTION>
                                                  Three Months                Six Months               Twelve Months
                                                  Ended June 30             Ended June 30              Ended June 30
                                             ----------------------    ------------------------    ------------------------
                                               1996          1995         1996          1995         1996          1995
                                             --------      --------    ----------      --------    ----------     ---------
<S>                                          <C>           <C>         <C>             <C>         <C>          <C> 
OPERATING REVENUES
Electric utility .....................       $266,580      $263,132    $  528,854      $509,363    $1,114,138   $ 1,034,409
Gas utility ..........................         85,618        75,475       281,604       247,827       493,365       437,359
Nonregulated .........................         95,744        33,105       194,321        75,944       287,786       154,728
                                             --------      --------    ----------      --------    ----------     ---------
                                              447,942       371,712     1,004,779       833,134     1,895,289     1,626,496
                                             --------      --------    ----------      --------    ----------     ---------
OPERATING EXPENSES
Utility:
  Cost of fuel, energy and capacity ..         55,123        58,019       116,498       112,069       234,690       219,803
  Cost of gas sold ...................         48,689        42,360       171,425       150,931       299,519       269,329
  Other operating expenses ...........         90,168        94,946       177,769       184,755       392,662       364,126
  Maintenance ........................         25,139        21,904        43,875        43,195        86,043        96,061
  Depreciation and amortization ......         41,062        39,291        82,006        78,210       162,746       155,701
  Property and other taxes ...........         23,925        25,253        49,102        52,236        93,216       101,493
                                             --------      --------    ----------      --------    ----------    ----------
                                              284,106       281,773       640,675       621,396     1,268,876     1,206,513
                                             --------      --------    ----------      --------    ----------    ----------
Nonregulated:
  Cost of sales ......................         82,528        22,963       167,379        55,673       240,391       116,263
  Other ..............................         10,870        10,664        21,327        20,912        44,645        37,765
                                             --------      --------    ----------      --------    ----------    ----------
                                               93,398        33,627       188,706        76,585       285,036       154,028
                                             --------      --------    ----------      --------    ----------    ----------
  Total operating expenses............        377,504       315,400       829,381       697,981     1,553,912     1,360,541  
                                             --------      --------    ----------      --------    ----------    ----------
OPERATING INCOME .....................         70,438        56,312       175,398       135,153       341,377       265,955
                                             --------      --------    ----------      --------    ----------    ----------
NON-OPERATING INCOME
Interest income ......................          1,019           984         2,524         2,044         4,965         4,727
Dividend income ......................          4,396         4,051         8,902         7,789        18,067        16,615
Realized gains and losses
on securities, net ...................            509           (71)        3,234           354         3,568         4,091
Other, net ...........................          3,056         8,797         4,728        10,438       (16,177)        8,784
                                             --------      --------    ----------      --------    ----------     ---------
                                                8,980        13,761        19,388        20,625        10,423        34,217
                                             --------      --------    ----------      --------    ----------     ---------
INTEREST CHARGES
Interest on long-term debt ...........         26,820        27,836        53,599        55,624       108,480       109,522
Other interest expense ...............          2,687         4,270         5,723         5,630         9,542         9,654
Allowance for borrowed funds .........         (1,020)       (1,360)       (2,456)       (2,587)       (5,421)       (4,893)
                                             --------      --------    ----------      --------    ----------     ---------
                                               28,487        30,746        56,866        58,667       112,601       114,283
                                             --------      --------    ----------      --------    ----------     ---------
INCOME FROM CONTINUING OPERATIONS
  BEFORE INCOME TAXES ................         50,931        39,327       137,920        97,111       239,199       185,889
INCOME TAXES .........................         20,656        12,653        54,131        32,860        89,255        57,469
                                             --------      --------    ----------      --------    ----------     ---------
INCOME FROM CONTINUING OPERATIONS ....         30,275        26,674        83,789        64,251       149,944       128,420
                                            
INCOME (LOSS) FROM
DISCONTINUED OPERATIONS ..............            904           516           914           516           815        (3,767)
                                             --------      --------    ----------      --------    ----------     ---------
NET INCOME ...........................         31,179        27,190        84,703        64,767       150,759       124,653
PREFERRED DIVIDENDS ..................          2,184         2,282         4,661         4,563         8,157         9,967
                                             --------      --------    ----------      --------    ----------     ---------
EARNINGS ON COMMON STOCK .............       $ 28,995      $ 24,908    $   80,042      $ 60,204    $  142,602     $ 114,686
                                             ========      ========    ==========      ========    ==========     ==========

AVERAGE COMMON SHARES OUTSTANDING ....        100,752       100,377       100,752       100,101       100,752        99,578

EARNINGS PER COMMON SHARE
Continuing operations ................       $   0.28      $   0.24    $     0.78      $   0.59    $     1.41     $    1.19
Discontinued operations ..............           0.01          0.01          0.01          0.01          0.01         (0.04)
                                             --------      --------    ----------      --------    ----------     ---------
Earnings per average
common share .........................       $   0.29      $   0.25    $     0.79      $   0.60   $      1.42   $      1.15
                                             ========      ========    ==========      ========   ===========   ===========


Dividends Declared Per Share .........       $   0.30      $   0.29    $     0.60      $   0.58   $      1.20   $      1.17
                                             ========      ========    ==========      ========   ===========   ===========
</TABLE>

The accompanying notes are an integral part of these statements.


                                       -3-

<PAGE>

<TABLE>


                                  MIDAMERICAN ENERGY COMPANY
                                  CONSOLIDATED BALANCE SHEETS
                                        (In Thousands)
<CAPTION>

                                                            As of
                                        -------------------------------------
                                                June 30           December 31
                                        -----------------------   -----------
                                           1996         1995         1995
                                        ----------   ----------   ----------
                                           (Unaudited)

<S>                                     <C>          <C>          <C>    
ASSETS
UTILITY PLANT
Electric .............................  $3,973,331   $3,842,667   $3,881,699
Gas ..................................     693,564      680,463      695,741
                                        ----------   ----------   ----------
                                         4,666,895    4,523,130    4,577,440
Less accumulated depreciation
and amortization .....................   2,103,783    1,955,601    2,027,055
                                        ----------   ----------   ----------
                                         2,563,112    2,567,529    2,550,385
Construction work in progress ........      68,393       75,650      104,164
                                        ----------   ----------   ----------
                                         2,631,505    2,643,179    2,654 549
                                        ----------   ----------   ----------

POWER PURCHASE CONTRACT ..............     209,178      222,163      212,148
                                        ----------   -----------  ----------
CURRENT ASSETS
Cash and cash equivalents ............      24,763       35,705       41,216
Receivables ..........................     198,175      145,398      250,902
Inventories ..........................      78,190       95,181       85,235
Other ................................      11,806       24,270       22,252
                                        ----------    ---------    ---------
                                           312,934      300,554      399,605
                                         ---------    ---------    ---------
INVESTMENTS ..........................     869,172      803,211      829,422
                                         ---------    ---------    ---------

OTHER ASSETS .........................     409,911      396,373      417,594
                                         ---------    ---------    ---------

TOTAL ASSETS .........................  $4,432,700   $4,365,480   $4,513,318
                                        ==========   ==========   ==========


CAPITALIZATION AND LIABILITIES
CAPITALIZATION
Common shareholders' equity ..........  $1,242,588   $1,223,826   $1,225,715
Preferred shares, not subject to
  mandatory redemption ...............      78,577       89,955       89,945
Preferred shares, subject to
  mandatory redemption ...............      50,000       50,000       50,000
Long-term debt
(excluding current portion) ..........   1,405,350    1,398,539    1,403,322
                                         ---------    ---------    ---------
                                         2,776,515    2,762,320    2,768,982
                                         ---------    ---------    ---------

CURRENT LIABILITIES
Notes payable ........................     164,490      102,300      184,800
Current portion of long-term debt.....      64,461       72,528       65,295
Current portion of power 
  purchased contract .................      13,029       12,080       13,029
Accounts payable .....................      77,218       78,213      142,759
Taxes accrued ........................      76,462       98,274       81,898
Interest accrued .....................      29,643       30,925       30,635
Other ................................      55,689       43,559       46,797
                                         ---------    ---------    ---------
                                           480,992      437,879      565,213
                                         ---------    ---------    ---------

OTHER LIABILITIES
Power purchase contract ..............     112,700      125,729      112,700
Deferred income taxes ................     750,388      725,305      746,574
Investment tax credit ................      92,141       98,272       95,041
Other ................................     219,964      215,975      224,808
                                         ---------    ---------    ---------
                                         1,175,193    1,165,281    1,179,123
                                         ---------    ---------    ---------

TOTAL CAPITALIZATION
AND LIABILITIES ......................  $4,432,700   $4,365,480   $4,513,318
                                        ==========   ==========   ==========
</TABLE>

The accompanying notes are an integral part of these statements.

                                       -4-

<PAGE>

<TABLE>


                                  MIDAMERICAN ENERGY COMPANY
                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          (Unaudited)
                                        (In Thousands)

<CAPTION>


                                                     Three Months Ended     Six Months Ended             
                                                           June 30              June 30
                                                  ---------------------   ---------------------
                                                      1996        1995       1996      1995
                                                  ---------   ---------   ---------   ---------

<S>                                               <C>         <C>         <C>         <C>    
NET CASH FLOWS FROM OPERATING ACTIVITIES
Net income .....................................  $  31,179   $  27,190   $  84,703   $  64,767
Adjustments to reconcile net
  income to net cash provided:
  Depreciation, depletion and amortization .....     50,773      49,692     102,157      99,705
  Net increase (decrease) in deferred income
    taxes and investment tax credit, net .......      1,494       9,610       1,747         615
  Amortization of other assets .................      5,899       3,670      11,933       7,590
  Capitalized cost of real estate sold .........      2,231         170       2,498         635
  Gain on sale of securities, assets
    and other investments ......................       (503)     (8,892)     (3,573)     (9,712)
  Impact of changes in working
    capital, net of effects from
    discontinued operations ....................    (62,075)    (23,035)      7,141      23,347
  Other ........................................      2,843      (4,432)      7,870       5,220
                                                  ---------   ---------   ---------   ---------
    Net cash provided ..........................     31,841      53,973     214,476     192,167
                                                  ---------   ---------   ---------   ---------

NET CASH FLOWS FROM INVESTING ACTIVITIES
Utility construction expenditures ..............    (37,075)    (42,124)    (65,593)    (85,533)
Quad-Cities Nuclear Power Station
decommissioning trust fund .....................     (2,159)     (2,159)     (4,318)     (4,360)
Deferred energy efficiency expenditures ........     (5,497)     (5,473)     (7,448)    (10,862)
Nonregulated capital expenditures ..............    (77,319)    (23,214)    (92,826)    (35,783)
Purchase of securities .........................    (52,098)    (40,981)   (134,294)    (55,344)
Proceeds from sale of securities ...............     82,409      15,984     164,090      27,884
Proceeds from sale of assets
and other investments ..........................      1,125       6,484       1,308      32,787
Other investing activities, net ................      4,912         548       4,335      11,036
                                                  ---------   ---------   ---------   ---------
  Net cash used ................................    (85,702)    (90,935)   (134,746)   (120,175)
                                                  ---------   ---------   ---------   ---------

NET CASH FLOWS FROM FINANCING ACTIVITIES
Dividends paid .................................    (32,403)    (31,544)    (65,101)    (62,943)
Issuance of long-term debt, net of issuance cost       --         9,500        --        49,054
Retirement of long-term debt,
including reacquisition cost ...................       (408)       (445)     (1,047)    (49,063)
Reacquisition of preferred shares,
including reacquisition cost ...................     (2,975)       --       (11,725)       --
Increase in MidAmerican Capital Company
  unsecured revolving credit facility ..........     24,000        --         2,000        --
Issuance of common shares ......................       --         7,454        --        15,087
Net increase (decrease) in notes payable .......     64,690      32,700     (20,310)    (22,200)
                                                  ---------   ---------   ---------   ---------
  Net cash provided (used)......................     52,904      17,665     (96,183)    (70,065)
                                                  ---------   ---------   ---------   ---------

NET INCREASE (DECREASE) IN CASH
  AND CASH EQUIVALENTS .........................       (957)    (19,297)    (16,453)      1,927
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD     25,720      55,002      41,216      33,778
                                                  ---------   ---------   ---------   ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD .....  $  24,763   $  35,705   $  24,763   $  35,705
                                                  =========   =========   =========   =========

ADDITIONAL CASH FLOW INFORMATION:
Interest paid, net of amounts capitalized ......  $  19,857   $  22,741   $  55,428   $  55,911
                                                  =========   =========   =========   =========
Income taxes paid ..............................  $  49,016   $  32,805   $  49,738   $  36,760
                                                  =========   =========   =========   =========
</TABLE>

The accompanying notes are an integral part of these statements.


                                       -5-

<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

A) General:

     The consolidated financial statements included herein have been prepared by
MidAmerican Energy Company (Company or MidAmerican),  without audit, pursuant to
the rules and  regulations of the Securities  and Exchange  Commission.  Certain
information and disclosures  normally included in financial  statements prepared
in accordance with generally accepted accounting  principles have been condensed
or  omitted  pursuant  to such  rules and  regulations.  In the  opinion  of the
Company,  all  adjustments  have  been  made to  present  fairly  the  financial
position,  the  results  of  operations  and the  changes  in cash flows for the
periods  presented.  Although  the Company  believes  that the  disclosures  are
adequate to make the information presented not misleading,  it is suggested that
these  financial  statements  be  read  in  conjunction  with  the  consolidated
financial  statements  and the notes  thereto  incorporated  by reference in the
Company's latest Annual Report on Form 10-K.

     On July 1, 1995,  Iowa-Illinois  Gas and Electric Company  (Iowa-Illinois),
Midwest  Resources  Inc.  (Resources),  and Midwest Power Systems Inc.  (Midwest
Power)  merged  with and into the  Company.  The merger was  accounted  for as a
pooling-of-interests  and the financial statements included herein are presented
as if the companies were merged as of the earliest period shown.  MidAmerican is
a utility company with two wholly owned nonregulated  subsidiaries:  MidAmerican
Capital Company  (MidAmerican  Capital) and Midwest Capital Group, Inc. (Midwest
Capital).

B) Environmental Matters:

     The  United  States   Environmental   Protection  Agency  (EPA)  and  state
environmental  agencies have determined that  contaminated  wastes  remaining at
certain decommissioned manufactured gas plant (MGP) facilities may pose a threat
to the public health or the environment if such  contaminants  are in sufficient
quantities and at such concentrations as to warrant remedial action.

     The Company is evaluating 27 properties  which were, at one time,  sites of
gas  manufacturing  plants in which it may be a  potentially  responsible  party
(PRP). The purpose of these  evaluations is to determine whether waste materials
are present,  whether such materials constitute an environmental or health risk,
and whether the Company has any  responsibility for remedial action. The Company
is currently  conducting  field  investigations  at fifteen of the sites and has
completed  investigations  at three of the sites.  In  addition,  the Company is
currently  removing  contaminated  soil at three of the sites, and has completed
removals at two of the sites.  The Company is continuing to evaluate  several of
the sites to  determine  the  future  liability,  if any,  for  conducting  site
investigations or other site activity.

     The Company's present estimate of probable  remediation costs for the sites
discussed  above is $22 million.  This estimate has been recorded as a liability
and a regulatory asset for future recovery. The Illinois Commerce Commission has
approved the use of a tariff rider which permits recovery of the actual costs of
litigation,  investigation  and  remediation  relating to former MGP sites.  The
Company's  present  rates in Iowa  provide  for a fixed  annual  recovery of MGP
costs.  The Company  intends to pursue  recovery of the  remediation  costs from
other PRPs and its insurance carriers.

     The estimated  recorded  liabilities  for these  properties  are based upon
preliminary  data.  Thus,  actual  costs  could  vary   significantly  from  the
estimates. The estimate could change materially based on facts and circumstances
derived  from site  investigations,  changes  in  required  remedial  action and
changes in technology relating to remedial alternatives.  In addition, insurance
recoveries  for some or all of the costs may be  possible,  but the  liabilities
recorded have not been reduced by any estimate of such recoveries.



                                       -6-

<PAGE>



     Although the timing of potential  incurred costs and recovery of such costs
in rates may affect the results of operations in individual periods,  management
believes  that the  outcome of these  issues  will not have a  material  adverse
effect on the Company's financial position or results of operations.

C) Discontinued Operations:

     The Company reflected as discontinued operations at September 30, 1994, all
activities  of  a  subsidiary  that  constructed  generating  facilities  and  a
subsidiary that constructed  electric  distribution  and  transmission  systems.
Essentially all of the assets of these subsidiaries have been sold.

     Midwest  Capital,   under  the  terms  of  certain  sale  agreements,   has
indemnified the purchasers of the construction subsidiaries for specified losses
or claims relating to construction  projects which occurred prior to the date of
their sale. In addition,  Midwest Capital has guaranteed  performance on a joint
venture  turnkey  engineering,  procurement  and  construction  contract  for  a
cogeneration  project.  The Company has provided a support  agreement to Midwest
Capital  related  to  this  project.  In  October  1995,  the  project  received
preliminary  acceptance from the owner.  Management believes that the likelihood
of a  material  adverse  impact  to  the  Company  under  any  indemnity  of the
provisions of the sale agreements or the construction  contracts,  or a material
cash payment by the Company under the support agreement is remote.

     Proceeds  received from the  disposition  of the  construction  investments
through June 30, 1996, were $4.1 million. Revenues from discontinued activities,
as well as the results of  operations  and the  estimated  income  (loss) on the
disposal of discontinued  operations for the three,  six and twelve months ended
June 30 are as follows (in thousands):
<TABLE>
<CAPTION>

                                                           Three Months        Six Months        Twelve Months
                                                           ------------        ----------        -------------
                                                          Ended June 30      Ended June 30       Ended June 30
                                                         ---------------    -----------------  ------------------
                                                           1996    1995     1996      1995       1996      1995
                                                         -------   -----   -------   -------   -------   --------
                             
<S>                                                      <C>       <C>     <C>       <C>       <C>       <C>
Operating Revenues                                       $    --   $  --   $    --   $ 6,269   $ 1,065   $ 47,996
                                                         =======   =====   =======   =======   =======   ========

Income (Loss) from
Discontinued Operations
Income (Loss) from discontinued
operations before income taxes                           $ 1,530   $ 880   $ 1,530   $   880   $ 1,530   $    144
                                                        
Income tax benefit (expense)                                (626)   (364)     (616)     (364)     (715)      (146)
                                                         -------   -----   -------   -------   -------   --------
Income (Loss) from
discontinued operations                                      904     516       914       516       815         (2)
                                                         -------   -----   -------   -------   -------   --------
Loss on Disposal
Loss on disposal before income taxes                     $    --   $  --   $    --   $    --   $    --   $(11,576)
Income tax benefit                                            --      --        --        --        --      7,811
                                                         -------   -----   -------   -------   -------   --------
Loss on disposal                                              --      --        --        --        --     (3,765)
                                                         -------   -----   -------   -------   -------   --------

Total                                                    $   904   $ 516   $   914   $   516   $   815   $ (3,767)
                                                         =======   =====   =======   =======   =======   ========
</TABLE>

                                      -7-
<PAGE>



D) Statement of Financial Accounting Standards No. 121:

     On January 1, 1996, the Company adopted  Statement of Financial  Accounting
Standard No. 121 (SFAS 121)  regarding  accounting for asset  impairments.  This
statement  requires  the  Company to review  long-lived  assets  for  impairment
whenever events or changes in circumstances indicate that the carrying amount of
an asset may not be recoverable. SFAS 121 also requires rate-regulated companies
to recognize an impairment  for regulatory  assets for which future  recovery is
not  probable.  The  adoption of SFAS 121 did not have a material  impact on the
Company's results of operations or financial position.

E) InterCoast Energy Company Restructuring:

     During the second quarter, the Company restructured one of its nonregulated
subsidiaries,  the former  InterCoast  Energy  Company,  and changed its name to
MidAmerican  Capital.  In addition,  the Company formed a new  subsidiary  under
MidAmerican  Capital,  named  InterCoast  Energy Company  (InterCoast).  The new
InterCoast has as its subsidiaries the Company's  wholesale  nonregulated energy
companies,  including  InterCoast Oil and Gas Company,  formerly named Medallion
Production  Company.  MidAmerican  Capital retained the rail service businesses,
the marketable securities and passive investment activities,  and a nonregulated
retail natural gas subsidiary.

     Following the restructuring, InterCoast filed a registration statement with
the Securities and Exchange  Commission for an initial public  offering (IPO) of
common  stock.  On July 29,  1996,  the Company  canceled the IPO as a result of
adverse general market conditions for initial public offerings.  The Company has
engaged  Dillon Read & Co. Inc. to assist in evaluating  strategic  alternatives
for InterCoast, including possible divestiture.

F) Holding Company:

     The Company's Board of Directors,  holders of a majority of the outstanding
shares of the  Company's  common  stock,  the Iowa  Utilities  Board (IUB),  the
Nuclear Regulatory  Commission and the Federal Energy Regulatory Commission have
approved,  or issued orders that will permit, the formation of a holding company
for MidAmerican's  organizational structure. The holding company would initially
have  three  wholly  owned  subsidiaries   consisting  of  MidAmerican  (utility
operations),  MidAmerican  Capital and  Midwest  Capital.  Approval  must yet be
received from the Illinois Commerce Commission.  Subject to such approval,  each
share of MidAmerican common stock will be exchanged for one share of the holding
company's common stock. It is management's intent, if possible,  to complete the
formation of the holding company and share exchange by the end of 1996.

G) Merger:

     On August 5, 1996, the Company announced that it has proposed a merger with
IES Industries Inc., (IES) in a cash and stock transaction valued at $39 per IES
common share based on the closing price of MidAmerican common stock on August 2,
1996.  IES is a holding  company  headquartered  in Cedar  Rapids,  Iowa.  As of
December  31, 1995,  IES had total  assets of $2.0  billion and total  operating
revenues of $851 million. Its principal  subsidiary,  IES Utilities Inc., serves
334,000  electric  customers  and 175,000 gas  customers in Iowa.  

     The  aggregate  value  of the  transaction  would  be  approximately  $1.17
billion.  The combination  would provide  shareholders of IES with a 21% premium
over the  implied  value of the  consideration  they would  receive in a pending
merger with WPL Holdings and Interstate  Power Co. (the Wisconsin  Transaction),
along with a 42% dividend  increase over the dividend  proposed in the Wisconsin
Transaction.  The proposal  calls for a cash and stock  transaction in which the
aggregate  compensation  will be no more  than  40% cash  and the  remainder  in
MidAmerican common stock. IES common  shareholders  receiving cash would receive
$39 per share of IES common stock and IES common  shareholders  receiving  stock
would receive, on a tax-free basis, 2.346 shares
 

                                     -8-
<PAGE>

of MidAmerican  common stock per share of IES common stock. If an agreement
between  IES and  MidAmerican  with  respect  to a business  combination  is not
reached,   MidAmerican   intends  to  solicit   proxies  against  the  Wisconsin
Transaction  for  use at the  IES  annual  meeting  of  shareholders,  presently
scheduled to be held on September 5, 1996.

H) McLeod, Inc. Investment:

     At June 30, 1996, the Company had investments in Class A and Class B Common
Stock of McLeod,  Inc.  (McLeod).  The Class B Common Stock is Convertible  into
Class A Common Stock.  On June 14, 1996,  McLeod made an initial public offering
of its Class A Common Stock.  As part of an investor  agreement,  the Company is
prohibited  from  selling or  otherwise  disposing of any of the common stock of
McLeod for a period of two years from the date of the IPO.  Under the provisions
of Financial  Accounting Standard No. 115, the Company's investment in McLeod is
considered restricted stock and, as such, is recorded at cost. At June 30, 1996,
the carrying  amount and fair value of this  investment  were $36.3  million and
$196.9 million, respectively.

I) Rate Matters:

     On June 4, 1996, the Company filed a new electric  pricing proposal in Iowa
and Illinois.  The proposal would reduce electric revenues by approximately $100
million over five years and eliminate  automatic fuel  adjustment  clauses.  The
proposal would provide the Company more  flexibility to negotiate with customers
who have  service  options and to mitigate  strandable  costs.  Both states have
docketed  the  filings,  and  hearings  in the cases are  scheduled  to begin in
October 1996.

     On August 1, 1996, the Iowa Office of Consumer Advocate (OCA) requested the
IUB to  order  the  Company  to  reduce  annual  electric  rates  by  10.7%,  or
approximately $101 million annually in Iowa electric  revenues.  The Company has
asked the IUB to reject the case citing that,  among other  things,  it fails to
recognize the changes occurring in the electric utility industry. Should the IUB
docket the case and, after  hearings on the case,  order a decrease in revenues,
certain  amounts  collected  subsequent  to August 1, 1996,  would be subject to
refund.  The Company  cannot  predict  the IUB's  response to the filing nor the
outcome of such a case should it be accepted by the IUB.

J) Accounting for the Effects of Certain Types of Regulation:

     Statement  of  Financial  Accounting  Standards  (SFAS)  No. 71 sets  forth
accounting  principles  for  operations  that are  regulated  and  meet  certain
criteria.  For operations  that meet the criteria,  SFAS 71 allows,  among other
things, the deferral of costs that would otherwise be expensed when incurred.  A
possible  consequence of the changes in the utility industry is the discontinued
applicability of SFAS 71. The Company's  electric and gas utility operations are
currently  subject  to the  provisions  of SFAS  71,  but its  applicability  is
periodically  reexamined.  If a portion of the Company's  utility  operations no
longer meets the criteria of SFAS 71, the Company would be required to eliminate
from its balance sheet the regulatory  assets and  liabilities  related to those
operations that resulted from actions of its regulators.  Although the amount of
such an  elimination  would  depend on the  specific  circumstances,  a material
adjustment  to  earnings  in  the  appropriate  period  could  result  from  the
discontinuance  of SFAS 71. As of June 30, 1996,  the Company had  approximately
$390 million of regulatory assets in its Consolidated Balance Sheet.

                                      -9-
<PAGE>

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

                               CORPORATE OVERVIEW

     MidAmerican  Energy Company (the Company or MidAmerican),  headquartered in
Des  Moines,  Iowa,  was  formed on July 1,  1995,  as a result of the merger of
Iowa-Illinois Gas and Electric Company  (Iowa-Illinois),  Midwest Resources Inc.
(Resources) and its utility subsidiary, Midwest Power Systems Inc. (Midwest).

     The  merger  has  been  accounted  for as a  pooling-of-interests,  and the
Consolidated Financial Statements included in this Form 10-Q are presented as if
the merger  occurred  as of the  beginning  of the  earliest  period  presented.
Portions of the following  discussion  provide  information  related to material
changes in the Company's  financial  condition and results of operations between
the  periods  presented  based on the  combined  historical  information  of the
predecessor  companies.  It is not  necessarily  indicative  of what  would have
occurred had the predecessor  companies  actually merged at the beginning of the
earliest period.

     The Company's  utility  operations  (the Utility)  consist of two principal
business units: an electric business unit headquartered in Davenport,  Iowa, and
a natural gas  business  unit  headquartered  in Sioux City,  Iowa.  MidAmerican
Capital Company  (formerly  InterCoast  Energy  Company),  discussed  below, and
Midwest Capital Group,  Inc.  (Midwest  Capital) are the Company's  nonregulated
subsidiaries and are headquartered in Des Moines. Midwest Capital functions as a
regional business development company in the utility service territory.

     During the second quarter the Company  restructured one of its nonregulated
subsidiaries,  the former  InterCoast  Energy  Company,  and changed its name to
MidAmerican  Capital Company  (MidAmerican  Capital).  In addition,  the Company
formed a new subsidiary  under  MidAmerican  Capital,  named  InterCoast  Energy
Company  (InterCoast).  The new InterCoast has as its subsidiaries the Company's
wholesale  nonregulated  energy  companies,  including  InterCoast  Oil  and Gas
Company,  formerly  named  Medallion  Production  Company.  MidAmerican  Capital
retained the rail service  businesses,  the  marketable  securities  and passive
investment activities, and a nonregulated retail natural gas subsidiary.

     Following the restructuring, InterCoast filed a registration statement with
the Securities and Exchange  Commission for an initial public  offering (IPO) of
common  stock.  On July 29,  1996,  the Company  canceled the IPO as a result of
adverse general market conditions for initial public offerings.  The Company has
engaged  Dillon Read & Co. Inc. to assist in evaluating  strategic  alternatives
for InterCoast, including possible divestiture of InterCoast.

     On April 24, 1996, the Company's common shareholders approved a proposal to
form a holding  company.  The holding  company would initially have three wholly
owned subsidiaries  consisting of MidAmerican (utility operations),  MidAmerican
Capital and Midwest  Capital.  The Board of Directors and  management  believe a
holding  company  structure  will provide a more  flexible  organization  better
designed to operate in a more  competitive  environment.  As of the date of this
filing,  the Company has  received  orders  from the Federal  Energy  Regulatory
Commission  (FERC),  the Iowa Utilities  Board (IUB) and the Nuclear  Regulatory
Commission (NRC) which permit the formation of a holding company.  Approval must
yet be received from the Illinois  Commerce  Commission  (ICC).  Subject to such
approval, each share of MidAmerican common stock will be exchanged for one share
of the holding  company's common stock. It is management's  intent, if possible,
to complete the formation of the holding  company and share  exchange by the end
of 1996.

     On August 5, 1996, the Company announced that it has proposed a merger with
IES Industries Inc., (IES) in a cash and stock transaction valued at $39 per IES
common share based on the closing price of MidAmerican

                                      -10-
<PAGE>

common stock on August 2, 1996. IES is a holding company  headquartered  in
Cedar  Rapids,  Iowa.  As of December  31,  1995,  IES had total  assets of $2.0
billion and total operating revenues of $851 million. Its principal  subsidiary,
IES Utilities Inc., serves 334,000 electric  customers and 175,000 gas customers
in Iowa. 

     The aggregate value of the  transaction  would be  approximately  $1.17
billion.  The combination  would provide  shareholders of IES with a 21% premium
over the  implied  value of the  consideration  they would  receive in a pending
merger with WPL Holdings and Interstate  Power Co. (the Wisconsin  Transaction),
along with a 42% dividend  increase over the dividend  proposed in the Wisconsin
Transaction.  The proposal  calls for a cash and stock  transaction in which the
aggregate  compensation  will be no more  than  40% cash  and the  remainder  in
MidAmerican common stock. IES common  shareholders  receiving cash would receive
$39 per share of IES common stock and IES common  shareholders  receiving  stock
would receive, on a tax-free basis, 2.346 shares of MidAmerican common stock per
share of IES common  stock.  If an agreement  between IES and  MidAmerican  with
respect to a business combination is not reached, MidAmerican intends to solicit
proxies  against the Wisconsin  transaction for use at the IES annual meeting of
shareholders, presently scheduled to be held on September 5, 1996.


                           FORWARD-LOOKING INFORMATION

     From time to time, the Company may make "forward-looking statements" within
the meaning of the federal  securities  laws. These  forward-looking  statements
include,  among others,  statements  concerning  the Company's  revenue and cost
trends,  cost recovery,  cost reduction  strategies  and  anticipated  outcomes,
pricing   strategies,   changes  in  the  utility   industry,   planned  capital
expenditures,  financing  needs and  availability,  statements  of the Company's
expectations, beliefs, future plans and strategies, anticipated events or trends
and  similar  comments   concerning  matters  that  are  not  historical  facts.
Forward-looking  statements  made  by the  Company  are  subject  to  risks  and
uncertainties  that could cause actual results to differ  materially  from those
expressed in, or implied by, the statements. Some, but not all, of the risks and
uncertainties  include  general  economic  conditions in the  Company's  service
territory,  competitive  factors,  federal  and  state  regulatory  actions  and
potential weather effects on sales and revenues.

                                      -11-
<PAGE>



                              RESULTS OF OPERATIONS

EARNINGS
- --------
<TABLE>

     The following table provides a summary of the earnings contributions of the
Company's operations for each of the periods presented:
<CAPTION>

                                            Periods Ended June 30
                                            ---------------------
                               Three Months      Six Months      Twelve Months
                               ------------      ----------      -------------
                               1996    1995     1996     1995     1996   1995
                              ------  ------   ------   ------   ------ ------                             
<S>                           <C>     <C>      <C>      <C>      <C>    <C>
Earnings (in millions)
  Electric utility            $ 25.3  $ 22.8   $ 47.5   $ 41.5   $117.9 $ 92.8
  Gas utility                   (0.6)   (3.2)    22.2     12.4     22.4   12.4
                              ------  ------   ------   ------   ------ ------
    Utility operations          24.7    19.6     69.7     53.9    140.3  105.2
 
  Nonregulated operations        3.4     4.8      9.4      5.8      1.5   13.3
  Income (loss) from
     discontinued operations     0.9     0.5      0.9      0.5      0.8   (3.8)
                              ------  ------   ------   ------   ------ ------                                
  Consolidated earnings       $ 29.0  $ 24.9   $ 80.0   $ 60.2   $142.6 $114.7
                              ======  ======   ======   ======   ====== ======

Earnings Per Common Share
  Electric utility            $ 0.25  $ 0.22   $ 0.47   $ 0.42   $ 1.17 $ 0.93
  Gas utility                     --   (0.03)    0.22     0.12     0.22   0.13
                              ------  ------   ------   ------   ------ ------
    Utility operations          0.25    0.19     0.69     0.54     1.39   1.06
  Nonregulated operations       0.03    0.05     0.09     0.05     0.02   0.13
  Income (loss) from
    discontinued operations     0.01    0.01     0.01     0.01     0.01  (0.04)
                              ------  ------   ------   ------   ------ ------
  Consolidated earnings       $ 0.29  $ 0.25   $ 0.79   $ 0.60   $ 1.42 $ 1.15
                              ======  ======   ======   ======   ====== ======
</TABLE>

     Earnings  per  share  for the  second  quarter  of 1996  increased  4 cents
compared to the second  quarter of 1995.  Gross margins of utility  electric and
natural gas operations contributed favorably to the increase in utility earnings
per share.  Gross  margin is the amount of revenues  remaining  after  deducting
electric fuel costs or the cost of gas sold, as appropriate. Realization of cost
savings resulting from the merger and the absence of  merger-related  costs also
had a favorable effect on 1996 utility  earnings  compared to the second quarter
of 1995.  Total  earnings of  nonregulated  subsidiaries  decreased  due to $5.0
million of  aftertax  gains in the  second  quarter of 1995 due to the sale of a
partnership  interest in a gas marketing  organization and a  telecommunications
subsidiary. The decrease was partially offset by an improvement in earnings of a
nonregulated oil and gas production  subsidiary for the 1996 quarter compared to
the 1995 quarter.

     Earnings  per share for the six months  ended June 30,  1996, increased 19
cents  compared to the six months ended June 30, 1995.  Gross margins of utility
electric  and  natural  gas  operations  accounted  for most of the  increase in
utility  earnings  per share.  Realization  of cost savings  resulting  from the
merger and the  absence  of  merger-related  costs in 1996 also had a  favorable
effect on utility earnings.  Earnings of nonregulated subsidiaries contributed 4
cents per share more in the 1996 six-month  period than in the  comparable  1995
period due primarily to improved oil and gas earnings.

                                      -12-

<PAGE>



     For the twelve months ended June 30, 1996, earnings per share were 27 cents
greater than the comparable 1995 period. Increases in utility gross margins, due
primarily to increases in electric and gas retail sales volumes  resulting  from
hot weather in the third  quarter of 1995 and cold weather in the first  quarter
of 1996,  were the main cause of the  increase.  Electric  and gas service  rate
increases  filed prior to the merger also  contributed  to the increase in gross
margins. A portion of the rate increases relate directly to increases in certain
operating expenses and thus did not materially increase earnings. A reduction in
nuclear operations and maintenance expenses also favorably affected earnings.

     During 1995, the Company's  earnings were reduced by merger-related  costs.
As part of the process of merging the operations of MidAmerican's  predecessors,
the Company  developed a restructuring  plan which included  employee  incentive
early retirement, relocation and separation programs. The Company recorded $33.4
million of  restructuring  costs  during  1995.  Of the total,  $6.0 million was
recorded  in the second  quarter,  $24.6  million in the third  quarter and $2.8
million in the fourth  quarter.  These costs are  primarily  reflected  in Other
Operating Expenses in the Consolidated Statements of Income.

     In addition, the Company incurred transaction costs to complete the merger.
In the third and fourth  quarters of 1994, the Company  expensed $4.5 million of
merger  transaction  costs.  During 1995,  the Company  expensed $4.6 million of
merger  transaction  costs,  $3.8  million of which were  expensed  in the third
quarter.  These  costs  are  included  in  Other  Non-Operating  Income  in  the
Consolidated Statements of Income.

     In total, restructuring and transaction costs reduced earnings for the 1995
three-month and six-month periods by 4 cents per share. Earnings were reduced by
20 cents per  share  and 9 cents per share for such  costs for the 1996 and 1995
twelve-month periods, respectively.

     Write-downs  of certain assets of the Company's  nonregulated  subsidiaries
also reduced  earnings for twelve months ended June 30, 1996,  by  approximately
$10.2 million,  or 10 cents per share.  The pre-tax  amount of the  write-downs,
which is included in Other Non-Operating  Income in the Consolidated  Statements
of Income, reflects  other-than-temporary declines of $18.0 million in the value
of those  nonregulated  investments.  The investments are primarily  alternative
energy projects.  The 1995 twelve-month  period also reflects the aftertax gains
on the sales of a  partnership  interest in a gas marketing  organization  and a
telecommunications subsidiary discussed previously.


                                      -13-


<PAGE>



UTILITY GROSS MARGIN
- --------------------
<TABLE>

   Electric Gross Margin:
   ----------------------
<CAPTION>
                                             Periods Ended June 30
                                      ---------------------------------------
                                      Three Month  Six Months   Twelve Months
                                      -----------  ----------   -------------
                                      1996   1995  1996  1995    1996   1995
                                      ----  ----   ----  ----   ------ ------
                                                   (In millions)
   <S>                                <C>   <C>    <C>   <C>    <C>    <C>
   Operating revenues                 $267  $263   $529  $509   $1,114 $1,034
   Cost of fuel, energy and capacity    55    58    116   112      235    220
                                      ----  ----   ----  ----   ------ ------
     Electric gross margin            $212  $205   $413  $397   $  879 $  814
                                      ====  ====   ====  ====   ====== ======
</TABLE>
                                

     Variations  in gross  margin are the result of changes in  revenues  due to
price and sales volume  variances.  Changes in the cost of electric fuel, energy
and capacity  (collectively,  Energy Costs) reflect  fluctuations  in generation
levels and mix, fuel cost,  and energy and capacity  purchases.  The Company has
been allowed to recover Energy Costs from most of its electric utility customers
through energy  adjustment  clauses  (EACs) in revenues.  Variations in revenues
collected through the EACs, reflecting changes in Energy Costs per unit sold and
volumes sold, do not affect gross margin or net income.

     The electric gross margin  increased for each of the 1996 periods  compared
to the 1995 periods.  The increases were due both to price and sales  increases.
Retail sales  increased  3.1%,  4.0% and 5.2% for three,  six and twelve  months
ended June 30, 1996,  respectively,  compared to the related 1995  periods.  The
increases  in sales were due in part to weather  conditions  in the 1996 periods
that were more conducive to increased  sales to retail  customers.  Temperatures
during the second  quarter of 1996 were more extreme than in the second  quarter
of 1995,  resulting  in greater  needs for heating and  cooling.  The six months
ended  June 30,  1996,  was also  affected  by colder  weather  during the first
quarter of 1996 than in the comparable  period in 1995. A  significantly  warmer
third quarter in 1995 than in the third quarter of 1994  additionally  increased
sales for the twelve  months  ended June 30,  1996.  In  addition,  the  Company
continued to have steady customer growth.

     An increase in electric  retail rates also  contributed  to the increase in
revenues and gross margin. Retail rates in the first and second quarters of 1995
reflect  interim  rates  representing  an  increase  of $13.6  million in annual
electric  revenues in connection  with an Iowa  electric rate filing,  which the
Company began  collecting in January 1995. The first and second quarters of 1996
reflect the final rate increase in the proceeding, which was effective in August
1995,  representing  an increase of $20.3 million in annual  electric  revenues.
Approximately  $8  million  of the $20.3  million  increase  in annual  electric
revenues relates to increased expensing of other postretirement employee benefit
(OPEB) costs.  Additionally,  in August 1995,  the Company  began  collection of
$18.6  million  over  a  four-year  prospective  period  related  to  an  energy
efficiency cost recovery filing.  Revenue  increases for energy  efficiency cost
recovery have an immaterial impact on net income due to corresponding  increases
in other operating expenses,  reflecting the amortization of previously deferred
energy efficiency costs.

     In addition to the electric rate increases  discussed above, the comparison
of the  twelve-month  gross margins was affected by two other energy  efficiency
cost recovery filings. In October 1994 and January 1995, the Company implemented
rate increases for Iowa energy  efficiency  cost recovery  filings which allow a
total increase in electric revenues of $31.7 million over a four-year period. As
stated above, a corresponding increase in other operating expenses results in an
immaterial  impact on net income for revenue  increases  from energy  efficiency
cost recovery.          

   Revenues  from  sales  for  resale  decreased  for  the  three  months  ended
comparison  and  increased  for the six and  twelve  months  ended  comparisons.
Variations  in the amount of available  generation  was the primary cause

                                      -14-

<PAGE>

of the  differences.  Sales for resale have a lower margin than other sales and,
accordingly, increases in related revenues do not increase gross margin and net
income as much as increases in retail revenues. Effective November 1995, the
margin on most electric sales for resale is flowed  through to retail  customers
and has a minimal effect on gross margin.

<TABLE>

   Gas Gross Margin:
   -----------------
<CAPTION>
                                        Periods Ended June 30,
                                        ----------------------
                               Three Months    Six Months   Twelve Months
                               ------------    ----------   -------------
                               1996   1995     1996  1995    1996   1995
                               ----   ----     ----  ----    ----   ----
                                              (In millions)
   <S>                         <C>    <C>      <C>   <C>     <C>    <C>
   Operating revenues          $  86  $  75    $282  $248    $493   $437
   Cost of gas sold               49     42     171   151     300    269
                               -----  -----    ---- -----    ----   ----
      Gas gross margin         $  37  $  33    $111 $  97    $193   $168
                               =====  =====    ==== =====    ====   ====
</TABLE>


     Similar to electric  gross  margin,  variations in gas gross margin are the
result of changes  in  revenues  due to price and sales  volume  variances.  The
Company  has been  allowed to recover  the cost of gas sold from most of its gas
utility  customers  through purchase gas adjustment  clauses (PGAs) in revenues.
Variations in revenues  collected  through the PGAs,  reflecting  changes in the
cost of gas per unit and volumes sold, do not affect gross margin or net income.

     Gas gross margin increased for each 1996 period  presented  compared to the
1995 periods.  The increases were due both to price and sales increases.  Retail
sales  increased  0.8%,  10.8% and 12.3% for three,  six and twelve months ended
June 30, 1996, respectively,  compared to the related 1995 periods. As stated in
the electric gross margin discussion, the increases in sales were due in part to
weather  conditions  in the 1996 periods  that were more  conducive to increased
sales to retail  customers.  Temperatures  during part of the second  quarter of
1996 were colder than in the second quarter of 1995,  resulting in greater needs
for heating. However, a decrease in sales to industrial customers offset most of
the increase in sales due to the colder temperatures.  The six months ended June
30, 1996, was significantly  affected by colder weather during the first quarter
of 1996 than in the comparable period in 1995. Colder temperatures in the fourth
quarter of 1995 than in the fourth quarter of 1994 also increased  sales for the
twelve  months ended June 30, 1996. In addition,  the Company  continued to have
growth in the number of natural gas customers.

     An  increase  in gas  retail  rates  also  was a cause of the  increase  in
revenues and gross margin. Retail rates in the first and second quarters of 1995
reflect  interim  rates  representing  an increase of $8.2 million in annual gas
revenues in  connection  with an Iowa gas rate filing,  which the Company  began
collecting  in October 1994.  The first and second  quarters of 1996 reflect the
final rate  increase in the  proceeding,  which was  effective  in August  1995,
representing an increase of $10.6 million in annual gas revenues.  Approximately
$2.5 million of the $10.6  million  increase in annual gas  revenues  relates to
increased expensing of OPEB costs.

     In addition to the gas rate increase discussed above, the comparison of the
twelve-month  gas  gross  margins  was  affected  by an energy  efficiency  cost
recovery  filing.  In January 1995,  the Company  implemented a gas service rate
increase  for an Iowa energy  efficiency  cost  recovery  filing which allows an
increase  in gas  revenues of $6.7  million  over a  four-year  period.  Revenue
increases for energy  efficiency cost recovery have an immaterial  impact on net
income due to corresponding increases in other operating expenses.

                                      -15-
<PAGE>


UTILITY OPERATING EXPENSES
- --------------------------

     Other  operating  expenses for the quarter  ended June 30, 1996,  decreased
$4.8  million  compared  to the  second  quarter of 1995 due  primarily  to $6.0
million of restructuring  costs included in the 1995 quarter as discussed in the
Earnings  section of Results of Operations.  In addition,  a decrease in nuclear
operating  expenses and savings from work force reductions  following the merger
contributed to the decrease.  These decreases were partially offset by increased
outside  services  and, as  discussed  above,  amortization  of deferred  energy
efficiency and OPEB costs.

     Other operating expenses for the six months ended June 30, 1996,  decreased
$7.0 million compared to the comparable period in 1995. In addition to the items
affecting the quarter  comparison,  the six months ended June 30,1996,  reflects
decreases in manufactured gas plant clean-up costs due primarily to timing.

     For the  twelve  months  ended  June 30,  1996,  other  operating  expenses
increased  $28.5  million  compared  to the 1995 period due  primarily  to costs
related to the  restructuring  plan discussed in the Earnings section of Results
of  Operations.  Of the total  increase  in utility  operating  expenses,  $20.0
million is due to the  restructuring  costs. In addition,  the 1996 twelve-month
period reflects a $7.1 million increase from the amortization of deferred energy
efficiency and OPEB costs.  Increases in consulting  services  expenses and some
general administrative costs also contributed to the increase. The increases for
the 1996 period were  partially  offset by a $5.0  million  reduction in nuclear
operations costs.

     Maintenance expenses increased $3.2 million for the three months ended June
30, 1996, compared to the 1995 period. The timing of power plant maintenance and
an increase  in certain  general  plant  maintenance  accounted  for much of the
variation  between the periods.  For the comparable twelve months ended periods,
maintenance expenses decreased $10.0 million. A majority of the decrease was due
to the timing of power  plant  maintenance.  In  addition,  Quad-Cities  Station
maintenance expenses decreased $3.2 million for the twelve months ended June 30,
1996, due in part to a 1994 outage.

     Depreciation  expense increased compared to each prior period due primarily
to additions to utility plant in service.

NONREGULATED OPERATING REVENUES
- -------------------------------

     Revenues   for   the   Company's   nonregulated    subsidiaries   increased
significantly  for each 1996 period compared to the comparable 1995 period.  The
increases  are  due to  revenues  of oil  and gas  subsidiaries.  Revenues  of a
wholesale  natural gas marketing firm acquired in December 1995 are present only
in the 1996 periods and accounted for approximately one-half of the increase for
each period.  Increases in sales  volumes and prices for a  nonregulated  retail
natural  gas  marketing  subsidiary,  as well as  increased  revenues  from  gas
production due to greater production levels and higher prices,  also resulted in
increases in revenues for each 1996 period shown.

NONREGULATED OPERATING EXPENSES
- -------------------------------

     Cost of sales includes  expenses  directly related to sales of oil, natural
gas and real estate. The factors discussed above for revenues, including natural
gas sales volumes,  gas prices and the newly acquired wholesale natural gas firm
also affected the increase in cost of sales for each 1996 period compared to the
1995 periods.

     Other   nonregulated   expenses   increased   $6.7  million  for  the  1996
twelve-month  period compared to the twelve months ended June 30, 1995. The 1996
period  includes  $1.5  million of  merger-related  expenses  for the  Company's
restructuring plan.

                                      -16-
<PAGE>

REALIZED GAINS AND LOSSES ON SECURITIES, NET
- --------------------------------------------

     Realized gains and losses on securities  increased for the six months ended
June 30,  1996,  due to an increase in gains on the  disposition  of equity fund
holdings and managed preferred stock portfolios.

NON-OPERATING INCOME-OTHER, NET
- -------------------------------

     The second quarter of 1995 includes pre-tax gains totalling $8.5 million on
the  sales of a  partnership  interest  in a gas  marketing  organization  and a
telecommunication  subsidiary.  In addition,  the  adjustments  to  nonregulated
investments discussed at the beginning of Results of Operations decreased Other,
Net, for the twelve  months  ended June 30,  1996,  compared to the 1995 period.
Merger transaction costs also reduced Other, Net in both twelve-month periods.

INTEREST CHARGES
- ----------------

     Decreased  interest on long-term  debt in the 1996 periods  compared to the
1995  periods  was  due  to  a  lower  overall  rate  on  debt  of  nonregulated
subsidiaries. For the 1996 twelve-month period compared to the 1995 twelve-month
period the decreases were partially offset by increased  utility interest due to
the issuance of $60 million of 7.875% Series of mortgage bonds in November 1994.
Other  interest  expense  decreased  for the 1996  quarter  compared to the 1995
quarter due to interest paid to the Internal Revenue Service in 1995.

DISCONTINUED OPERATIONS
- -----------------------

     In 1994,  the  Company  announced  its  intent to divest  its  construction
subsidiaries  and  recognized  the  anticipated  loss on  disposal.  The sale of
certain  assets of one of the  subsidiaries  was completed in December 1994, and
the sale of the other  construction  subsidiary  was  completed  in March  1995.
Settlement  of  certain  operating  items  outstanding  at the time of sale have
resulted in income from discontinued operations in 1996 and 1995.

PREFERRED DIVIDENDS
- -------------------

     Preferred  dividends for the 1996 periods  include losses on the redemption
of shares of the $1.7375 Series of preferred  shares in March and June 1996. The
reductions in preferred shares resulted in a decrease in dividends in the second
quarter.  During 1996,  the Company has redeemed  469,000  shares of the $1.7375
series.  Preferred dividends for the twelve months ended June 30, 1996, compared
to the 1995 period were  additionally  reduced by the  redemption of three other
series of preferred shares in December 1994.


                         LIQUIDITY AND CAPITAL RESOURCES

     The Company has  available  a variety of sources of  liquidity  and capital
resources,  both internal and external.  These resources  provide funds required
for current operations,  debt retirement,  dividends,  construction expenditures
and other capital requirements.

     For the first six months of 1996,  the Company had net cash  provided  from
operating  activities  of $214 million and net cash used of $135 million and $96
million for investing and financing activities, respectively.

                                      -17-

<PAGE>



INVESTING ACTIVITIES
- --------------------

     Utility  construction  expenditures,  including  allowance  for funds  used
during  construction  (AFUDC),  Quad-Cities  Station  nuclear fuel purchases and
Cooper capital improvements, were $66 million for the first six months of 1996.

     Forecasted  utility  construction  expenditures  for 1996 are $166  million
including  AFUDC.  Capital  expenditures  needs are  reviewed  regularly  by the
Company's  management and may change  significantly as a result of such reviews.
For the years 1996 through 2000, the Company  forecasts $818 million for utility
construction  expenditures.  The  Company  presently  expects  that all  utility
construction  expenditures for 1996 through 2000 will be met with cash generated
from utility operations, net of dividends.

     Operators of a nuclear  facility are required to set aside funds to provide
for costs of future  decommissioning  of their  nuclear  facility.  In  general,
decommissioning  of a nuclear  facility means to safely remove the facility from
service and restore the property to a condition allowing unrestricted use by the
operator.  Based on  information  presently  available,  the Utility  expects to
contribute  $45 million during the period 1996 through 2000 to an external trust
established  for the  investment of funds for  decommissioning  the  Quad-Cities
Station. The funds are invested  predominately in investment grade municipal and
U.S. Treasury bonds. In addition, a portion of the payments made under the power
purchase contract with NPPD are for  decommissioning  funding related to Cooper.
The Cooper costs are reflected in Other Operating  Expenses in the  Consolidated
Statements  of  Income.  Based on NPPD  estimates,  the  Utility  expects to pay
approximately $57 million to NPPD for Cooper  decommissioning  during the period
1996 through 2000. NPPD invests the funds in instruments similar to those of the
Quad-Cities   Station   trust  fund.   The  Company's   obligation   for  Cooper
decommissioning may be affected by the actual plant shutdown date and the status
of the power  purchase  contract at that time.  The Company  currently  recovers
Quad-Cities Station  decommissioning costs charged to Illinois customers through
a  rate   rider  on   customer   billings.   Cooper  and   Quad-Cities   Station
decommissioning  costs charged to Iowa customers are included in base rates, and
increases in those amounts must be sought through the normal ratemaking process.

     Capital expenditures of nonregulated  subsidiaries were $93 million for the
first six months of 1996. In April 1996, InterCoast Oil and Gas Company (IOG), a
subsidiary  of  InterCoast,   acquired  certain  oil  and  gas  interests.   The
acquisition,  which was in excess of $50 million,  increases IOG's 1995 year-end
proved reserves to  approximately  42 million  barrels of oil equivalent,  or an
increase of approximately 30%. Capital expenditures of nonregulated subsidiaries
depend upon the  availability  of suitable  investment  opportunities  and other
factors and may vary  significantly from forecasted  amounts.  Excluding the oil
and  gas  acquisition  by  IOG,  capital   expenditures  are  forecasted  to  be
approximately $85 million for 1996, primarily related to InterCoast.

     MidAmerican Capital invests in a variety of marketable  securities which it
holds  for  indefinite  periods  of time.  For the  first  six  months  of 1996,
MidAmerican  Capital  had net cash  inflows of $38 million  from its  marketable
securities investment activities.  In the Consolidated Statements of Cash Flows,
the lines  Purchase of Securities  and Proceeds from Sale of Securities  consist
primarily of the gross amounts of these activities, including realized gains and
losses on investments in marketable securities.

     The  Company,  through  one  of  its  nonregulated  subsidiaries,   has  an
investment  in Class A and Class B common  stock of  McLeod,  Inc.  (McLeod),  a
telecommunications company. The Class B stock is convertible to Class A stock on
a one-for-one  basis.  On June 14, 1996,  McLeod made an initial public offering
(IPO) of common stock. The Company's investment represents  approximately 18% of
the total  outstanding  common  stock of the  company on the date of the IPO. At
June 30, 1996,  the carrying  amount and fair value of the Company's  investment
were $36.3 million and $196.9 million, respectively. As part of an investor
agreement,

                                      -18-
<PAGE>



the Company is prohibited from selling or otherwise disposing of any of the
common  stock of McLeod for a period of two years from the date of the IPO, and
accordingly,  no market value  adjustments  have been reflected in the Company's
financial statements.

FINANCING ACTIVITIES
- --------------------

     The Utility  currently has authority from the FERC to issue short-term debt
in the form of commercial paper and bank notes  aggregating $400 million.  As of
June  30,  1996,  the  Utility  had a $250  million  revolving  credit  facility
agreement to provide short-term financing for utility operations.  The Utility's
commercial paper  borrowings,  which totalled $164 million at June 30, 1996, are
supported by the  revolving  credit  facility.  The Utility also has a revolving
credit  facility  which is dedicated to provide  liquidity  for its  obligations
under  outstanding   pollution  control  revenue  bonds  that  are  periodically
remarketed.

     The Utility has $347 million of long-term debt  maturities and sinking fund
requirements  for  1996  through  2000,  of which $1  million  matures  in 1996.
Management is considering several long-term financing options for 1996. Proceeds
from those financings would be used to reduce  commercial paper  outstanding and
to refinance  higher cost  securities.  As of December 31, 1995, the Utility had
the capability to issue  approximately  $1.3 billion of mortgage bonds under one
indenture.

     The Company has the necessary  authority to issue up to 6,000,000 shares of
common  stock  through its  Shareholder  Options  Plan (the  Company's  dividend
reinvestment  and stock purchase plan).  Since the effective date of the merger,
the Company  has used open  market  purchases  of its common  stock  rather than
original  issue  shares  to meet  share  obligations  under its  Employee  Stock
Purchase Plan and the Shareholder  Options Plan. The Company  currently plans to
continue  using open  market  purchases  to meet share  obligations  under these
plans.

     Several   financial   relationships   between  the  Company's  utility  and
nonregulated  operations were eliminated  subsequent to the merger.  One support
agreement  remains  between  the  Utility  and  Midwest  Capital  related  to  a
performance guarantee by Midwest Capital of a joint venture turnkey engineering,
procurement and construction  contract for a cogeneration  project.  The project
received  preliminary  acceptance from the owner in 1995,  which pursuant to the
construction  contract,  eliminates the potential for  liquidated  damages being
incurred  related  to the  project.  Midwest  Capital  also has $25  million  of
long-term  debt  outstanding  at June  30,  1996,  that  matures  in 1996 and is
supported by a guarantee from the Utility.  In addition,  Midwest  Capital has a
$25 million line of credit with the Utility.

     MidAmerican Capital has two floating-rate-to-fixed interest rate swaps each
in the amount of $32 million.  The interest rate swaps have fixed rates of 5.97%
and  6.00%,   respectively,   and  are  for  three-year   and  two-year   terms,
respectively, with an optional third year on the latter.

     MidAmerican  Capital's  aggregate  amounts of  maturities  and sinking fund
requirements  for long-term  debt  outstanding at June 30, 1996, are $39 million
for 1996 and $289 million for the years 1996 through 2000.

     On July 24, 1996,  the  Company's  Board of Directors  declared a quarterly
dividend on common  shares of $0.30 per share  payable  September  1, 1996.  The
dividend represents an annual rate of $1.20 per share.

OPERATING ACTIVITIES
- --------------------

     The  Utility  is  subject  to  regulation  by  several  utility  regulatory
agencies. The operating environment and the recoverability of costs from utility
customers are significantly  influenced by the regulation of those agencies. The
Company  supports  changes  in the  utility  industry  that  will  create a more
competitive  environment  for  the  entire  electric  industry.  Although  these
anticipated changes may create opportunities, they will also create additional

                                      -19-
<PAGE>


challenges and risks for utilities.  The Company is evaluating  strategies  that
will assist it in a more competitive environment.

     A possible  consequence  of  competition  in the  utility  industry  is the
discontinued applicability of Statement of Financial Accounting Standards (SFAS)
No.  71.  SFAS 71 sets  forth  accounting  principles  for  operations  that are
regulated and meet certain criteria. For operations that meet the criteria, SFAS
71 allows,  among other  things,  the deferral of costs that would  otherwise be
expensed when incurred.  The Company's  electric and gas utility  operations are
currently  subject  to the  provisions  of SFAS  71,  but its  applicability  is
periodically  reexamined.  If a portion of the Company's  utility  operations no
longer meets the criteria of SFAS 71, the Company would be required to eliminate
from its balance sheet the regulatory  assets and  liabilities  related to those
operations that resulted from actions of its regulators.  Although the amount of
such an  elimination  would  depend on the  specific  circumstances,  a material
adjustment  to  earnings  in  the  appropriate  period  could  result  from  the
discontinuance  of SFAS 71. As of June 30, 1996,  the Company had  approximately
$390 million of regulatory assets in its Consolidated Balance Sheet.

     In 1992,  the FERC issued  Order No.  636,  directing  a  restructuring  by
interstate  pipeline  companies for their  natural gas sales and  transportation
services.  The unbundling of pipeline services increased the Company's access to
supply  options  and  its  supply  responsibilities.  Certain  transition  costs
incurred by interstate natural gas pipelines for their compliance with Order 636
will be paid  to the  pipeline  companies  over  the  next  several  years.  The
Company's Consolidated Balance Sheet as of June 30, 1996, includes a $34 million
noncurrent  liability and regulatory  asset recorded for transition  costs.  The
Company may incur other transition costs in conjunction with future purchases of
gas, but does not expect these billings to have a material impact on the cost of
gas. The Company is  currently  recovering  costs  related to Order 636 from its
customers.

     In May 1996, the Iowa  legislature  approved a bill  eliminating  mandatory
spending levels for energy efficiency programs and allowing more timely recovery
of energy efficiency  expenditures as determined by the IUB. The new legislation
became  effective July 1, 1996.  Previously,  electric and gas utilities in Iowa
were required to spend approximately 2% and 1.5%, respectively,  of their annual
Iowa jurisdictional  revenues on energy efficiency  activities.  As discussed in
Results of Operations,  the Company is collecting a total of approximately $14.3
million  annually for some of the  previously  deferred  costs  related to prior
energy  efficiency  filings.  As of June 30, 1996, the Company had approximately
$75 million of energy  efficiency  costs  deferred  and  included as  regulatory
assets in its  Consolidated  Balance Sheet for which  recovery will be sought in
future energy efficiency filings.

     On June 4, 1996, the Company filed a new electric  pricing proposal in Iowa
and Illinois.  The proposal would reduce electric revenues by approximately $100
million over five years and eliminate  automatic fuel  adjustment  clauses.  The
price  reductions,  possible due to  merger-related  cost savings,  reduce price
disparity within customer classes and are expected to move the Company closer to
prices that can be sustained in a competitive market. In addition, the proposal
will provide the Company more  flexibility  to negotiate with customers who have
service options and to mitigate  strandable costs. Both states have docketed the
filings, and hearings in the cases are scheduled to begin in October 1996.

     On August 1, 1996, the Iowa Office of Consumer Advocate (OCA) requested the
IUB to  order  the  Company  to  reduce  annual  electric  rates  by  10.7%,  or
approximately $101 million annually in Iowa electric  revenues.  The Company has
asked the IUB to reject the case citing that,  among other  things,  it fails to
recognize the changes  occurring in the electric utility  industry.  The Company
cannot  predict the IUB's  response to the filing nor the outcome of such a case
should it be accepted by the IUB. However,  the Company strongly  disagrees with
the requested  reduction and believes the Company's  electric  pricing  proposal
achieves  proper  price  levels,  is designed to meet the needs of the  changing
utility industry and creates an environment beneficial to all parties involved.

                                      -20-
<PAGE>

     The  United  States   Environmental   Protection  Agency  (EPA)  and  state
environmental  agencies have determined that  contaminated  wastes  remaining at
certain  decommissioned  manufactured  gas plant facilities may pose a threat to
the public  health or the  environment  if such  contaminants  are in sufficient
quantities and at such concentrations as to warrant remedial action.

     The Company is evaluating 27 properties  which were, at one time,  sites of
gas  manufacturing  plants in which it may be a  potentially  responsible  party
(PRP). The purpose of these  evaluations is to determine whether waste materials
are present,  whether such materials constitute an environmental or health risk,
and  whether  the  Company  has any  responsibility  for  remedial  action.  The
Company's present estimate of probable  remediation costs for these sites is $22
million.  This estimate has been recorded as a liability and a regulatory  asset
for future recovery through the regulatory  process.  Refer to Note (B) of Notes
for further  discussion of the  Company's  environmental  activities  related to
manufactured gas plant sites and cost recovery.

     Although the timing of potential incurred  costs and recovery of such cost
in rates may affect the results of operations in individual periods,  management
believes  that the  outcome of these  issues  will not have a  material  adverse
effect on the Company's financial position or results of operations.

ACCOUNTING ISSUES
- -----------------

     In March 1995, the Financial  Accounting Standards Board (FASB) issued SFAS
121  regarding  accounting  for asset  impairments.  This  statement,  which was
adopted by the  Company in the first  quarter of 1996,  requires  the Company to
review  long-lived   assets  for  impairment   whenever  events  or  changes  in
circumstances  indicate  that the  carrying  amount  of such  assets  may not be
recoverable.  SFAS 121 also  requires  rate-regulated  companies to recognize an
impairment  for  regulatory  assets that are not  probable  of future  recovery.
Adoption of SFAS 121 did not have a material impact on the Company's  results of
operations or financial position.

     The staff of the Securities and Exchange  Commission has questioned certain
of the current  accounting  practices of the electric utility industry regarding
the recognition, measurement and classification of nuclear decommissioning costs
in the financial statements. In response to these questions, the FASB has issued
an Exposure Draft (ED),  "Accounting for Certain  Liabilities Related to Closure
or Removal of Long-Lived Assets," which addresses the accounting for closure and
removal costs,  including  decommissioning  of nuclear power plants.  If current
electric  utility industry  accounting  practices for such  decommissioning  are
changed,  the annual provision for  decommissioning  could increase  relative to
1995, and the total  estimated cost for  decommissioning  could be recorded as a
liability with  recognition of an increase in the cost of related  nuclear power
plant.  Due to the continuing  evolution of the exposure  draft,  the Company is
uncertain as to the impact on its results of operations and financial position.

                                      -21-

<PAGE>
PART II - OTHER INFORMATION

Item 1.  Legal Proceedings
- --------------------------

     The Company and its subsidiaries have no material legal proceedings  except
for the following:

Environmental Matters
- ---------------------

     For information relating to the Company's Environmental Matters,  reference
is made to Part I, Note (B) of Notes to Consolidated Financial Statements.

Cooper Litigation
- -----------------

     On May 26, 1995, the Company filed a lawsuit naming  Nebraska  Public Power
District (NPPD) as defendant. The action is filed in the U.S. District Court for
the Southern District of Iowa and is identified as No. 4-95-CV-80356.  The legal
proceeding  is based upon a  long-term  power  purchase  agreement  between  the
Company and NPPD, pursuant to which the Company purchases one-half the output of
NPPD's Cooper Nuclear  Station  (Cooper) and pays one-half the cost of operating
Cooper.  NPPD,  in turn,  is obligated to operate the plant in an efficient  and
economical  manner  consistent  with good business and utility  practices and in
compliance  with the terms of its operating  license issued to it by the Nuclear
Regulatory  Commission  (NRC).  In 1993 and 1994, as a response to NPPD actions,
the NRC issued  numerous  notices of  violations  to NPPD;  as a result of these
violations  and other  safety  issues  identified  by the NRC and  NPPD,  Cooper
experienced  unplanned outages and outages were unduly extended.  NPPD's failure
to meet its  obligations  with respect to the  operation of Cooper  deprived the
Company of the  benefits  it was  entitled  to under the power  sales  contract,
causing the  Company to lose  profits and incur  increased  costs of  operation,
which damages the Company  seeks to collect from NPPD.  Similar  litigation  has
been filed  against  NPPD by the  Lincoln  Electric  System  (LES),  a municipal
utility serving the City of Lincoln,  Nebraska, and purchasing one-eighth of the
output of Cooper  pursuant to a similar power purchase  contract.  The LES legal
proceeding is pending in Nebraska state court.

                                      -22-

<PAGE>



Item 4.  Submission of Matters to a Vote of Security Holders
- ------------------------------------------------------------

     The Company held its 1996 Annual Meeting of Shareholders on April 24, 1996.
At the annual meeting,  shareholders elected the seventeen persons nominated and
approved two additional matters presented to them for a vote. The results of the
votes are as follows:


                           For               Against
                        ----------          ---------
Election of Directors:
Name -
John W. Aalfs           78,691,743          2,091,239
B. T. Asher             78,686,998          2,095,985
S. J. Bright            78,645,284          2,137,698
R. A. Burnett           78,636,642          2,146,341
R. D. Christensen       78,657,617          2,125,365
R. E. Christiansen      78,602,222          2,180,760
J. W. Colloton          78,601,725          2,181,257
F. S. Cottrell          78,671,173          2,111,810
J. W. Eugster           78,733,423          2,049,559
M. Foster, Jr.          78,526,299          2,256,683
N. Gentry               78,724,143          2,107,832
J. M. Hoak, Jr.         78,738,274          2,044,708
R. L. Lawson            78,256,096          2,526,886
R. L. Peterson          78,493,850          2,289,132
N. L. Seifert           78,627,662          2,155,320
W. S. Tinsman           78,753,168          2,029,814
L. L. Woodruff          78,655,097          2,127,885



                           For               Against            Abstain
                        ----------          ---------          ---------
Approval of the
Agreement and Plan
of Exchange (Holding
company proposal):      64,837,297          2,658,969          2,106,790


Approval of the 1995
Long-Term Incentive
Plan:                   69,378,101          8,798,936          2,700,984


                                      -23-
<PAGE>



Item 6.  Exhibits and Reports on Form 8-K
- -----------------------------------------

(a)     Exhibits

        Exhibits Filed Herewith
        -----------------------

        Exhibit 3.1- Restated Bylaws of MidAmerican Energy Company, as 
        amended July 24, 1996

        Exhibit 12 - Computation of ratios of  earnings  to fixed  charges and
        computation  of ratios of earnings  to fixed  charges  plus  preferred
        dividend requirements.

        Exhibit 27 - Financial Data Schedule

(b)     Reports on Form 8-K

            On April 30, 1996,  the Company filed a report on Form 8-K, dated
        April 25, 1996,  regarding the  announcement  of the development of an
        innovative  market-based pricing proposal. The press release issued in
        conjunction  with the  announcement  was  filed as an  Exhibit  to the
        report.

            On May 29, 1996,  the Company  filed a report on Form 8-K,  dated
        May 28, 1996. The report included information regarding the announcement
        of the restructuring of one of MidAmerican Energy Company's wholly owned
        nonregulated  subsidiaries  and a plan for an initial public offering of
        common stock in the newly restructured company. The press release issued
        in  conjunction  with the  announcement  was filed as an  Exhibit to the
        report.


                                      -24-
<PAGE>



                                   SIGNATURES


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


                                                   MidAmerican Energy Company
                                                   --------------------------
                                                           (Registrant)







Date    August 12, 1996                             P. G. Lindner
    -------------------------------            --------------------------------
                                                    P. G. Lindner
                                                  Group Vice President
                                                  (Principal financial officer)




                                      -25-
                                       


                                                                    EXHIBIT 3.1

                                 RESTATED BYLAWS

                                       OF

                           MIDAMERICAN ENERGY COMPANY,

                                   AS AMENDED

                              (an Iowa Corporation)

                                   ARTICLE I.

                                    Offices.

     Section 1. Principal Office.  The principal office of the Corporation shall
be in the City of Des Moines,  Polk County,  Iowa. The Corporation may also have
an office or offices at such other place or places  either within or without the
State of Iowa as the  Board of  Directors  from time to time  determines  or the
business of the Corporation may require.

     Section 2.  Registered  Office.  The registered  office of the  Corporation
required by the Iowa Business  Corporation  Act to be maintained in the State of
Iowa  may  be,  but  need  not  be,  the  same as the  principal  office  of the
Corporation in the state of Iowa,  and the address of the registered  office may
be changed from time to time by the Board of Directors.

                                   ARTICLE II.

                             Shareholders' Meetings.

     Section 1. Place.  All meetings of the  shareholders  shall be held in such
place as may be ordered by the Board of Directors.

     Section 2. Annual  Meetings.  The annual meeting of  shareholders  shall be
held on the Wednesday next preceding the last Thursday of April in each year, at
ten  o'clock in the  morning,  when the  shareholders  shall  elect the Board of
Directors and transact such other business as may properly be brought before the
meeting. The Board of Directors may, in its discretion, change the date or time,
or both, of the annual meeting of shareholders.


     Section 3. Special  Meetings.  Special meetings of the shareholders for any
purpose  or  purposes  may be called by the  President,  or by a Vice  President
(under such conditions as are prescribed in these bylaws), or by the Chairman of
the Board of Directors  (if there be one),  or by the Vice Chairman of the Board
of Directors (if there be one), or by the Board of Directors.

     Section 4. Notice. Notice, in accordance with the Iowa Business Corporation
Act,  stating the place,  day and hour of the annual  meeting and of any special
meeting, and in the case of a special meeting, the purpose or purposes for which
the meeting is called,  shall be given so that it is effective not less than ten
(10) nor more than sixty (60) days before the date 
<PAGE>

of the meeting,  by or at the direction of the President,  or the Secretary,  or
the  officer or persons  calling  the  meeting,  to each  shareholder  of record
entitled to vote at such meeting.

     Section 5. Right to Vote.  Except as  provided  in Sections 8 and 9 of this
Article II, only shareholders owning shares of stock of a class entitled to vote
as required by the Iowa Business  Corporation Act or as provided in the Restated
Articles of Incorporation, as amended, of record on the books of the Corporation
on the day fixed by the Board of Directors for the closing of the stock transfer
books of the Corporation  prior to any meeting of the  shareholders,  or, if the
stock transfer books be not closed, of record on the books of the Corporation at
the close of business on the day fixed by the Board of  Directors  as the record
date for the determination of the shareholders entitled to vote at such meeting,
shall be  entitled  to  notice of and shall  have the right to vote  (either  in
person or by proxy) at such meeting.

     Section 6.  Closing of  Transfer  Books or Fixing of Record  Date.  For the
purpose  of  determining  shareholders  entitled  to notice of or to vote at any
meeting of  shareholders  or any  adjournment  thereof,  or  entitled to receive
payment of any dividend, or in order to make a determination of shareholders for
any other proper purpose,  the Board of Directors of the Corporation may provide
that the stock  transfer  books  shall be closed for a stated  period but not to
exceed,  in any case,  seventy (70) days. If the stock  transfer  books shall be
closed for the purpose of determining  shareholders  entitled to notice of or to
vote at a meeting of  shareholders,  such books shall be closed for at least ten
(10) days  immediately  preceding  such  meeting.  In lieu of closing  the stock
transfer  books,  the Board of Directors may fix in advance a date as the record
date for any such determination of shareholders, such date in any case to be not
more than  seventy  (70) days prior to the date on which the  particular  action
requiring such determination of shareholders is to be taken.  Except as provided
in the Amendment to the Restated  Articles of Incorporation  establishing one or
more classes or series of Preferred  Stock,  if the stock transfer books are not
closed  and no  record  date is  fixed  for the  determination  of  shareholders
entitled to notice of or to vote at a meeting of  shareholders,  or shareholders
entitled to receive payment of a dividend,  the date  immediately  preceding the
date on which  notice  of the  meeting  is  mailed,  or the  date on  which  the
resolution of the Board of Directors  declaring such dividend is adopted, as the
case may be, shall be the record date for such  determination  of  shareholders.
When a  determination  of  shareholders  entitled  to  vote  at any  meeting  of
shareholders  has been made as  provided in this  Section 6, such  determination
shall apply to any adjournment thereof,  except that the Board of Directors must
fix a new  record  date if the  meeting  is  adjourned  to a date  more than one
hundred twenty (120) days after the date fixed for the original meeting.

     Section 7.  Shareholders'  List.  The  officer  having  charge of the stock
transfer books for shares of stock of the Corporation shall make a complete list
of the  shareholders  entitled  to  vote at a  meeting  of  shareholders  or any
adjournment  thereof,  arranged in  alphabetical  order and by voting  group and
within each voting  group by class or series of shares,  with the address of and
the  number  of shares  held by each,  which  list  shall be kept on file at the
principal  office of the  Corporation  and shall be subject to inspection by any
shareholder at any time during usual business hours  beginning two business days
after  notice of such  meeting is given for which such list was  prepared.  Such
list shall also be  produced  and kept open at the time and place of the meeting
and shall be subject to the inspection of any shareholder at any time during the
meeting or any adjournment thereof. The original stock transfer books shall

                                      -2-
<PAGE>

be prima facie  evidence  as to the  identity  of the  shareholders  entitled to
examine such list or transfer  books or to vote at any meeting of  shareholders.
Failure to comply with the  requirements  of this Section 7 shall not affect the
validity of any action taken at any such meeting.

     Section 8. Voting of Shares by Certain Holders. Shares standing in the name
of another  corporation,  domestic or foreign,  may be voted by such  officer or
proxy as the bylaws of such  corporation  may  prescribe,  or, in the absence of
such provision, as the board of directors of such corporation may determine.

     Shares  held by a person who is an  administrator,  executor,  guardian  or
conservator may be voted by such person,  either in person or by proxy,  without
the transfer of such shares into the name of such person. Shares standing in the
name of a trustee  may be voted by such  trustee,  either in person or by proxy,
but no trustee  shall be entitled to vote shares held by such trustee  without a
transfer of such shares into the name of such trustee.

     Shares  standing in the name of a receiver  may be voted by such  receiver,
and  shares  held by or under the  control  of a  receiver  may be voted by such
receiver  without  the  transfer  thereof  into  the  name of such  receiver  if
authority so to do is contained  in an  appropriate  order of the court by which
such receiver was appointed.

     A  shareholder  whose  shares are  pledged  shall be  entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so transferred.

     On and after the date on which  written  notice of redemption of redeemable
shares has been given to the holders thereof and a sum sufficient to redeem such
shares  has  been  deposited  with a bank  or  trust  company  with  irrevocable
instruction  and authority to pay the  redemption  price to the holders  thereof
upon surrender of  certificates  therefor,  such shares shall not be entitled to
vote on any matter and shall not be deemed to be outstanding shares.

     Shares of the  Corporation  are not entitled to be voted if they are owned,
directly or  indirectly,  by a second  corporation,  and the  Corporation  owns,
directly  or  indirectly,  a  majority  of the shares  entitled  to vote for the
election of directors of such second  corporation,  nor shall any such shares be
counted in determining the total number of outstanding shares at any given time.

     At all meetings of shareholders, a shareholder may vote either in person or
by proxy  appointment form executed in writing by the shareholder or by the duly
authorized attorney-in-fact of such shareholder.  Such proxy appointment and any
revocation  thereof  shall be filed with the  Secretary of the  Corporation.  No
proxy  appointment  shall be valid after eleven (11) months from the date of its
execution, unless otherwise provided in the proxy.

     Section 9. Proxies.  When a valid proxy  appointment form is filed with the
Secretary of the  Corporation,  the proxy named  therein (or the duly  appointed
substitute of such proxy, if the proxy appointment  permits the appointment of a
substitute)  shall be  entitled  to enter and be  present  at the  shareholders'
meeting designated in the proxy  appointment,  and to exercise the power granted
to such proxy under such proxy appointment, notwithstanding that the 

                                      -3-
<PAGE>

shareholder who gave the proxy appointment is personally present at the meeting,
unless and until such proxy  appointment  is revoked by a written  instrument of
revocation,  stating the time and date of revocation  of the proxy  appointment,
duly signed by the  shareholder  who executed the proxy  appointment,  and filed
with the Secretary of the Corporation at or prior to the meeting. Subject to any
express  limitation or restriction in any such proxy  appointment  contained,  a
vote,  consent  or  action  taken by a proxy  prior to  revocation  thereof,  as
hereinbefore  provided,  shall be valid and binding on the  shareholder who gave
the proxy  appointment.  Each proxy  appointment,  and also each  instrument  of
revocation  thereof,  shall be retained by the Secretary of the  Corporation  as
required by regulatory authorities.

     Section  10.  Quorum.  The holders of a majority of the votes of the shares
entitled to vote thereat,  represented in person or by proxy, shall constitute a
quorum for the  transaction  of  business at all  meetings  of the  shareholders
except as otherwise provided by the Iowa Business  Corporation Act, the Restated
Articles  of  Incorporation,  as  amended,  or these  bylaws.  The  holders of a
majority of the votes of the shares present in person or by proxy at any meeting
and  entitled  to vote  thereat  shall have power  successively  to adjourn  the
meeting to a specified  date  whether or not a quorum be  present.  The time and
place to which any such adjournment is taken shall be publicly  announced at the
meeting, and no further notice thereof shall be necessary. At any such adjourned
meeting at which a quorum shall be present or  represented,  any business may be
transacted which might have been transacted at the meeting as originally called.

     Section 11. Manner of Voting.  Upon demand of any  shareholder  entitled to
vote thereon, the vote on any question before the meeting shall be by ballot. If
a quorum is present,  the  affirmative  vote of the holders of a majority of the
votes of the shares  represented  at the  meeting  and  entitled  to vote on the
subject  matter  shall  be the act of the  shareholders,  unless  the  vote of a
greater number or voting by classes is required by the Iowa Business Corporation
Act or the Restated Articles of Incorporation.

     Section 12.  Officers of the  Meeting-Powers.  The Chairman of the Board of
Directors (if there be one), or in the absence of the Chairman of the Board, the
Vice  Chairman  of  the  Board  (if  there  be  one),  or the  President  of the
Corporation  shall call meetings of the  shareholders  to order and shall act as
chairman  thereof.  The Board of Directors may appoint any shareholder to act as
chairman of any meeting in the absence of the Chairman of the Board of Directors
and the  President,  and in the case of the  failure  of the Board to  appoint a
chairman,  the  shareholders  present at the meeting  shall elect a chairman who
shall be either a shareholder or a proxy of a shareholder.

     The Secretary of the Corporation  shall act as secretary at all meetings of
shareholders.  In the absence of the  Secretary at any meeting of  shareholders,
the  chairman of the meeting may appoint any person to act as  secretary  of the
meeting.

     Section 13. Power of Chairman.  The chairman of any  shareholders'  meeting
shall have power to determine the  eligibility  of votes,  and may reject votes,
whether cast in person or by proxy, as irregular,  unauthorized,  or not cast in
accordance with the Restated  Articles of  Incorporation,  as amended,  or these
bylaws.  The decisions of such chairman as to such matters shall be final unless
challenged  from the floor,  immediately  after being announced and overruled by
the vote of the holders of a majority of the votes of the shares  represented at
the 

                                      -4-
<PAGE>

meeting.  Such  chairman may appoint  inspectors  of election to count  ballots,
whenever  voting is by  ballot.  Such  chairman  shall  have  power to order any
unauthorized  persons to leave the meeting and to enforce such orders, and shall
have and exercise all power and  authority,  and perform all duties  customarily
possessed and performed by the presiding officer of such a meeting.


                                  ARTICLE III.

                               Board of Directors.

     Section 1. Powers.  The business  and affairs of the  Corporation  shall be
managed by the Board of Directors.

     Section 2. Number and  Qualification of Directors.  The number of directors
shall  be  fixed by  resolution  of the  Board of  Directors  within  the  range
established  in the  Restated  Articles of  Incorporation,  as amended,  and the
number  of  directors  may be  increased  or  decreased  from  time  to  time by
resolution  of the Board of  Directors  within such range,  provided no decrease
shall  have the  effect of  shortening  the term of any  incumbent  director.  A
director may but need not be a  shareholder  or a resident of the State of Iowa.
Each  director  shall be elected to serve until the next  annual  meeting of the
shareholders  and until the  successor  of such  director  shall be  elected  or
appointed  as  provided  in  Section  4 of this  Article  III,  and  shall  have
qualified.

     Section 3.  Nominations.  Nominations  for the election of directors may be
made by the  Board  of  Directors  or a  committee  appointed  by the  Board  of
Directors  or by any  shareholder  entitled to vote in the election of directors
generally.  However,  any  shareholder  entitled  to  vote  in the  election  of
directors  generally  may nominate one or more persons for election as directors
at a meeting only if written  notice of such  shareholder's  intent to make such
nomination  or  nominations  has been given,  either by personal  delivery or by
United States mail,  postage  prepaid,  to the Secretary of the  Corporation not
later than (a) with  respect to an election  to be held at an annual  meeting of
shareholders,  120 days in advance of such  meeting,  and (b) with respect to an
election to be held at a special  meeting of  shareholders  for the  election of
directors,  the close of business on the seventh day following the date on which
notice of such  meeting is first given to  shareholders.  Each such notice shall
set forth:  (i) the name and address of the  shareholder who intends to make the
nomination and of the person or persons to be nominated;  (ii) a  representation
that the shareholder is a holder of record of stock of the Corporation  entitled
to vote at such  meeting  and  intends  to  appear  in person or by proxy at the
meeting to  nominate  the person or persons  specified  in the  notice;  (iii) a
description of all  arrangements or  understandings  between the shareholder and
each  nominee and any other  person or persons  (naming  such person or persons)
pursuant  to  which  the  nomination  or  nominations  are  to be  made  by  the
shareholder; (iv) such other information regarding each nominee proposed by such
shareholder  as would be  required to be  included  in a proxy  statement  filed
pursuant to the proxy rules of the  Securities and 


                                      -5-
<PAGE>


Exchange Commission had the nominee been nominated, or intended to be nominated,
by the Board of  Directors;  and (v) the  consent of each  nominee to serve as a
director  of the  Corporation  if so  elected.  The  Chairman of the meeting may
refuse to acknowledge  the nomination of any person not made in compliance  with
the foregoing procedure.

     Section  4.  Vacancies.  In  accordance  with  Article  VI of the  Restated
Articles of Incorporation, if a vacancy in the Board of Directors shall occur, a
majority of the remaining  directors,  though less than a quorum,  may appoint a
director to fill such vacancy,  who shall hold office for the unexpired  term of
the  directorship in respect of which such vacancy occurred or for the full term
of any new directorship caused by any increase in the number of members.

     Section 5. Place of Meetings. The Board of Directors may hold its meetings,
regular or special,  within or without the State of Iowa at such place or places
as it may from time to time  determine,  or as may be specified in the notice of
the meeting.

     Section  6. Time and Place of  Meeting.  Regular  meetings  of the Board of
Directors shall be held, without notice other than this bylaw,  quarterly on the
Wednesday  next  preceding the last Thursday of each  January,  April,  July and
October at the principal  office of the Corporation in Des Moines at ten o'clock
in the morning.  The Chairman of the Board of Directors  (if there be one),  the
Vice  Chairman of the Board of Directors (if there be one), or the President may
direct a different  date, time or place for the holding of a regular meeting and
the Secretary  shall advise the directors of any such change at least three days
in  advance of the  meeting  date in the  manner  provided  in Section 8 of this
Article III.

    The Chairman of the Board of Directors (if there be one) or the President
shall have power to cancel not more than two successive  regular meetings of the
Board  of  Directors  by  causing  not  less  than  one  day's  notice  of  such
cancellation to be given to the directors.

     Section 7. Special Meetings. Special meetings of the Board of Directors
for any  purpose  or  purposes  may be  called by the  Chairman  of the Board of
Directors  (if there be one),  the Vice  Chairman of the Board of Directors  (if
there be one), by the  President or a majority of the members of the Board,  and
shall be held at such  place as may be fixed by the  person or  persons  calling
such  meeting  and as shall be  specified  in the  notice of such  meeting.  The
Secretary or an assistant secretary shall give not less than two days' notice of
the date,  time and place of each such  meeting to each  director  in the manner
provided in Section 8 of this Article III. Neither the business to be transacted
at, nor the purpose of, any special  meeting of the Board of  Directors  need be
specified in the notice given, or waiver of notice obtained,  of such meeting as
provided in Section 8 or 9, as the case may be, of Article III.

     Section  8.  Manner of Giving  Notice of  Meetings.  Notice of any  special
meeting of the Board of  Directors  may be given to any  director by  telephone,
facsimile  or by telegram  addressed  to such  director at such  address as last
appears  in the  records  of the  Secretary  of the  Corporation  or by  mail by
depositing  the same in the post  office or  letter  box in a  postpaid,  sealed
envelope addressed to such director at such address or by placing with a courier
or delivery  service with  instructions for express delivery to such director at
such address.

                                      -6-
<PAGE>

     It shall be the duty of every  director  to furnish  the  Secretary  of the
Corporation  with the post  office  address of such  director  and to notify the
Secretary of any change therein.

     Section 9. Waiver of Notice. Whenever any notice is required to be given to
directors  under the provisions of the Iowa Business  Corporation  Act or of the
Restated  Articles of  Incorporation,  as  amended,  or these  bylaws,  a waiver
thereof in writing  signed by the  director  entitled  to such  notice,  whether
before, at or after the time stated therein, shall be deemed equivalent thereto.
Attendance  of a director at a meeting  shall  constitute  a waiver of notice of
such meeting,  except where a director attends a meeting for the express purpose
of  objecting  to the  transaction  of any  business  because the meeting is not
lawfully called or convened.

     Section 10. Quorum.  At all meetings of the Board of Directors,  a majority
of the number of  directors  fixed by  resolution  of the Board of  Directors in
accordance with Article III, Section 2 of these bylaws shall constitute a quorum
for the transaction of business.  The act of a majority of the directors present
at any  meeting  at which a quorum is  present  shall be the act of the Board of
Directors, except as may be otherwise specifically provided by the Iowa Business
Corporation Act or by the Restated Articles of Incorporation,  as amended, or by
these bylaws. If a quorum shall not be present at any meeting of directors,  the
director or  directors  present  may  adjourn  the meeting to a specified  time,
without notice other than announcement at the meeting.

     Section 11. Conduct of Meetings. The Chairman of the Board of Directors (if
there be one) or, in the absence of the Chairman of the Board, the Vice Chairman
of the Board of Directors (if there be one), or the President of the Corporation
shall  act as the  presiding  officer  at Board of  Director  meetings,  and the
Secretary  or an  assistant  secretary  of  the  Corporation  shall  act  as the
secretary  of the  meeting.  In the  absence  of the  Chairman  of the  Board of
Directors  (if there be one),  the Vice  Chairman of the Board of Directors  (if
there be one), and the President,  the Board of Directors may appoint a director
to act as the  presiding  officer.  The  presiding  officer at Board of Director
meetings shall be entitled to vote as a director on all questions.

     Minutes of all meetings of the Board of Directors shall be permanently kept
by the  Secretary,  and all  minutes  shall be  signed by the  secretary  of the
meeting.

     The Board of Directors  shall have power to formulate rules and regulations
governing the conduct of Board of Director meetings and the procedure thereat.

     Section 12. Executive and Other Committees.  The Board of Directors may, by
resolution  adopted by a majority of the number of directors fixed in accordance
with Article III, Section 2 of these bylaws, designate from among its members an
executive  committee,  and one or more other  committees  each of which,  to the
extent   provided  in  such  resolution  and  permitted  by  the  Iowa  Business
Corporation  Act,  shall have and may exercise all the authority of the Board of
Directors.  Unless otherwise provided by resolution of the Board of Directors, a
quorum of each such committee shall consist of a majority of its members, and if
a quorum is present when a vote is taken,  the affirmative vote of a majority of
the members present shall be the act of such committee.

                                      -7-
<PAGE>

     Section 13.  Compensation  of Directors.  The Board of Directors shall have
the authority to fix the  compensation of directors.  Any director may serve the
Corporation in any other capacity and receive compensation therefor.

     Section 14. Indemnification of Directors, Officers and Employees.

     (a)  Right  to  Indemnification.  Each  person  who was or is a party or is
threatened  to be  made a  party  to or is  involved  in  any  action,  suit  or
proceeding,   whether  civil,  criminal,   administrative  or  investigative  or
arbitration and whether formal or informal ("proceeding"), by reason of the fact
that he or she, or a person of whom he or she is the legal representative, is or
was a director,  officer or employee of the  Corporation or is or was serving at
the request of the  Corporation  as a  director,  officer or employee of another
corporation  or of a  partnership,  joint  venture,  trust or other  enterprise,
including  service with respect to employee benefit plans,  whether the basis of
such  proceeding is alleged  action in an official  capacity  while serving as a
director,  officer  or  employee  or in any other  capacity  while  serving as a
director,  officer or employee,  shall be  indemnified  and held harmless by the
Corporation  to the fullest extent  authorized by the Iowa Business  Corporation
Act, as the same exists or may  hereafter be amended,  (but,  in the case of any
such amendment,  only to the extent that such amendment  permits the Corporation
to provide broader indemnification rights than the Iowa Business Corporation Act
permitted  the  Corporation  to provide  prior to such  amendment),  against all
reasonable   expenses,   liability  and   loss(including,   without  limitation,
attorneys'  fees,  all  costs,  judgments,  fines,  Employee  Retirement  Income
Security  Act  excise  taxes  or  penalties  and  amounts  paid or to be paid in
settlement)  reasonably  incurred  or  suffered  by such  person  in  connection
therewith.  Such right shall be a contract  right and shall include the right to
be paid by the Corporation expenses incurred in defending any such proceeding in
advance of its final disposition;  provided,  however, that, the payment of such
expenses incurred by a director, officer or employee in his or her capacity as a
director,  officer or employee  (and not in any other  capacity in which service
was or is  rendered  by  such  person  while a  director,  officer  or  employee
including,  without limitation,  service to an employee benefit plan) in advance
of the final disposition of such proceeding, shall be made only upon delivery to
the Corporation of (i) a written undertaking,  by or on behalf of such director,
officer or employee to repay all amounts so advanced if it should be  determined
ultimately  that such  director,  officer  or  employee  is not  entitled  to be
indemnified under this Section or otherwise, or (ii) a written affirmation by or
on behalf of such  director,  officer or employee  that,  in such  person's good
faith belief, such person has met the standards of conduct set forth in the Iowa
Business Corporation Act.

     (b) Right of Claimant to Bring Suit. If a claim under  paragraph (a) is not
paid in full by the  Corporation  within  thirty (30) days after a written claim
has been received by the  Corporation,  the claimant may at any time  thereafter
bring suit  against the  Corporation  to recover the unpaid  amount of the claim
and, if  successful  in whole or in part,  the claimant  shall be entitled to be
paid also the expenses of prosecuting  such claim.  It shall be a defense to any
such action that the claimant has not met the standards of conduct which make it
permissible  under the Iowa  Business  Corporation  Act for the  Corporation  to
indemnify  the claimant for the amount  claimed,  but the burden of proving such
defense shall be on the Corporation.  The failure of the Corporation  (including
its Board of Directors,  independent legal counsel, or its shareholders) to have
made  a   determination   prior  to  the   commencement   of  such  action  that
indemnification of the claimant is proper in the circumstances because he

                                      -8-
<PAGE>

or she has met the applicable standard of conduct set forth in the Iowa Business
Corporation  Act,  shall not be a defense to the action or create a  presumption
that claimant had not met the applicable standard of conduct.

     (c) Benefit.  Indemnification  provided hereunder shall, in the case of the
death of the person  entitled to  indemnification,  inure to the benefit of such
person's  heirs,  executors or other lawful  representatives.  The invalidity or
unenforceability  of any  provision  of this  Section  14 shall not  affect  the
validity or enforceability of any other provision of this Section 14.

     (d) Certain Actions;  Presumption of Standard of Conduct.  Any action taken
or omitted to be taken by (i) any  director,  officer or  employee in good faith
and in  compliance  with or  pursuant to any order,  determination,  approval or
permission made or given by a commission, board, official or other agency of the
United States or of any state or other  governmental  authority  with respect to
the property or affairs of the  Corporation  or any such  business  corporation,
not-for-profit  corporation,  joint venture,  trade  association or other entity
over which such  commission,  board,  official  or agency  has  jurisdiction  or
authority or purports to have  jurisdiction or authority or (ii) by any director
of the  Corporation  pursuant  to  Section  D of  Article  VIII of the  Restated
Articles of  Incorporation,  as amended,  shall be presumed to be in  compliance
with the  standard  of conduct set forth in Section  490.851  (or any  successor
provision) of the Iowa Business  Corporation  Act whether or not, in the case of
clause (i), it may  thereafter  be  determined  that such order,  determination,
approval or  permission  was  unauthorized,  erroneous,  unlawful  or  otherwise
improper.

     (e)  Litigation;   Presumption  of  Standard  of  Conduct.  Unless  finally
determined, the termination of any litigation,  whether by judgment, settlement,
conviction  or upon a plea of nolo  contendere,  or its  equivalent,  shall  not
create a presumption  that the action taken or omitted to be taken by the person
seeking indemnification did not comply with the standard of conduct set forth in
Section 490.851 (or successor provision) of the Iowa Business Corporation Act.

     (f)  Non-Exclusivity  of Rights. The rights conferred on any person by this
Section 14 shall not be  exclusive  of any other right which any person may have
or hereafter  acquire under any statute,  provision of the Restated  Articles of
Incorporation,   as  amended,  bylaws,   agreement,   vote  of  shareholders  or
disinterested directors or otherwise.

     (g) Insurance.  The Corporation may maintain insurance,  at its expense, to
protect itself and any such director,  officer or employee of the Corporation or
another  corporation,  partnership,  joint  venture,  trust or other  enterprise
against any such  expense,  liability  or loss,  whether or not the  Corporation
would have the power to indemnify such person against such expense, liability or
loss under the Iowa Business Corporation Act.

     Section 15. Action by Directors  Without a Meeting.  Any action required to
be taken at a meeting of the Board of Directors or a committee of directors  and
any other  action which may be taken at a meeting of the Board of Directors or a
committee of directors  may be taken  without a meeting if a consent in writing,
setting  forth the action so taken,  shall be signed by all of the  directors or
all of the members of the committee of directors,  as the case may be,  entitled
to vote with respect to the subject matter thereof.

                                      -9-
<PAGE>

                                   ARTICLE IV.

                                    Officers.

     At the first  regular  meeting  of the Board of  Directors  following  each
annual meeting of the  shareholders,  the Board shall elect a President,  one or
more Vice Presidents as prescribed by these bylaws, a Secretary and a Treasurer;
and the Board may at any  meeting  elect or appoint a  Chairman  of the Board of
Directors, a Vice Chairman of the Board of Directors, additional vice presidents
and other officers or assistants to officers.

     The  Chairman  of the  Board of  Directors  (if  there be one) and the Vice
Chairman  of the Board of  Directors  (if there be one) shall be  selected  from
among the members of the Board.  The officers of the Corporation may be, but are
not required to be, directors. An officer may, but need not be, a shareholder of
the Corporation.

     Subject to the power of the Board of  Directors  to remove any officer from
office at any time when in its  judgment the best  interests of the  Corporation
will be served  thereby,  each officer  shall serve until the  successor of such
officer is elected or appointed,  unless the tenure of such officer is otherwise
fixed by the Board of  Directors  by  resolution,  contract or  agreement  for a
different period of time.

     The Board of  Directors  shall have power to fix the  compensation  of each
officer,  to prescribe the duties of such officer,  to decrease or increase such
compensation,  change the nature of such  duties,  or remove such  officer  from
office and elect or appoint the successor of such officer,  in each case subject
to the terms of any agreement between such officer and the Corporation.

     Section 1. Chairman of the Board of Directors. The Chairman of the Board of
Directors  (if there be one) shall  preside at all meetings of the  shareholders
and of the  directors,  at which the  Chairman is present.  The  Chairman  shall
perform all duties  incident to the office of Chairman of the Board of Directors
and such other duties as, from time to time,  may be assigned to the Chairman by
the Board of Directors,  and, if so designated by an  appropriate  resolution of
the Board of Directors or an agreement between the Chairman and the Corporation,
shall be the chief executive officer of the Corporation,  subject,  however,  to
the right of the Board of Directors to delegate any specific  power to any other
officer or  officers of the  Corporation;  and the  Chairman  shall see that all
orders and resolutions of the Board of Directors are carried into effect.

     Section 2. Vice Chairman of the Board of Directors.  The Board of Directors
may elect or appoint a Vice Chairman of the Board of Directors who shall, in the
absence or  disability  of the  Chairman  or in case of  vacancy in the  office,
assume all duties of the  Chairman  and such other duties as, from time to time,
may be assigned to the Vice Chairman by the Board of Directors.

     Section 3. President.  The President of the Corporation  shall have general
and active  management of and exercise  general  supervision of the business and
affairs of the Corporation and, if so designated by an appropriate resolution of
the  Board  of  Directors,  or  an  agreement  between  the  President  and  the
Corporation,  shall be the chief executive officer of the 

                                      -10-
<PAGE>

Corporation,  subject,  however,  to the  right  of the  Board of  Directors  to
delegate any specific power to any other officer or officers of the Corporation;
and the  President  shall see that all  orders and  resolutions  of the Board of
Directors are carried into effect.  The President  shall have  concurrent  power
with  the  Chairman  of  the  Board  of  Directors  to  sign  bonds,  mortgages,
certificates  for shares,  and other  contracts and  documents,  except in cases
where the signing and execution thereof shall be expressly  delegated by law, by
the  Board of  Directors,  or by  these  bylaws  to some  other  officer  of the
Corporation.  In the absence of the Chairman of the Board of Directors or in the
event of the disability or refusal of the Chairman to act, and in the absence of
the Vice Chairman of the Board of Directors or in the event of the disability or
refusal of the Vice Chairman to act, the President  shall have such other powers
as are  vested  in the  Chairman  of the Board of  Directors.  In  general,  the
President  shall perform the duties incident to the office of President and such
other duties as may be prescribed by the Board of Directors from time to time.

     Section 4. Executive Vice  President.  The Board of Directors may designate
an Executive  Vice  President  who shall,  in the absence or  disability  of the
President,  or in case of a vacancy  in that  office,  assume  all duties of the
President.

     Section 5. Vice Presidents.  The Vice  Presidents,  including the Executive
Vice  President  and Vice  Presidents  designated  by the Board of  Directors as
Senior Vice  Presidents  or Group Vice  Presidents,  shall  perform  such of the
duties and exercise  such of the powers of the President as shall be assigned to
them from time to time by the Board of  Directors  or the  President,  and shall
perform such other duties as the Board of Directors or the President  shall from
time to time prescribe.  Any Vice President may sign  certificates for shares of
the Corporation and any deeds, mortgages,  bonds, contracts or other instruments
which the Board of Directors has authorized to be executed, which authorizations
may be either specific or general.  In case of the death,  disability or absence
of the  Chairman of the Board of Directors  (if there be one) and the  President
and the Executive  Vice  President,  the Senior Vice President or the Group Vice
President (or, if there be more than one, the Senior Vice President or the Group
Vice President designated by the Board of Directors) shall perform the duties of
the President,  including interim duties,  and when so acting shall have all the
powers of and be subject to all restrictions upon the President.

     Section 6.  Secretary.  The  Secretary  shall  attend all  meetings  of the
shareholders  and of the Board of  Directors  and shall keep the minutes of such
meetings. The Secretary shall perform like duties for the standing committees of
the Board of Directors  when  required.  Except as  otherwise  provided by these
bylaws or by the Iowa Business  Corporation  Act, the  Secretary  shall give, or
cause to be given,  notice of all meetings of the  shareholders and of the Board
of  Directors,  and shall  perform such other duties as may be prescribed by the
Board of Directors  or the Chairman of the Board of Directors  (if there be one)
or the President.

     The  Secretary  shall  have  custody of the minute  books,  containing  the
minutes of  shareholders'  and  directors'  meetings,  of the stock books of the
Corporation,  and of all corporate records. The Secretary shall have the duty to
see that the books,  reports,  statements,  certificates and all other documents
and reports of the Corporation  required by law are properly prepared,  kept and
filed.  The  Secretary  shall,  in general,  perform all duties  incident to the
office of Secretary.

                                      -11-

<PAGE>

     Section 7. Assistant  Secretaries.  The assistant secretaries shall perform
such of the duties and exercise  such of the powers of the Secretary as shall be
assigned to them from time to time by the Board of  Directors or the Chairman of
the Board of Directors (if there be one) or the President or the Secretary,  and
shall perform such other duties as the Board of Directors or the Chairman of the
Board of Directors  (if there be one) or the  President  shall from time to time
prescribe.

     Section 8.  Treasurer.  The Treasurer shall have the custody of all moneys,
stocks,  bonds and other securities of the Corporation,  and of all other papers
on which moneys are to be received and of all papers which relate to the receipt
or delivery of the stocks,  bonds, notes and other securities of the Corporation
in the possession of the  Treasurer.  The Treasurer is authorized to receive and
receipt  for  stocks,  bonds,  notes  and  other  securities  belonging  to  the
Corporation  or which are received  for its  account,  and to place and keep the
same in safety  deposit  vaults  rented for the  purpose,  or in safes or vaults
belonging to the Corporation. The Treasurer is authorized to collect and receive
all  moneys due the  Corporation  and to receipt  therefor,  and to endorse  all
checks,  drafts,  vouchers or other instruments for the payment of money payable
to the  Corporation  when  necessary  or proper and to  deposit  the same to the
credit of the  Corporation in such  depositaries  as the Treasurer may designate
for the purpose,  and the Treasurer may endorse all commercial  documents for or
on behalf of the  Corporation.  The  Treasurer is  authorized to pay interest on
obligations when due and dividends on stock when duly declared and payable.  The
Treasurer  shall,   when  necessary  or  proper,   disburse  the  funds  of  the
Corporation, taking proper vouchers for such disbursements.  The Treasurer shall
cause to be kept in the office of the  Treasurer  true and full  accounts of all
receipts and  disbursements,  and shall render to the Board of Directors and the
Chairman of the Board of Directors (if there be one) or the President,  whenever
they may require it, an account of all the  transactions as Treasurer and of the
financial  condition of the  Corporation.  The Treasurer shall also perform such
other duties as may be  prescribed  by the Board of Directors or the Chairman of
the Board of Directors (if there be one) or the President.  The Treasurer shall,
in general, perform all duties usually incident to the office of Treasurer.

     Section 9. Assistant  Treasurers.  The assistant  treasurers  shall perform
such of the duties and exercise  such of the powers of the Treasurer as shall be
assigned to them from time to time by the Board of  Directors or the Chairman of
the Board of Directors (if there be one) or the President or the Treasurer,  and
shall perform such other duties as the Board of Directors or the Chairman of the
Board of Directors  (if there be one) or the  President  shall from time to time
prescribe.


                                   ARTICLE V.

                               Stock Certificates.

     Section 1.  Registrars and Transfer  Agents.  The Board of Directors  shall
determine  the form of and provide for the issue,  registration  and transfer of
the stock certificates  representing  stock of the Corporation,  and may appoint
registrars and transfer agents, who may be natural persons or corporations.  The
office of any transfer  agent or registrar may be  maintained  within or without
the State of Iowa.

                                      -12-
<PAGE>

     Section 2.  Signatures.  Any stock  certificates  issued by the Corporation
shall bear the signatures of the Chairman of the Board of Directors (if there be
one),  or the Vice  Chairman of the Board of Directors (if there be one), or the
President or any Vice President and of the Secretary or any Assistant  Secretary
and such officers are hereby  authorized and empowered to sign such certificates
when the issuance  thereof has been duly  authorized  by the Board of Directors;
provided,  however,  that if  certificates  representing  shares of any class or
series of stock issued by the Corporation are  countersigned by manual signature
by a transfer agent,  other than the Corporation or its employee,  or registered
by manual signature by a registrar,  other than the Corporation or its employee,
any other signature on such certificate may be a facsimile, engraved, stamped or
printed.  In case any person who is an officer who has signed or whose facsimile
signature  has been  placed  upon  such  certificate  representing  stock of the
Corporation  shall  cease to be such  officer  of the  Corporation  before  such
certificate is issued,  such  certificate may be issued by the Corporation  with
the same effect as if such person was such officer at the date of its issue.

     Section 3. Transfers. Transfers of shares shall be made on the books of the
Corporation only by the registered owner thereof (or the legal representative of
such owner, upon satisfactory proof of authority  therefor),  or by the attorney
of such  owner  lawfully  constituted  in writing  by  documents  filed with the
Secretary or transfer agent of the  Corporation,  and only upon surrender of the
certificate  to be  transferred,  or  delivery of an order of such owner if such
shares are not  represented  by a certificate,  and payment of applicable  taxes
with  respect  to such  transfer,  unless  otherwise  ordered  by the  Board  of
Directors.

     Section 4. Lost or Destroyed  Certificates.  New certificates may be issued
to  replace  lost,  stolen  or  destroyed  certificates,  upon  such  terms  and
conditions as the Board of Directors may prescribe.

     Section 5. Rights of Registered  Owners.  The Corporation shall be entitled
to recognize the exclusive right of a person registered or shown on its books as
the owner of shares of its stock to receive dividends or any other  distribution
thereon,  or to vote such shares,  and to treat such person as the owner of such
shares for all purposes and the Corporation  shall not be bound to recognize any
equitable  or other claim to or interest in its shares on the part of any person
other than the registered or record owner thereof,  whether or not it shall have
notice thereof.


                                   ARTICLE VI.

                               General Provisions.

     Section 1. Instruments  Affecting Real Estate.  Deeds,  mortgages and other
instruments  affecting  real estate owned by the  Corporation,  the execution of
which has been duly  authorized  by the Board of  Directors,  shall be signed on
behalf of the Corporation by the Chairman of the Board of Directors (if there be
one),  the Vice  Chairman of the Board of  Directors  (if there be one),  or the
President or any Vice President and by the Secretary or any Assistant Secretary.
Leases,  contracts to purchase  and other  instruments  whereby the  Corporation
acquires,  in the ordinary course of business,  an interest in real estate owned
by


                                      -13-
<PAGE>

others may be executed on behalf of the Corporation by the Chairman of the Board
of Directors (if there be one),  the Vice Chairman of the Board of Directors (if
there be one), the President or by any Vice President so authorized.

     Section 2. Other  Instruments.  Bonds, notes and other secured or unsecured
obligations of the Corporation,  when duly authorized by the Board of Directors,
may be executed  on behalf of the  Corporation  by the  Chairman of the Board of
Directors  (if there be one) the Vice  Chairman  of the Board of  Directors  (if
there be one), or the President or any Vice  President,  or by any other officer
or  officers  thereunto  duly  authorized  by the  Board  of  Directors  and the
signature of any such officer may, if the Board of Directors shall so determine,
be a facsimile.  Contracts  and other  instruments  entered into executed in the
ordinary  course of business may be signed on behalf of the  Corporation  by the
Chairman of the Board of Directors  (if there be one),  the Vice Chairman of the
Board of  Directors  (if there be one),  or the  President  or by any officer or
employee of the Corporation thereunto authorized by the Chairman of the Board of
Directors  (if there be one),  the Vice  Chairman of the Board of Directors  (if
there  be one),  or the  President,  without  obtaining  specific  authorization
therefor from the Board of Directors.

     Section 3.  Destruction of Records.  The Chairman of the Board of Directors
(if there be one),  the Vice  Chairman  of the Board of  Directors  (if there be
one), or the President or any Vice President appointed by the President to serve
in place of the President,  the Secretary and the Treasurer  shall  constitute a
committee for the destruction of records and shall meet from time to time at the
call of the  Secretary  who shall be chairman of such  committee.  It shall have
power  to  order  and  cause  the  destruction  of any  corporate  records,  the
preservation  of  which  has  been  found  by it to be no  longer  necessary  or
desirable.

     Section 4. Fiscal  Year.  The fiscal year of the  Corporation  shall be the
calendar year.

     Section 5. Annual Report.  As soon as  practicable  after the close of each
fiscal year, the Board of Directors shall cause an annual report of the business
and affairs of the Corporation to be made to the shareholders.

     Section 6. No Corporate Seal. The Corporation shall have no corporate seal.

     Section 7. Stock in Other  Corporations.  Unless  otherwise  ordered by the
Board of  Directors,  the Chairman of the Board of Directors  (if there be one),
the Vice  Chairman of the Board of Directors (if there be one), or the President
or any Vice President of the Corporation (1) shall have full power and authority
to act and vote, in the name and on behalf of the Corporation, at any meeting of
shareholders of any corporation in which this Corporation may hold stock, and at
any such  meeting  shall  possess and may exercise any and all of the rights and
powers  incident to the  ownership of such stock,  and (2) shall have full power
and authority to execute, in the name and on behalf of the Corporation,  proxies
appointing  any suitable  person or persons to act and to vote at any meeting of
shareholders of any corporation in which the Corporation may hold stock,  and at
any such  meeting  the person or persons so  designated  shall  possess  and may
exercise any and all of the rights and powers  incident to the ownership of such
stock.

                                      -14-
<PAGE>

                                  ARTICLE VII.

                                   Amendments.

     These  bylaws may be  altered,  amended or  repealed  and new bylaws may be
adopted by vote of a majority of the number of  directors  fixed by these bylaws
at any regular or special meeting of the Board of Directors.





                                      -15-
<PAGE>
                      AMENDMENT TO THE RESTATED BYLAWS OF
                           MIDAMERICAN ENERGY COMPANY
            DULY ADOPTED BY THE BOARD OF DIRECTORS ON JULY 24, 1996


     RESOLVED, that, effective July 24, 1996, the Restated Bylaws of MidAmerican
Energy Company are hereby amended by adding the following as a second  paragraph
to Article II, Section 2:

Only such business  shall be conducted at an annual meeting of  shareholders  as
shall have been properly brought before the meeting. For business to be properly
brought before the meeting, it must be: (i) authorized by the Board of Directors
and specified in the notice,  or a  supplemental  notice,  of the meeting,  (ii)
otherwise  brought  before the  meeting by or at the  direction  of the Board of
Directors or the  Chairman of the meeting or (iii)  otherwise  properly  brought
before the meeting by a shareholder.  For business to be properly brought before
the meeting by a  shareholder,  the  shareholder  must have given written notice
thereof,  either by personal delivery or by United States mail,  postage prepaid
to the  Secretary of the  Corporation  (a) not later than 120 days in advance of
such meeting or (b) if less than 120 days' notice of the meeting or prior public
disclosure  of the date of the  meeting  is given or made to  shareholders,  not
later than the close of business on the seventh day  following the date on which
notice of such  meeting is first given to  shareholders.  Each such notice shall
set forth as to each item of business the  shareholder  proposes to bring before
the meeting (1) a brief  description of such item and the reasons for conducting
such  business at the meeting,  (2) the name and address,  as they appear on the
Corporation's records, of the shareholder proposing such business, (3) the class
and number of shares of stock of the Corporation which are beneficially owned by
the shareholder (for purposes of the regulations under Sections 13 and 14 of the
Securities  Exchange Act of 1934,  as amended) and (4) any material  interest of
the  shareholder in such business.  No business shall be conducted at any annual
meeting except in accordance  with the  procedures set forth in this  paragraph.
The Chairman of the meeting at which any  business is proposed by a  shareholder
shall,  if the facts  warrant,  determine  and declare to the meeting  that such
business  was not properly  brought  before the meeting in  accordance  with the
provisions  of this  paragraph  and, in such event,  the  business  not properly
before the meeting shall not be transacted.



                                                                    EXHIBIT 12
                                                                   PAGE 1 OF 3
<TABLE>

                    MIDAMERICAN ENERGY COMPANY (consolidated)

               COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
             AND COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                   PLUS PREFERRED STOCK DIVIDEND REQUIREMENTS
                                 (In Thousands)
                                   (Unaudited)
<CAPTION>

                                                            Twelve Months Ended                       Twelve Months Ended
                                                 ---------------------------------------    ------------------------------------
                                                               June 30, 1996                           December 31, 1995
                                                 ---------------------------------------    ------------------------------------
                                                                    Supplemental (a)                        Supplemental (a)
                                                                 -----------------------                    --------------------
                                                                                   As                                      As
                                                                 Adjustment     Adjusted                  Adjustment    Adjusted
                                                                 ----------     --------                  ----------    --------
<S>                                                 <C>             <C>         <C>            <C>            <C>       <C>
Income from continuing operations ...........       $149,944        $   --      $149,944       $130,406       $   --    $130,406
                                                    --------        ------      --------       --------       -------   --------
Pre-tax (gain) loss of less than
  50% owned persons .........................         14,597            --        14,597         16,482           --     16,482
                                                    --------        ------      --------       --------       -------   --------
Add (Deduct):
Total income taxes ..........................         89,255            --        89,255         67,984           --     67,984
Interest on long-term debt ..................        108,480         3,938       112,418        110,505        4,595    115,100
Other interest charges ......................          9,542            --         9,542          9,449           --      9,449
Interest on leases ..........................            406            --           406          1,088           --      1,088
                                                    --------        ------      --------       --------       ------   --------
                                                     207,683         3,938       211,621        189,026        4,595    193,621
                                                    --------        ------      --------       --------       ------   --------
Earnings available for fixed charges ........        372,224         3,938       376,162        335,914        4,595    340,509
                                                    --------        ------      --------       --------       ------   --------

Fixed charges:
Interest on long-term debt ..................        108,480         3,938       112,418        110,505        4,595    115,100
Other interest charges ......................          9,542            --         9,542          9,449           --      9,449
Interest on leases ..........................            406            --           406          1,088           --      1,088
  Total fixed charges .......................        118,428         3,938       122,366        121,042        4,595    125,637
                                                    --------        ------      --------       --------       ------   --------
Ratio of earnings to fixed charges ..........          3.143            --         3.074          2.775           --      2.710
                                                    =========       ======      ========       ========       ======   ========

Preferred stock dividend requirements .......       $  8,157        $   --      $  8,157       $  8,059       $   --   $  8,059
Ratio of net income before income taxes to
  net income ................................         1.5953            --        1.5953         1.5213           --     1.5213
                                                    --------        ------      --------       --------       ------   -------- 
Preferred stock dividend requirements before
  income tax ................................         13,012            --        13,012         12,260           --     12,260
                                                    --------        ------      --------       --------       ------   --------
Fixed charges plus preferred stock dividend
  requirements ..............................        131,440         3,938       135,378        133,302        4,595    137,897
                                                    --------        ------      --------       --------       ------   --------

Ratio of earnings to fixed charges plus
  preferred stock dividend requirements
  (pre-income tax basis) ....................          2.832            --         2.779          2.520           --      2.469
                                                      ======        ======        ======         ======       ======     ======
</TABLE>

Notes:  (a) Amounts in the  supplemental  columns  are to reflect the  Company's
portion of the net  interest  component  of payments to  Nebraska  Public  Power
District under a long-term purchase agreement for one-half of the plant capacity
from Cooper Nuclear Station.


<PAGE>



                                                                    EXHIBIT 12
                                                                   PAGE 2 OF 3
<TABLE>

                   MIDAMERICAN ENERGY COMPANY (consolidated)

              COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
            AND COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                  PLUS PREFERRED STOCK DIVIDEND REQUIREMENTS
                                (In Thousands)
                                  (Unaudited)
<CAPTION>
                                                           Twelve Months Ended                       Twelve Months Ended
                                                 ---------------------------------------    ------------------------------------
                                                            December 31, 1994                         December 31, 1993
                                                 ---------------------------------------    ------------------------------------
                                                                    Supplemental (a)                        Supplemental (a)
                                                                 -----------------------                    --------------------
                                                                                   As                                      As
                                                                 Adjustment     Adjusted                  Adjustment    Adjusted
                                                                 ----------     --------                  ----------    --------
<S>                                                 <C>             <C>         <C>            <C>            <C>       <C>     
Income from continuing operations ...........       $136,385        $   --      $136,385       $147,705       $   --    $147,705
                                                    --------        ------      --------       --------       -------   --------
Pre-tax (gain) loss of less than 50% owned
  person ....................................           (270)           --          (270)          (597)          --       (597)
                                                    --------        ------      --------       --------       -------   --------
Add (Deduct):
Total income taxes ..........................         62,349            --        62,349         71,409           --     71,409
Interest on long-term debt ..................        105,753         5,428       111,181        111,065        5,678    116,743
Other interest charges ......................          6,446            --         6,446          5,066           --      5,066
Interest on leases ..........................          1,211            --         1,211          1,876           --      1,876
                                                    --------        ------      --------       --------       ------   --------
                                                     175,759         5,428       181,187        189,416        5,678    195,094
                                                    --------        ------      --------       --------       ------   --------
Earnings available for fixed charges ........        311,874         5,428       317,302        336,524        5,678    342,202
                                                    --------        ------      --------       --------       ------   --------

Fixed charges:
Interest on long-term debt ..................        105,753         5,428       111,181        111,065        5,678    116,743
Other interest charges ......................          6,446            --         6,446          5,066           --      5,066
Interest on leases ..........................          1,211            --         1,211          1,876           --      1,876
                                                    --------        ------      --------       --------       ------   --------
Total fixed charges .........................        113,410         5,428       118,838        118,007        5,678    123,685
                                                    --------        ------      --------       --------       ------   --------
Ratio of earnings to fixed charges ..........          2.750            --         2.670          2.852           --      2,767
                                                    ========        ======      ========       ========       ======   ========

Preferred stock dividend requirements .......      $  10,551        $   --      $ 10,551       $  8,367    $      --    $ 8,367
Ratio of net income before income taxes
  to net income .............................         1.4572            --        1.4572         1.4835           --     1.4835
                                                    --------        ------      --------       --------       ------   --------
Preferred stock dividend requirements
  before income tax .........................         15,374            --        15,374         12,412           --     12,412
                                                    --------        ------      --------       --------       ------   --------
Fixed charges plus preferred stock dividend
  requirements ..............................        128,784         5,428       134,212        130,419        5,678    136,097
                                                    --------        ------      --------       --------       ------   --------

Ratio of earnings to fixed charges plus
  preferred stock dividend requirements
  (pre-income tax basis) ....................          2.422            --         2.364          2.580           --      2.514
                                                    ========        ======        ======         ======       ======     ======
</TABLE>

Notes:  (a) Amounts in the  supplemental  columns  are to reflect the  Company's
portion of the net  interest  component  of payments to  Nebraska  Public  Power
District under a long-term purchase agreement for one-half of the plant capacity
from Cooper Nuclear Station.


<PAGE>


<TABLE>

                                                                    EXHIBIT 12
                                                                   PAGE 3 OF 3

                   MIDAMERICAN ENERGY COMPANY (consolidated)

              COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
            AND COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                  PLUS PREFERRED STOCK DIVIDEND REQUIREMENTS
                                (In Thousands)
                                  (Unaudited)
<CAPTION>


                                                           Twelve Months Ended                       Twelve Months Ended
                                                 ---------------------------------------    ------------------------------------
                                                            December 31, 1992                         December 31, 1991
                                                 ---------------------------------------    ------------------------------------
                                                                    Supplemental (a)                        Supplemental (a)
                                                                 -----------------------                    --------------------
                                                                                   As                                      As
                                                                 Adjustment     Adjusted                  Adjustment    Adjusted
                                                                 ----------     --------                  ----------    --------
<S>                                                 <C>             <C>         <C>            <C>            <C>       <C>     
Income from continuing operations ...........       $ 88,085        $   --      $ 88,085       $127,969       $   --    $127,969
                                                    --------        ------      --------       --------       -------   --------
Pre-tax (gain) loss of less than 50%
  owned persons .............................         (1,297)           --        (1,297)          (240)          --       (240)
                                                    --------        ------      --------       --------       -------   --------
Add (Deduct):
Total income taxes ..........................         26,812            --        26,812         59,604           --     59,604
Interest on long-term debt ..................        114,732         7,391       122,123        106,538        5,689    112,227
Other interest charges ......................          5,899            --         5,899         16,380           --     16,380
Interest on leases ..........................          2,386            --         2,386          3,795           --      3,795
                                                    --------        ------      --------       --------       ------   --------
                                                     149,829         7,391       157,220        186,317        5,689    192,006
                                                    --------        ------      --------       --------       ------   --------
  Earnings available for fixed charges ......        236,617         7,391       244,008        314,046        5,689    319,735
                                                    --------        ------      --------       --------       ------   --------

Fixed charges:
Interest on long-term debt ..................        114,732         7,391       122,123        106,538        5,689    112,227
Other interest charges ......................          5,899            --         5,899         16,380           --     16,380
Interest on leases ..........................          2,386            --         2,386          3,795           --      3,795
                                                    --------        ------      --------       --------       ------   --------
  Total fixed charges .......................        123,017         7,391       130,408        126,713        5,689    132,402
                                                    --------        ------      --------       --------       ------   --------

Ratio of earnings to fixed charges ..........          1.923            --         1.871          2.478           --      2.415
                                                    ========        ======      ========       ========       ======   ========

Preferred stock dividend requirements .......       $  8,735        $   --      $  8,735       $  9,708       $    --  $  9,708
Ratio of net income before income taxes
  to net income .............................         1.3044            --        1.3044         1.4658           --     1.4658
                                                    --------        ------      --------       --------       ------   --------
Preferred stock dividend requirements
  before income tax .........................         11,394            --        11,394         14,230           --     14,230
                                                    --------        ------      --------       --------       ------   --------
Fixed charges plus preferred stock
  dividend requirements .....................        134,411         7,391       141,802        140,943        5,689    146,632
                                                    --------        ------      --------       --------       ------   --------
Ratio of earnings to fixed charges plus
  preferred stock dividend requirements
  (pre-income tax basis) ....................          1.760            --         1.721          2.228           --      2.181
                                                    ========        ======      ========       ========       ======   ========
</TABLE>

Notes:  (a) Amounts in the  supplemental  columns  are to reflect the  Company's
portion of the net  interest  component  of payments to  Nebraska  Public  Power
District under a long-term purchase agreement for one-half of the plant capacity
from Cooper Nuclear Station.



<TABLE> <S> <C>



<ARTICLE>                                           UT
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated balance sheet of MidAmerican Energy Company as of June 30,
1996, and the related consolidated statements of income and cash flows for
the six months ended June 30, 1996, and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<MULTIPLIER>1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   JUN-30-1996
<BOOK-VALUE>                                   PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      2,631,505
<OTHER-PROPERTY-AND-INVEST>                    869,172
<TOTAL-CURRENT-ASSETS>                         312,934
<TOTAL-DEFERRED-CHARGES>                       409,911
<OTHER-ASSETS>                                 209,178
<TOTAL-ASSETS>                                 4,432,700
<COMMON>                                       801,439
<CAPITAL-SURPLUS-PAID-IN>                      0
<RETAINED-EARNINGS>                            450,191
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 1,242,588
                          50,000
                                    78,577
<LONG-TERM-DEBT-NET>                           1,405,350
<SHORT-TERM-NOTES>                             0
<LONG-TERM-NOTES-PAYABLE>                      0
<COMMERCIAL-PAPER-OBLIGATIONS>                 164,200
<LONG-TERM-DEBT-CURRENT-PORT>                  64,461
                      0
<CAPITAL-LEASE-OBLIGATIONS>                    0
<LEASES-CURRENT>                               0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 1,427,524
<TOT-CAPITALIZATION-AND-LIAB>                  4,432,700
<GROSS-OPERATING-REVENUE>                      1,004,779
<INCOME-TAX-EXPENSE>                           54,131<F1>
<OTHER-OPERATING-EXPENSES>                     829,381
<TOTAL-OPERATING-EXPENSES>                     829,381
<OPERATING-INCOME-LOSS>                        175,398
<OTHER-INCOME-NET>                             20,302<F2>
<INCOME-BEFORE-INTEREST-EXPEN>                 195,700
<TOTAL-INTEREST-EXPENSE>                       56,866
<NET-INCOME>                                   84,703
                    4,661
<EARNINGS-AVAILABLE-FOR-COMM>                  80,042
<COMMON-STOCK-DIVIDENDS>                       60,440
<TOTAL-INTEREST-ON-BONDS>                      39,768
<CASH-FLOW-OPERATIONS>                         214,476
<EPS-PRIMARY>                                  0.79
<EPS-DILUTED>                                  0.79
<FN>
<F1>Tag 37 includes operating and nonoperating income taxes and is excluded
from operating expenses in Tag 39 and on the Consolidated Statement of Income.
<F2>Tag 41 includes $914,000 of Income from Discontinued Operations, net of
income taxes.
</FN>
        

</TABLE>


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