NiSource
NI
#1115
Rank
$20.95 B
Marketcap
$44.29
Share price
-0.81%
Change (1 day)
19.48%
Change (1 year)
NiSource Inc. is an American utility company, serving approximately 3.5 million natural gas customers and 500,000 electric customers across seven states through its local Columbia Gas and NIPSCO brands.

NiSource - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 10-Q

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

For the Quarterly period ended MARCH 31, 2002

[ ] 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 001-16189


NISOURCE INC.

(Exact Name of Registrant as Specified in its Charter)


Delaware 35-2108964
------------------ ------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

801 East 86th Avenue
Merrillville, Indiana 46410
--------------------- ----------
(Address of principal executive offices) (Zip Code)


Registrant's telephone number, including area code (877) 647-5990


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. [X]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date: Common Stock, $0.01 Par Value:
207,522,305 shares outstanding at March 31, 2002.
NISOURCE INC.
FORM 10-Q QUARTERLY REPORT
FOR THE QUARTER ENDED MARCH 31, 2002

TABLE OF CONTENTS

<TABLE>
<CAPTION>
Page
----
<S> <C> <C>
PART I FINANCIAL INFORMATION

Item 1. Financial Statements

Statements of Consolidated Income ......................... 3

Consolidated Balance Sheets ............................... 4

Statements of Consolidated Cash Flows ..................... 6

Notes to Consolidated Financial Statements ................ 7

Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations ..................... 13

Item 3. Quantitative and Qualitative Disclosures About Market Risk 29

PART II OTHER INFORMATION

Item 1. Legal Proceedings ......................................... 30

Item 2. Changes in Securities and Use of Proceeds ................. 31

Item 3. Defaults Upon Senior Securities ........................... 31

Item 4. Submission of Matters to a Vote of Security Holders ....... 31

Item 5. Other Information ......................................... 31

Item 6. Exhibits and Reports on Form 8-K .......................... 31

Signature .......................................................... 33
</TABLE>



2
PART I

ITEM 1. FINANCIAL STATEMENTS

NISOURCE INC.
STATEMENTS OF CONSOLIDATED INCOME (unaudited)

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions, except per share amounts) 2002 2001
- ---------------------------------------------------------------------------------------------------
<S> <C> <C>
NET REVENUES
Gas distribution $ 1,229.1 $ 2,043.5
Gas transmission and storage 171.7 170.4
Electric 234.4 246.8
Exploration and Production 51.5 48.2
Merchant Operations 474.2 1,225.8
Other products and services 45.5 65.4
- ---------------------------------------------------------------------------------------------------
Gross Revenues 2,206.4 3,800.1
Cost of Sales 1,167.8 2,700.3
- ---------------------------------------------------------------------------------------------------
Total Net Revenues 1,038.6 1,099.8
- ---------------------------------------------------------------------------------------------------

OPERATING EXPENSES
Operation and maintenance 306.3 373.2
Depreciation, amortization and depletion 144.8 166.3
Gain on sale of assets (23.0) --
Other taxes 92.5 97.8
- ---------------------------------------------------------------------------------------------------
Total Operating Expenses 520.6 637.3
- ---------------------------------------------------------------------------------------------------
OPERATING INCOME 518.0 462.5
- ---------------------------------------------------------------------------------------------------

OTHER INCOME (DEDUCTIONS)
Interest expense, net (128.2) (163.2)
Minority interests (5.1) (5.1)
Preferred stock dividends of subsidiaries (1.8) (1.8)
Other, net 3.0 2.5
- ---------------------------------------------------------------------------------------------------
Total Other Income (Deductions) (132.1) (167.6)
- ---------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 385.9 294.9
INCOME TAXES 143.9 117.6
- ---------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS 242.0 177.3
- ---------------------------------------------------------------------------------------------------
Income from Discontinued Operations - net of tax 0.2 0.6
Change in Accounting - net of tax -- 4.0
- ---------------------------------------------------------------------------------------------------
NET INCOME $ 242.2 $ 181.9
===================================================================================================

BASIC EARNINGS PER SHARE ($)
Continuing operations 1.18 0.86
Discontinued operations -- --
Change in accounting -- 0.02
- ---------------------------------------------------------------------------------------------------
BASIC EARNINGS PER SHARE 1.18 0.88
- ---------------------------------------------------------------------------------------------------

DILUTED EARNINGS PER SHARE ($)
Continuing operations 1.16 0.85
Discontinued operations -- --
Change in accounting -- 0.02
- ---------------------------------------------------------------------------------------------------
DILUTED EARNINGS PER SHARE 1.16 0.87
- ---------------------------------------------------------------------------------------------------

BASIC AVERAGE COMMON SHARES OUTSTANDING (MILLIONS) 205.5 205.0
DILUTED AVERAGE COMMON SHARES (MILLIONS) 208.2 209.4
- ---------------------------------------------------------------------------------------------------
</TABLE>


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.



3
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
MARCH 31, December 31,
(in millions) 2002 2001
- ----------------------------------------------------------------------------------------------------
(unaudited)
<S> <C> <C>
ASSETS
PROPERTY, PLANT AND EQUIPMENT
Utility Plant $16,162.9 $16,078.9
Accumulated depreciation and amortization (7,743.3) (7,616.4)
- ----------------------------------------------------------------------------------------------------
Net utility plant 8,419.6 8,462.5
- ----------------------------------------------------------------------------------------------------
Gas and oil producing properties, full cost method
United States cost center 1,014.2 1,011.5
Canadian cost center 14.5 22.3
Accumulated depletion (90.0) (74.6)
- ----------------------------------------------------------------------------------------------------
Net gas and oil producing properties 938.7 959.2
- ----------------------------------------------------------------------------------------------------
Other property, at cost, less accumulated depreciation 108.3 133.0
- ----------------------------------------------------------------------------------------------------
Net Property, Plant and Equipment 9,466.6 9,554.7
- ----------------------------------------------------------------------------------------------------

INVESTMENTS AND OTHER ASSETS
Net assets of discontinued operations 348.3 375.0
Unconsolidated affiliates 112.8 123.9
Assets held for sale -- 15.4
Other investments 57.6 47.8
- ----------------------------------------------------------------------------------------------------
Total Investments 518.7 562.1
- ----------------------------------------------------------------------------------------------------

CURRENT ASSETS
Cash and cash equivalents 69.9 127.9
Accounts receivable (less reserves of $58.4 and $63.4, respectively) 880.0 937.7
Other receivables 15.2 10.1
Gas inventory 79.6 377.7
Underrecovered gas and fuel costs 89.2 129.4
Materials and supplies, at average cost 79.0 73.3
Electric production fuel, at average cost 33.4 29.2
Price risk management assets 144.4 299.2
Exchange gas receivable 140.8 186.8
Prepayments and other 414.3 395.4
- ----------------------------------------------------------------------------------------------------
Total Current Assets 1,945.8 2,566.7
- ----------------------------------------------------------------------------------------------------

OTHER ASSETS
Price risk management assets 74.7 19.1
Regulatory assets 544.5 521.7
Goodwill, less accumulated amortization 3,731.4 3,731.4
Deferred charges and other 389.2 418.4
- ----------------------------------------------------------------------------------------------------
Total Other Assets 4,739.8 4,690.6
- ----------------------------------------------------------------------------------------------------
TOTAL ASSETS $16,670.9 $17,374.1
====================================================================================================
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.



4
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
MARCH 31, December 31,
(in millions) 2002 2001
- -------------------------------------------------------------------------------------------
(unaudited)
<S> <C> <C>
CAPITALIZATION AND LIABILITIES
CAPITALIZATION
Common Stock Equity $ 3,581.3 $ 3,469.4
Preferred Stocks --
Subsidiary Companies
Series without mandatory redemption provisions 83.6 83.6
Series with mandatory redemption provisions 5.0 5.0
Company-obligated mandatorily redeemable preferred securities
of subsidiary trust holding solely Company debentures 345.0 345.0
Long-term debt, excluding amounts due within one year 5,749.3 5,780.8
- -------------------------------------------------------------------------------------------
Total Capitalization 9,764.2 9,683.8
- -------------------------------------------------------------------------------------------

CURRENT LIABILITIES
Current redeemable preferred stock subject to mandatory
redemption 43.0 43.0
Current portion of long-term debt 418.3 398.2
Short term borrowings 1,116.8 1,854.3
Accounts payable 452.6 646.6
Dividends declared on common and preferred stocks 61.9 1.8
Customer deposits 55.7 36.3
Taxes accrued 425.8 339.0
Interest accrued 171.9 79.6
Overrecovered gas and fuel costs 40.1 49.3
Price risk management liabilities 169.7 242.3
Exchange gas payable 223.5 287.2
Current deferred revenue 118.0 89.0
Other accruals 604.7 662.0
- -------------------------------------------------------------------------------------------
Total Current Liabilities 3,902.0 4,728.6
- -------------------------------------------------------------------------------------------

OTHER LIABILITIES AND DEFERRED CREDITS
Price risk management activities 18.1 11.4
Deferred income taxes 1,776.7 1,726.3
Deferred investment tax credits 103.0 105.2
Deferred credits 235.2 231.0
Noncurrent deferred revenue 403.1 435.4
Accrued liability for postretirement benefits 288.1 277.7
Other noncurrent liabilities 180.5 174.7
- -------------------------------------------------------------------------------------------
Total Other 3,004.7 2,961.7
- -------------------------------------------------------------------------------------------
COMMITMENTS AND CONTINGENCIES -- --
- -------------------------------------------------------------------------------------------
TOTAL CAPITALIZATION AND LIABILITIES $16,670.9 $17,374.1
===========================================================================================
</TABLE>

The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.



5
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
STATEMENTS OF CONSOLIDATED CASH FLOWS (unaudited)

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
OPERATING ACTIVITIES
Net income $ 242.2 $ 181.9
Adjustments to reconcile net income to net cash
from continuing operations:
Depreciation, depletion, and amortization 144.8 166.3
Net changes in price risk management activities 27.4 8.8
Deferred income taxes and investment tax credits 17.7 (64.0)
Deferred revenue (3.3) --
Amortization of unearned compensation 5.0 --
Gain on sale of assets (23.0) --
Income from change in accounting -- (4.0)
Income from discontinued operations (0.2) (0.6)
Other, net 0.1 3.0
- --------------------------------------------------------------------------------
410.7 291.4
- --------------------------------------------------------------------------------
Changes in components of working capital, net of
effect from acquisitions of businesses:
Accounts receivable, net 55.0 (318.1)
Inventories 288.1 194.7
Accounts payable (194.0) (375.3)
Taxes accrued 150.0 132.5
(Under) Overrecovered gas and fuel costs 31.0 419.7
Exchange gas receivable/payable (17.8) (5.9)
Other accruals (57.1) (15.3)
Other working capital 134.2 104.9
- --------------------------------------------------------------------------------
Net Cash from Continuing Operations 800.1 428.6
Net Cash from Discontinued Operations -- (16.9)
- --------------------------------------------------------------------------------
Net Cash from Operating Activities 800.1 411.7
- --------------------------------------------------------------------------------
INVESTING ACTIVITIES
Capital expenditures (90.3) (122.1)
Proceeds from disposition of assets 37.9 --
Other investing activities, net -- (11.1)
- --------------------------------------------------------------------------------
Net Investing Activities (52.4) (133.2)
- --------------------------------------------------------------------------------
FINANCING ACTIVITIES
Retirement of long-term debt (8.0) (10.9)
Change in short-term debt (737.5) (294.6)
Issuance of common stock -- 5.1
Dividends paid - common shares (60.2) (59.3)
- --------------------------------------------------------------------------------
Net Financing Activities (805.7) (359.7)
- --------------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents (58.0) (81.2)
Cash and cash equivalents at beginning of year 127.9 193.0
- --------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 69.9 $ 111.8
================================================================================

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid for interest, net of amounts capitalized 28.7 53.1
Cash paid for income taxes -- 5.5
- --------------------------------------------------------------------------------
</TABLE>


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.



6
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF ACCOUNTING PRESENTATION

The accompanying unaudited consolidated financial statements for NiSource Inc.
(NiSource) reflect all normal recurring adjustments that are necessary, in the
opinion of management, to present fairly the results of operations in accordance
with accounting principles generally accepted in the United States.

The accompanying financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in NiSource's
Annual Report on Form 10-K for the fiscal year ended December 31, 2001. Income
for interim periods may not be indicative of results for the calendar year due
to weather variations and other factors. Certain reclassifications have been
made to the 2001 financial statements to conform to the 2002 presentation. The
2001 results have been adjusted to reflect the change to successful efforts
accounting in NiSource's Exploration and Production segment.

2. DILUTED AVERAGE COMMON SHARES COMPUTATION

Basic earnings per share (EPS) is computed by dividing income available to
common stockholders by the weighted-average number of common shares outstanding
for the period. The weighted average shares outstanding for diluted EPS are
impacted by the incremental effect of the various long-term incentive
compensation plans and the forward equity contracts associated with the Stock
Appreciation Income Linked Securities(SM) (SAILS(SM)) and Corporate Premium
Income Equity Securities.

The numerator in calculating both basic and diluted EPS for each year is
reported net income. The computation of diluted average common shares follows:

<TABLE>
<CAPTION>
Three Months Ended March 31, (in thousands) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
Denominator
Basic average common shares outstanding 205,536 205,040
Dilutive potential common shares 2,701 4,402
- --------------------------------------------------------------------------------
Diluted Average Common Shares 208,237 209,442
- --------------------------------------------------------------------------------
</TABLE>

3. RESTRUCTURING ACTIVITIES

During 2000, NiSource developed and began the implementation of a plan to
restructure its operations. The restructuring plan included a severance program,
a transition plan to implement operational efficiencies throughout NiSource's
operations and a voluntary early retirement program. During 2001, the
restructuring initiative was continued with the addition of a plan to
restructure the operations within NiSource's Gas Distribution and Electric
Operations segments. Additionally, in December 2001 NiSource announced its plan
to indefinitely shut down the Dean H. Mitchell Generating Station located in
Gary, Indiana.

For all of the plans, a total of approximately 1,400 management, professional,
administrative and technical positions will be eliminated. As of March 31, 2002,
approximately 800 employees had been terminated. At March 31, 2002 and December
31, 2001, the consolidated balance sheets reflected liabilities of $53.6 million
and $58.3 million related to the restructuring plans, respectively.

4. ASSETS HELD FOR SALE AND DISCONTINUED OPERATIONS

On April 30, 2002, NiSource sold the assets of the Indianapolis Water Company
(IWC) and other assets of IWC Resources Corporation (IWCR) and its subsidiaries
to the City of Indianapolis for $540 million, which included $157.5 million in
IWC debt and the redemption of $2.5 million of IWC preferred stock. NiSource
also sold its interest in White River Environmental Partnership (WREP), which


7
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

was an IWC investment, to the other partners for $8 million. The sales price of
WREP approximated book value. The divestiture of IWCR was required as part of
the order by the SEC approving the November 2000 acquisition of Columbia Energy
Group (Columbia). At March 31, 2002 and December 31, 2001, the water utilities'
operations were reported as discontinued operations.

Results from discontinued operations of the water utilities are provided in the
following table:

<TABLE>
<CAPTION>
Three Months Ended March 31, ($ in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
REVENUES FROM DISCONTINUED OPERATIONS 22.9 24.8
- --------------------------------------------------------------------------------

Income from discontinued operations 0.5 1.8
Income taxes 0.3 1.2
- --------------------------------------------------------------------------------
NET INCOME FROM DISCONTINUED OPERATIONS 0.2 0.6
- --------------------------------------------------------------------------------
</TABLE>

On January 28, 2002, NiSource sold all of the issued and outstanding capital
stock of SM&P Utility Resources, Inc. (SM&P), a wholly owned subsidiary of
NiSource to The Laclede Group, Inc. for $37.9 million. SM&P operates an
underground locating and marking service in ten midwestern states. In the first
quarter of 2002, NiSource recognized an after-tax gain of $11.9 million related
to the sale. The net assets of SM&P were reported as assets held for sale on the
consolidated balance sheets at December 31, 2001.

The net assets of assets held for sale and the discontinued operations
were as follows:

<TABLE>
<CAPTION>
MARCH 31, December 31,
(in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
NET ASSETS OF ASSETS HELD FOR SALE AND
DISCONTINUED OPERATIONS
Accounts receivable, net $ 19.5 $ 48.4
Property, plant and equipment, net 695.5 706.0
Other assets 52.9 98.9
Current liabilities (96.1) (146.6)
Debt (78.7) (78.7)
Other liabilities (244.8) (237.6)
- --------------------------------------------------------------------------------
NET ASSETS OF ASSETS HELD FOR SALE AND
DISCONTINUED OPERATIONS $ 348.3 $ 390.4
- --------------------------------------------------------------------------------
</TABLE>

5. RISK MANAGEMENT ACTIVITIES

NiSource uses commodity-based derivative financial instruments to manage certain
risks inherent in its business. NiSource accounts for its derivatives under
Statement of Financial Accounting Standards No. 133 (SFAS No. 133), "Accounting
for Derivative Instruments and Hedging Activities" and accounts for its trading
derivatives that do not qualify as derivatives accounted for under SFAS No. 133
pursuant to Emerging Issues Task Force Issue No. 98-10, "Accounting for
Contracts Involved in Energy Trading and Risk Management Activities."


8
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

SFAS NO. 133. The activity for the first quarter of 2002 with respect to cash
flow hedges included the following:

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions, net of tax) 2002
- --------------------------------------------------------------------------------
<S> <C>
Net unrealized gains on derivatives qualifying as cash flow hedges
at the beginning of the period $ 50.1

Unrealized hedging gains arising during the period on derivatives
qualifying as cash flow hedges 10.6

Reclassification adjustment for net gain included in net income (23.8)
- --------------------------------------------------------------------------------
NET UNREALIZED GAINS ON DERIVATIVES QUALIFYING AS CASH FLOW HEDGES
AT THE END OF THE PERIOD $ 36.9
- --------------------------------------------------------------------------------
</TABLE>

Unrealized gains and losses on NiSource's cash flow and fair value hedges were
recorded as price risk management assets and liabilities along with unrealized
gains and losses on NiSource's trading portfolio. The accompanying Consolidated
Balance Sheets reflected price risk management assets related to unrealized
gains and losses on hedges of $64.5 million and $66.0 million at March 31, 2002
and December 31, 2001, respectively, of which $9.2 million and $65.9 million
were included in "Current Assets" and $55.3 million and $0.1 million were
included in "Other Assets." Price risk management liabilities related to
unrealized gains and losses on hedges were $14.2 million and $10.3 million at
March 31, 2002 and December 31, 2001, respectively, all of which was included in
"Current Liabilities."

During the first quarter of 2002, a net loss of approximately $0.7 million, net
of tax, was recognized in earnings due to time value and there were no
components of the derivatives' fair values excluded in the assessment of hedge
effectiveness. Also during the first quarter, NiSource reclassified $2.4
million, net of tax, related to its cash flow hedges of natural gas production,
from other comprehensive income to earnings due to the probability that certain
forecasted transactions would not occur. It is anticipated that during the next
twelve months the expiration and settlement of cash flow hedge contracts will
result in net loss recognition of amounts currently classified in other
comprehensive income of approximately $1.7 million, net of tax.

9
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

TRADING ACTIVITIES. NiSource's trading operations include the activities of its
power trading business and gas trading business associated with TPC. NiSource
employs a value-at-risk (VaR) model to assess the market risk of its energy
trading portfolios. NiSource estimates the one-day VaR across all trading
groups, which utilize derivatives using either Monte Carlo simulation or
variance/covariance, at a 95% confidence level. Based on the results of the VaR
analysis, the daily market exposure for power trading on an average, high and
low basis was $0.5 million, $0.8 million and $0.2 million and $0.8 million, $3.7
million and effectively zero during the first quarter of 2002 and 2001,
respectively. The daily VaR for the gas trading portfolio on an average, high
and low basis was $0.2 million, $0.6 million and $0.1 million and $2.1 million,
$4.7 million and $0.8 million during the first quarter of 2002 and 2001,
respectively.

The fair market value of NiSource power trading assets and liabilities were
$60.2 million and $64.5 million, respectively, at March 31, 2002 and $60.3
million and $59.4 million, respectively, at December 31, 2001. The fair market
value of NiSource gas trading assets and liabilities were $94.4 million and
$109.1 million, respectively, at March 31, 2002. The fair market value of
NiSource gas trading assets and liabilities were $192.0 million and $184.0
million, respectively, at December 31, 2001.

NiSource has recorded power trading revenues and cost of sales of $230.2 million
and $228.4 million, respectively, for the quarter ended March 31, 2002. NiSource
has recorded power trading revenues and cost of sales of $108.6 million and
$108.8 million, respectively, for the quarter ended March 31, 2001. NiSource has
recorded gas trading revenues and cost of sales of $241.7 million and $259.0
million, respectively, for the quarter ended March 31, 2002. NiSource has
recorded gas trading revenues and cost of sales of $1,144.4 million and $1,155.3
million, respectively, for the quarter ended March 31, 2001.

Unrealized gains and losses on NiSource's trading portfolio are recorded as
price risk management assets and liabilities along with unrealized gains and
losses on NiSource's hedges. The accompanying Consolidated Balance Sheets
reflected price risk management assets related to unrealized gains and losses on
trading activities of $154.6 million and $252.3 million at March 31, 2002 and
December 31, 2001, respectively, of which $135.2 million and $233.3 million were
included in "Current Assets" and $19.4 million and $19.1 million were included
in "Other Assets." Price risk management liabilities related to unrealized gains
and losses on trading activities (including net option premiums) were $173.6
million and $243.4 million, of which $155.5 million and $232.0 million were
included in "Current Liabilities" and $18.1 million and $11.4 million were
included in "Other Liabilities and Deferred Credits" at March 31, 2002 and
December 31, 2001, respectively.

6. RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

SFAS NOS. 141 AND 142 - BUSINESS COMBINATIONS AND GOODWILL AND OTHER INTANGIBLE
ASSETS. In July 2001, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 141, "Business
Combinations," and SFAS No. 142, "Goodwill and Other Intangible Assets." The key
requirements of the two interrelated Statements include mandatory use of the
purchase method of accounting for business combinations, discontinuance of
goodwill amortization, a revised framework for testing for goodwill impairment
at a "reporting unit" level, and new criteria for the identification and
potential amortization of other intangible assets. Other changes to existing
accounting standards involve the amount of goodwill to be used in determining
the gain or loss on the disposal of assets and a requirement to test goodwill
for impairment at least annually.



10
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NiSource adopted the provisions of the Business Combinations Statement on July
1, 2001. The adoption of the Goodwill and Other Intangible Assets Statement on
January 1, 2002 resulted in an increase in operating income for the first
quarter of 2002 in the amount of $22.6 million reflecting the effects of
discontinuing the amortization of goodwill. Net income for the first quarter of
2001 would have been $204.5 million, or $0.99 per basic share, had NiSource
discontinued the amortization of goodwill effective January 1, 2001. NiSource
amortized approximately $93.1 million of goodwill during the entire year of
2001.

Pursuant to the requirements of the Goodwill and Other Intangible Assets
Statement, NiSource has aggregated the subsidiaries related to the acquisition
of Columbia Energy Group into two distinct reporting units within the Gas
Distribution and Transmission and Storage segments for the purpose of testing
goodwill for impairment. At March 31, 2002, goodwill net of accumulated
amortization was $1,724.5 million and $2,006.9 million for the Gas Distribution
segment and Transmission and Storage segment, respectively. Although NiSource
has not completed its analysis of the initial benchmark impairment test required
to be completed by June 30, 2002, preliminary results indicate that no
impairment will be recorded.

7. BUSINESS SEGMENT INFORMATION

NiSource's operations are divided into six primary business segments. The Gas
Distribution segment provides natural gas service and transportation for
residential, commercial and industrial customers in Ohio, Pennsylvania,
Virginia, Kentucky, Maryland, Indiana, Massachusetts, Maine and New Hampshire.
The Electric Operations segment provides electric service in 21 counties in the
northern part of Indiana. The Gas Transmission and Storage segment offers gas
transportation and storage services for local distribution companies, marketers
and industrial and commercial customers located in northeastern, mid-Atlantic,
midwestern and southern states and the District of Columbia. The Exploration and
Production segment explores for, develops, produces and markets gas and oil in
the United States and in Canada. The Merchant Operations segment provides
energy-related services including gas marketing, electric wheeling, bulk power,
power trading and asset management services to local distribution companies
(LDC), wholesale, commercial and industrial customers, and participates in the
development of non-rate regulated power projects. The Other segment participates
in real estate, telecommunications and other businesses.






11
ITEM 1. FINANCIAL STATEMENTS (continued)

NISOURCE INC.

The following tables provide information about the business segments. NiSource
uses operating income as its primary measurement for each of the reported
segments and makes decisions regarding finance, dividends and taxes at the
corporate level on a consolidated basis. Segment revenues include intersegment
sales to affiliated subsidiaries, which are eliminated in consolidation.
Affiliated sales are recognized on the basis of prevailing market, regulated
prices or at levels provided for under contractual agreements. Operating income
is derived from revenues and expenses directly associated with each segment.

<TABLE>
<CAPTION>
Three Months Ended March 31,(in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
REVENUES
GAS DISTRIBUTION
Unaffiliated $1,208.8 $2,050.7
Intersegment 11.1 13.4
- --------------------------------------------------------------------------------
Total 1,219.9 2,064.1
- --------------------------------------------------------------------------------
GAS TRANSMISSION AND STORAGE
Unaffiliated 174.6 223.2
Intersegment 84.6 70.6
- --------------------------------------------------------------------------------
Total 259.2 293.8
- --------------------------------------------------------------------------------
ELECTRIC OPERATIONS
Unaffiliated 234.2 246.4
Intersegment 4.6 0.9
- --------------------------------------------------------------------------------
Total 238.8 247.3
- --------------------------------------------------------------------------------
EXPLORATION AND PRODUCTION
Unaffiliated 58.2 53.2
Intersegment 15.4 1.8
- --------------------------------------------------------------------------------
Total 73.6 55.0
- --------------------------------------------------------------------------------
MERCHANT OPERATIONS
Unaffiliated 501.6 1,218.8
Intersegment 57.0 65.1
- --------------------------------------------------------------------------------
Total 558.6 1,283.9
- --------------------------------------------------------------------------------
OTHER
Unaffiliated 17.2 36.5
Intersegment 1.0 0.5
- --------------------------------------------------------------------------------
Total 18.2 37.0
- --------------------------------------------------------------------------------
Adjustments and eliminations (161.9) (181.0)
- --------------------------------------------------------------------------------
CONSOLIDATED REVENUES $2,206.4 $3,800.1
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
OPERATING INCOME (LOSS)
Gas Distribution $ 249.6 $ 288.1
Gas Transmission and Storage 126.8 124.2
Electric 65.6 73.7
Exploration and Production 32.7 9.6
Merchant Operations 14.1 1.5
Other 5.2 (29.2)
Corporate 24.0 (5.4)
- --------------------------------------------------------------------------------
CONSOLIDATED OPERATING INCOME $ 518.0 $ 462.5
- --------------------------------------------------------------------------------
</TABLE>



12
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

NISOURCE INC.

CONSOLIDATED RESULTS

The Management's Discussion and Analysis, including statements regarding market
risk sensitive instruments, contains "forward-looking statements," within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. Investors and
prospective investors should understand that many factors govern whether any
forward-looking statement contained herein will be or can be realized. Any one
of those factors could cause actual results to differ materially from those
projected. These forward-looking statements include, but are not limited to,
statements concerning NiSource's plans, proposed dispositions, objectives,
expected performance, expenditures and recovery of expenditures through rates,
stated on either a consolidated or segment basis, and any and all underlying
assumptions and other statements that are other than statements of historical
fact. From time to time, NiSource may publish or otherwise make available
forward-looking statements of this nature. All such subsequent forward-looking
statements, whether written or oral and whether made by or on behalf of
NiSource, are also expressly qualified by these cautionary statements. All
forward-looking statements are based on assumptions that management believes to
be reasonable; however, there can be no assurance that actual results will not
differ materially. Realization of NiSource's objectives and expected performance
is subject to a wide range of risks and can be adversely affected by, among
other things, increased competition in deregulated energy markets, weather,
fluctuations in supply and demand for energy commodities, successful
consummation of proposed acquisitions and dispositions, growth opportunities for
NiSource's regulated and nonregulated businesses, dealings with third parties
over whom NiSource has no control, actual operating experience of acquired
assets, NiSource's ability to integrate acquired operations into its operations,
the regulatory process, regulatory and legislative changes, changes in general
economic, capital and commodity market conditions, and counter-party credit
risk, many of which risks are beyond the control of NiSource. In addition, the
relative contributions to profitability by each segment, and the assumptions
underlying the forward-looking statements relating thereto, may change over
time.

The following Management's Discussion and Analysis should be read in conjunction
with NiSource's Annual Report on Form 10-K for the fiscal year ended December
31, 2001 (Form 10-K).

FIRST QUARTER RESULTS

Net Income

NiSource reported net income of $242.2 million, or $1.18 per share, for the
three months ended March 31, 2002, an increase of $60.3 million, or 30 cents per
share, over the first three months in 2001. Operating income was $518.0 million,
up $55.5 million from the same period in 2001. The 2001 results have been
adjusted to reflect the change to successful efforts accounting in the company's
Exploration and Production segment. All per share amounts are basic earnings per
share.

Net Revenues

Total consolidated net revenues (gross revenues less cost of sales) for the
three months ended March 31, 2002, were $1,038.6 million, a $61.2 million
decrease over the same period last year. The decrease is primarily attributable
to 14% warmer weather and decreased demand due to the economic downturn which
reduced revenues from industrial customers for first quarter 2002 compared to
the same period last year. Partially offsetting this decrease were increased
revenues in the Exploration and Production segment reflecting the benefits of
favorable hedge positions for production in the 2002 period.

Expenses

Operating expenses for the first quarter of 2002 were $520.6 million, a decrease
of $116.7 million from the 2001 period. The decrease was mainly due to lower
operation and maintenance expenses of $66.9 million, the $19.2 million gain on
the sale of NiSource's utility line-locating business, and lower depreciation
and amortization expenses of $21.5 million mainly resulting from discontinuing
the amortization of goodwill. Operation and maintenance expenses were lower due
to decreased labor costs, lower amounts for uncollectible customer receivables
and insurance recoveries for environmental remediation costs. In addition, the
earlier period was impacted by a $15.5 million settlement of a lawsuit related
to Market Hub Partners, L.P.



13
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.

Other Income (Deductions)

Interest expense was $128.2 million for the quarter, a decrease of $35.0 million
compared to the first quarter of 2001. The decrease is due to a reduction of
$745.5 million of short- and long-term debt and lower short-term interest rates
in 2002. Other, net for the first quarter of 2002 increased income by $3.0
million, essentially the same as the prior year.

Income Taxes

Income tax expense for the first quarter of 2002 was $143.9 million, an increase
of $26.3 million compared to the 2001 period, due to higher pretax income.

Discontinued Operations

Discontinued operations posted a gain of $0.2 million for the first quarter of
2002, compared to a gain of $0.6 million in the first quarter of 2001.

LIQUIDITY AND CAPITAL RESOURCES

Generally, cash flow from operations has provided sufficient liquidity to meet
current operating requirements. A significant portion of NiSource's operations,
most notably in the gas and electric distribution businesses, are subject to
seasonal fluctuations in cash flow. During the heating season, which is
primarily from November through March, cash receipts from gas sales and
transportation services typically exceed cash requirements. In the summer
months, cash receipts from electric sales normally exceed requirements. Also,
during the summer months, cash on hand, together with external short-term and
long-term financing, is used in operations to purchase gas to place in storage
for heating season deliveries; perform necessary maintenance of facilities; make
capital improvements in plant; and expand service into new areas.

Net cash from operations for the first quarter of 2002 was $800.1 million. Cash
generated from working capital was $389.4 million principally driven by the
reduction of accounts receivable and inventories, partially offset by a
reduction in current liabilities. Net cash from operations was used to reduce
borrowings during the first quarter 2002 from December 31, 2001 by $745.5
million. NiSource intends to continue the improvement to liquidity through
proceeds from the sale of the Indianapolis Water Company and the issuance of
additional long-term notes and equity subsequent to the resolution of its
pending rate investigation with the Indiana Utility Regulatory Commission.

Credit Facilities

During April 2002, NiSource obtained a new $500 million 364-day credit agreement
with a syndicate of banks led by Barclays Capital. This new facility replaced an
expiring $1.25 billion 364-day credit facility and complements the company's
existing $1.25 billion three-year facility that expires on March 23, 2004. The
reduction in the amount of the 364-day credit facility reflects the reduction in
the company's short-term borrowing needs due to the sale of the assets of
Indianapolis Water Company and SM&P and operating cash flows.

As of March 31, 2002 and December 31, 2001, $116.8 million and $1,004.3 million
of commercial paper was outstanding, respectively. The weighted average interest
rate on commercial paper outstanding as of March 31, 2002 and December 31, 2001
was 3.016% and 3.14%, respectively. In addition, NiSource had outstanding credit
facility advances under its 3-year facility of $1.0 billion at March 31, 2002 at
a weighted average interest rate of 2.641%, and credit facility advances (notes
payable) of $850.0 million at December 31, 2001, at a weighted average interest
rate of 2.575%. As of March 31, 2002 and December 31, 2001, NiSource had $67.0
million and $51.7 million of standby letters of credit outstanding,
respectively. As of March 31, 2002, $603.1 million of credit was available under
the credit facilities.

Credit Ratings

On December 6, 2001 Fitch Ratings downgraded the long-term debt ratings of
NiSource Inc and its subsidiaries. Fitch cited weak consolidated credit coverage
ratios and higher than projected debt levels at NiSource, resulting in a credit
profile which was more consistent with a "BBB" rating category, rather than the
previous "BBB+" rating. At the same time, Fitch also assigned a "Stable" ratings
outlook for NiSource and its subsidiaries. On February 5, 2002, Fitch reaffirmed
the credit ratings of NiSource Inc. and its subsidiaries, but revised NiSource's
ratings outlook from "Stable" to "Negative". In January 2002, Standard and
Poor's affirmed NiSource's BBB credit rating and its


14
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.

A2 commercial paper rating with a negative outlook.

On December 7, 2001, Moody's Investors Service put under review for possible
downgrade the short-term and long-term debt ratings of NiSource Inc. and its
subsidiaries. Moody's stated rationale for their negative ratings watch action
was NiSource's higher than expected overall leverage level and concerns about
the effect that the weakening local economy might have on NiSource's operating
results. Immediately following the Moody's ratings watch action, NiSource's
ability to rollover maturities within the A2/P2 commercial paper market was
significantly constrained. As a result, NiSource utilized its revolving credit
facility to fund a number of commercial paper maturities occurring subsequent to
the Moody's ratings watch action. At March 31, 2002, $1.0 billion of commercial
paper maturities had been refinanced through NiSource's revolving credit
facility. On February 1, 2002, Moody's downgraded the senior unsecured long-term
debt ratings of NiSource and NiSource Finance to Baa3 and the commercial paper
rating of NiSource Finance to P3 with a negative outlook. In addition, Moody's
downgraded the long-term debt ratings of all other rated subsidiaries to Baa2 to
align the ratings of the subsidiaries and bring them closer to the parent's
ratings going forward. As a split-rated A2/P3 commercial paper issuer, NiSource
has had its access to the commercial paper market significantly constrained and
has met its liquidity needs going forward by using its revolving credit facility
and is expected to refinance a portion of its short-term borrowing requirements
in the fixed-income capital markets.

Columbia of Ohio is a party to an agreement to sell, without recourse,
substantially all of its trade receivables to Columbia Accounts Receivable
Corporation (CARC), a wholly owned subsidiary of Columbia. CARC, in turn, is
party to an agreement in which it sells a percentage ownership interest in a
defined pool of the accounts receivable to a commercial paper conduit. Under
these agreements, CARC may not sell any new affiliate receivables to the conduit
if Columbia's debt rating falls below BBB or Baa2 at Standard and Poor's and
Moody's, respectively. In addition, if Columbia's debt rating falls below
investment grade, the agreements terminate and CARC may not sell any new
affiliate receivables to the conduit.

Northern Indiana may sell up to $100 million of certain of its accounts
receivable to Citibank under a sales agreement, without recourse, which expires
May 2003. Northern Indiana has sold $100 million under this agreement. Under
this agreement, Northern Indiana may not sell any new receivables to Citibank
if Northern Indiana's debt rating falls below BBB- or Baa3 at Standard and
Poor's and Moody's Investor Service, respectively.

MARKET RISK SENSITIVE INSTRUMENTS AND POSITIONS

Through its various business activities, NiSource is exposed to risk including
non-trading and trading risks. The non-trading risks to which NiSource is
exposed include interest rate risk, commodity price risk and credit risk of its
subsidiaries. The risk resulting from trading activities consists primarily of
commodity price and credit risks. NiSource's risk management policy permits the
use of certain financial instruments to manage its market risk, including
futures, forwards, options and swaps.

Risk management at NiSource is defined as the process by which the organization
ensures that the risks to which it is exposed are the risks to which it desires
to be exposed to achieve its primary business objectives. NiSource employs
various analytic techniques to measure and monitor its market and credit risks,
including value-at-risk (VaR) and instrument sensitivity to market factors. VaR
represents the potential loss or gain for an instrument or portfolio from
adverse changes in market factors, for a specified time period and at a
specified confidence level.

Non-Trading Risks

Commodity price risk resulting from non-trading activities at NiSource's
rate-regulated subsidiaries is limited, since current regulations allow recovery
of prudently incurred purchased power, fuel and gas costs through the
rate-making process. As the utility industry undergoes deregulation, these
operations may be providing services without


15
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.

the benefit of the traditional rate-making process and will be more exposed to
commodity price risk. NiSource enters into certain sales contracts with
customers based upon a fixed sales price and varying volumes, which are
ultimately dependent upon the customer's supply requirements. NiSource utilizes
derivative financial instruments to reduce the commodity price risk based on
modeling techniques to anticipate these future supply requirements.

NiSource's exploration and production segment is also exposed to market risk due
primarily to fluctuations in commodity prices. In order to help minimize this
risk, NiSource has adopted a policy that requires commodity-hedging activities
to help ensure stable cash flow, favorable prices and margins.

NiSource is exposed to interest rate risk as a result of changes in interest
rates on borrowings under revolving credit agreements and lines of credit, which
have interest rates that are indexed to short-term market interest rates, and
refinancing risk in the commercial paper markets. At March 31, 2002 and December
31, 2001, the combined borrowings outstanding under these facilities totaled
$1,116.8 million and $1,854.3 million, respectively. Based upon average
borrowings under these agreements during the first quarter of 2002 and the
entire year of 2001, an increase in short-term interest rates of 100 basis
points (1%) would have increased interest expense by $3.7 million and $19.4
million for the three months ended March 31, 2002 and twelve months ended
December 31, 2001, respectively. NiSource is also exposed to interest rate risk
under a synthetic lease agreement related to its Primary Energy subsidiary. A
portion of the synthetic lease payment floats with a referenced interest rate,
thus exposing Primary Energy to interest rate risks. Primary Energy engages in
interest rate swaps to fix the floating payment and designates these instruments
as cash flow hedges. The swaps are entered into to effectively hedge the cash
flow risk of the anticipated lease payments.

Due to the nature of the industry, credit risk is a factor in many of NiSource's
business activities. In sales and trading activities, credit risk arises because
of the possibility that counterparty will not be able or willing to fulfill its
obligations on a transaction on or before settlement date. In derivative
activities, credit risk arises when counter-parties to derivative contracts,
such as interest rate swaps, are obligated to pay NiSource the positive fair
value or receivable resulting from the execution of contract terms. Exposure to
credit risk is measured in terms of both current and potential exposure. Current
credit exposure is generally measured by the notional or principal value of
financial instruments and direct credit substitutes, such as commitments and
standby letters of credit and guarantees. Current credit exposure includes the
positive fair value of derivative instruments. Because many of NiSource's
exposures vary with changes in market prices, NiSource also estimates the
potential credit exposure over the remaining term of transactions through
statistical analyses of market prices. In determining exposure, NiSource
considers collateral and master netting agreements, which are used to reduce
individual counterparty credit risk.

Trading Risks

The transactions associated with NiSource's energy trading operations give rise
to various risks, including market risks resulting from the potential loss from
adverse changes in the market prices of natural gas or electricity. The gas and
power trading operations market and trade over-the-counter contracts for the
purchase and sale of natural gas and electricity and also trade natural gas
products on the NYMEX. The gas marketing and trading activities consists of both
physical and trading activities. The power trading activities generally do not
result in the physical delivery of electricity. Some contracts within the
trading portfolio may require settlement by physical delivery, but are net
settled in accordance with industry standards.

NiSource employs a VaR model to assess the market risk of its energy trading
portfolios. Market risk refers to the risk that a change in the level of one or
more market prices, rates, indices, volatilities, correlations or other market
factors, such as liquidity, will result in losses for a specified position or
portfolio. NiSource estimates the one-day VaR across all trading groups that
utilize derivatives using either Monte Carlo simulation or variance/covariance
at a 95% confidence level. Based on the results of the VaR analysis, the daily
market exposure for power trading on an average, high and low basis was $0.5
million, $0.8 million and $0.2 million, at March 31, 2002. The daily VaR for the
gas trading portfolio on an average, high and low basis was $0.2 million, $0.6
million and $0.1 million at March 31, 2002, respectively.



16
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.

Trading Contracts

A summary of the activity affecting the change in fair value of NiSource's
trading contracts during the first quarter of 2002 is as follows:

<TABLE>
<C> <S>
(in millions) 2002
- --------------------------------------------------------------------------------
<C> <S>
Fair value of contracts outstanding at the beginning of the period $ 8.9
Contracts realized or otherwise settled during the period (including
net option premiums received) (31.1)
Fair value of new contracts entered into during the period 3.2
Other changes in fair values during the period 0.1
- --------------------------------------------------------------------------------
Fair value of contracts outstanding at the end of the period $(18.9)*
- --------------------------------------------------------------------------------
</TABLE>
* The fair value of contracts outstanding at March 31, 2002 does not include
the fair value of natural gas in storage of $31.4 million.


The fair values of the contracts related to NiSource's trading operations, the
sources of the valuations of the contracts at March 31, 2002 and the years in
which they mature are:

<TABLE>
<CAPTION>
(in millions) 2002 2003 2004 2005 2006 After
- --------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Prices actively quoted $ (3.4) $ (6.3) $ (0.5) $ -- $ -- $ --
Prices from other external sources (7.6) 2.7 0.7 0.1 0.2 --
Prices based on models/other method (3.8) (1.0) -- -- -- --
- --------------------------------------------------------------------------------------------
Total fair values $(14.8) $ (4.6) $ 0.2 $ 0.1 $ 0.2 $ --
- --------------------------------------------------------------------------------------------
</TABLE>

Contracts reported within the caption "Prices actively quoted" include futures
and options traded on the NYMEX. The caption "Prices from other external
sources" generally includes contracts traded on commodity exchanges and
over-the-counter contracts whose value is based on published indices or other
publicly available pricing information. Contracts shown within "Prices based on
models/other method" are valued using a Black-Scholes option-pricing model.

Refer to "Risk Management Activities" in Note 5 of Notes to the Consolidated
Financial Statements for further discussion of NiSource's risk management.

OTHER INFORMATION

Competition

The regulatory environment applicable to NiSource's subsidiaries continues to
undergo fundamental changes. These changes have previously had, and will
continue to have an impact on NiSource's operations, structure and
profitability. At the same time, competition within the energy industry will
create opportunities to compete for new customers and revenues. Management has
taken steps to become more competitive and profitable in this changing
environment. These initiatives include partnering on energy projects with major
industrial customers, providing its customers with increased choice for new
products and services, acquiring companies that increase NiSource's scale of
operations and establishing subsidiaries that develop new energy-related
products for residential, commercial and industrial customers, including the
development of distributed generation technologies.

Insurance Renewal

Since the September 11, 2001 terrorist attacks, NiSource has noted evidence of
substantial rate increases and additional coverage restrictions in the energy
insurance market. The Company expects the cost of its insurance and related
deductibles to be higher than they were previously, when much of its insurance
is renewed in July 2002.

Presentation of Segment Information

NiSource's operations are divided into six primary business segments; Gas
Distribution, Transmission and Storage, Electric, Exploration and Production,
Merchant Operations, and Other.



17
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
GAS DISTRIBUTION OPERATIONS

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
NET REVENUES
Sales Revenues $ 1,071.0 $ 1,912.2
Less: Cost of gas sold 719.1 1,486.7
- --------------------------------------------------------------------------------
Net Sales Revenues 351.9 425.5
Transportation Revenues 148.9 151.9
- --------------------------------------------------------------------------------
Net Revenues 500.8 577.4
- --------------------------------------------------------------------------------
OPERATING EXPENSES
Operation and maintenance 141.0 166.0
Depreciation and amortization 54.7 64.5
Other taxes 55.5 58.8
- --------------------------------------------------------------------------------
Total Operating Expenses 251.2 289.3
- --------------------------------------------------------------------------------
Operating Income $ 249.6 $ 288.1
================================================================================

REVENUES ($ IN MILLIONS)
Residential 682.4 1,231.8
Commercial 226.8 478.4
Industrial 29.5 66.6
Transportation 148.9 151.9
Other 132.3 135.4
- --------------------------------------------------------------------------------
Total 1,219.9 2,064.1
- --------------------------------------------------------------------------------

SALES AND TRANSPORTATION (MDth)
Residential sales 97.0 114.7
Commercial sales 34.0 45.6
Industrial sales 4.8 6.1
Transportation 163.8 165.5
Other 27.2 10.2
- --------------------------------------------------------------------------------
Total 326.8 342.1
- --------------------------------------------------------------------------------

HEATING DEGREE DAYS 2,271 2,628
NORMAL HEATING DEGREE DAYS 2,743 2,749
% COLDER (WARMER) THAN NORMAL (17)% (4)%

CUSTOMERS
Residential 2,323,245 2,370,612
Commercial 213,407 214,070
Industrial 5,797 10,792
Transportation 713,796 643,045
Other 18 19
- --------------------------------------------------------------------------------
Total 3,256,263 3,238,538
- --------------------------------------------------------------------------------
</TABLE>


18
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
GAS DISTRIBUTION OPERATIONS (CONTINUED)

NiSource's natural gas distribution operations (Gas Distribution) serve
approximately 3.2 million customers in nine states. Through its wholly owned
subsidiary, Columbia, NiSource owns five local distribution companies (LDCs)
that provide natural gas to approximately 2.1 million residential, commercial
and industrial customers in Ohio, Pennsylvania, Virginia, Kentucky and Maryland.
NiSource also distributes natural gas to more than 765,000 customers in northern
Indiana through three subsidiaries: Northern Indiana Public Service Company
(Northern Indiana), Kokomo Gas and Fuel Company and Northern Indiana Fuel and
Light Company, Inc. Additionally, NiSource's subsidiary, Bay State Gas Company,
and its subsidiary Northern Utilities, Inc., distribute natural gas to
approximately 327,000 customers in Massachusetts, Maine, and New Hampshire.

Regulatory Matters

On November 20, 2001, the Public Utilities Commission of Ohio (PUCO) issued
final rules to implement the provisions of choice legislation enacted by the
Ohio General Assembly on March 27, 2001. The new rules establish the process for
PUCO certification and regulation of competitive retail natural gas suppliers,
establish minimum service standards for competitive natural gas suppliers, and
specify the procedures for establishment of governmental aggregation programs,
in which consumers have the right to "opt-out" of the program. The new rules are
expected to become effective in mid-2002. The PUCO has completed its rehearing
on the rules. The new rules must now be approved by a Joint Committee on Agency
Rule Review of the Ohio Legislature.

As part of the Kentucky Public Service Commission order approving the
acquisition of Columbia, Columbia of Kentucky is required to file a rate case
that includes an estimate of net merger savings and a mechanism to reflect
merger savings on customers' bills. On May 1, 2002, Columbia Gas of Kentucky
filed a general rate case, requesting an increase in revenue of approximately
$2.5 million or 4% of annual operating revenues including the net merger
savings.

Weather

Weather in Gas Distribution's markets was on average 17% warmer than normal and
14% warmer than the first quarter of 2001.

Throughput

Total volumes sold and transported of 326.8 million dekatherms (MDth) for the
first quarter of 2002 decreased 15.3 MDth from the same period last year
primarily due to warmer weather.

Net Revenues

Net revenues for the three months ended March 31, 2002 were $500.8 million, down
$76.6 million over the same period in 2001. The warmer weather contributed $34.2
million to the decline net of weather insurance recoveries. The remaining net
revenue decline reflected reduced recovery of revenue-based taxes offset by
corresponding reductions in expense, reduced non-traditional sales and incentive
program net revenues and lower throughput reflecting the economic slowdown.

Operating Income

For the first quarter of 2002, gas distribution reported operating income of
$249.6 million, a $38.5 million decline from the same period in 2001. The
decline in net revenues was partially offset by lower operating expenses of
$38.1 million, which reflect lower revenue-based tax and uncollectibles expense,
discontinuation of goodwill amortization of $10.4 million and insurance recovery
of environmental expenses.


19
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
TRANSMISSION AND STORAGE OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
OPERATING REVENUES
Transportation Revenues $ 210.9 $ 232.7
Storage revenues 45.3 44.6
Other revenues 3.0 16.5
- --------------------------------------------------------------------------------
Total Operating Revenues 259.2 293.8
Less: Cost of gas sold 11.7 35.1
- --------------------------------------------------------------------------------
Net Revenues 247.5 258.7
- --------------------------------------------------------------------------------
OPERATING EXPENSES
Operation and maintenance 79.3 79.4
Depreciation and amortization 27.4 40.0
Other taxes 14.0 15.1
- --------------------------------------------------------------------------------
Total Operating Expenses 120.7 134.5
- --------------------------------------------------------------------------------
Operating Income $ 126.8 $ 124.2
================================================================================

THROUGHPUT (MDTH)
Columbia Transmission
Market Area 377.0 384.9
Columbia Gulf
Mainline 138.4 166.1
Short-haul 40.4 38.8
Intrasegment eliminations (123.3) (161.5)
Columbia Pipeline Deep Water 0.2 0.9
Crossroads Gas Pipeline 8.1 10.8
Granite State Pipeline 11.7 13.1
- --------------------------------------------------------------------------------
Total 452.5 453.1
- --------------------------------------------------------------------------------
</TABLE>

NiSource's gas transmission and storage segment consists of the operations of
Columbia Gas Transmission Corporation (Columbia Transmission), Columbia Gulf
Transmission Company (Columbia Gulf), Columbia Pipeline Corporation, Crossroads
Pipeline Company (Crossroads) and Granite State Transmission System (Granite).
In total NiSource owns a pipeline network of approximately 16,130 miles
extending from offshore in the Gulf of Mexico to Lake Erie, New York and the
eastern seaboard. Together they serve customers in seventeen northeastern,
mid-Atlantic, midwestern and southern states, as well as the District of
Columbia. In addition, the NiSource gas transmission and storage segment
operates one of the nation's largest underground natural gas storage systems.

Lost and Unaccounted For Gas

On March 28, 2002, the FERC issued an order affirming its earlier holdings
rejecting challenges to Columbia Transmission's ability to recover certain lost
and unaccounted-for gas in its annual Retainage Adjustment Mechanism filing.
FERC directed Columbia Transmission to file additional information requested by
interveners in the 2001 proceeding. As directed by the FERC, Columbia
Transmission provided this information in the new annual filing made on
March 1, 2002. Columbia Transmission expects that the FERC will uphold its
previous rulings regarding this matter.

Long-Term Notes Receivable

In 1999, Columbia Transmission sold certain gathering facilities to a third
party purchaser for approximately $22 million. The two parties executed a
promissory note, which provides for payment of the purchase price to Columbia
Transmission over a five-year period. The remaining balance, including interest,
is approximately $17 million. The


20
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
TRANSMISSION AND STORAGE OPERATIONS (CONTINUED)

counterparty is currently behind schedule in making payments under the note.
Discussions regarding the timing of payments are ongoing and management is
evaluating the recoverability of the note, which is secured by the facilities
conveyed to the purchaser. While management is unable, at this time, to estimate
the impact on the financial statements, any such impact is not expected to be
material.

Throughput

Columbia Transmission's throughput consists of transportation and storage
services for local distribution companies and other customers within its market
area, which covers portions of northeastern, mid-Atlantic, mid-western, and
southern states and the District of Columbia. Throughput for Columbia Gulf
reflects mainline transportation services from Rayne, Louisiana to Leach,
Kentucky and short-haul transportation services from the Gulf of Mexico to
Rayne, Louisiana. Crossroads serves customers in northern Indiana and Granite
provides service in New Hampshire.

Throughput for the Transmission and Storage segment totaled 452.5 MDth for the
first quarter of 2002, a decrease of 0.6 MDth from the comparable period in
2001. The decrease is primarily due to warmer weather offset by an increase in
customer deliveries due to lower gas prices than the same period last year.

Net Revenues

Net revenues were $247.5 million for the first quarter of 2002, a decrease of
$11.2 million. The prior period contained a gain on the sale of base gas
of $11.4 million.

Operating Income

First quarter 2002 operating income of $126.8 million increased $2.6 million
from 2001. The discontinuance of goodwill amortization increased operating
income $12.2 million; however, prior period income was higher as a result of
the $11.4 million gain from the sale of base gas.




21
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
ELECTRIC OPERATIONS

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
NET REVENUES
Sales revenues $ 238.8 $ 247.3
Less: Cost of sales 64.6 66.4
- --------------------------------------------------------------------------------
Net Revenues 174.2 180.9
- --------------------------------------------------------------------------------
OPERATING EXPENSES
Operation and maintenance 53.1 51.9
Depreciation and amortization 42.2 41.5
Other taxes 13.3 13.8
- --------------------------------------------------------------------------------
Total Operating Expenses 108.6 107.2
- --------------------------------------------------------------------------------
Operating Income $ 65.6 $ 73.7
================================================================================

REVENUES ($ IN MILLIONS)
Residential 68.9 68.8
Commercial 69.0 68.0
Industrial 91.0 105.0
Other electric service 9.9 5.5
- --------------------------------------------------------------------------------
Total 238.8 247.3
- --------------------------------------------------------------------------------

SALES (GIGAWATT HOURS)
Residential 702.4 697.7
Commercial 831.7 815.4
Industrial 2,025.8 2,323.0
Other electric service 36.8 39.4
- --------------------------------------------------------------------------------
Total 3,596.7 3,875.5
- --------------------------------------------------------------------------------

ELECTRIC CUSTOMERS
Residential 381,737 379,898
Commercial 47,486 46,670
Industrial 2,622 2,660
Other electric service 802 805
- --------------------------------------------------------------------------------
Total 432,647 430,033
- --------------------------------------------------------------------------------
</TABLE>

NiSource generates and distributes electricity to approximately 433,000
customers in 21 counties in the northern part of Indiana. NiSource owns
and operates four coal-fired electric generating stations with a net capability
of 3,179 megawatts (mw), four gas-fired combustion turbine-generating units with
a net capability of 203 mw and two hydroelectric generating plants with a net
capability of 10 mw. These facilities provide for a total system net capability
of 3,392 mw. The shutdown of the Dean Mitchell Generating Station (Mitchell
Station) announced in December 2001 was completed in the first quarter of 2002.
The net capability of the Mitchell Station was 502 mw. As of March 31, 2002,
excluding the Mitchell Station, these facilities provide for a total system net
capability of 2,890 mw. NiSource is interconnected with five neighboring
electric utilities.

Market Conditions

The regulatory frameworks applicable to Electric Operations continue to work
through fundamental changes as noted below. These changes will continue to have
an impact on NiSource's Electric Operation's structure and profitability. At the
same time, competition within the industry will create opportunities to compete
for new customers and revenues. Management has taken steps to become more
competitive and profitable in this changing environment, including shutting down
an inefficient generating plant, converting some of its generating units to
allow use of lower cost, low sulfur coal and improving the transmission
interconnections with neighboring electric utilities

22
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
ELECTRIC OPERATIONS (CONTINUED)

The overall weakening of the U.S. economy is reflected in the 297.2
gigawatt-hour (gwh) decline in sales to the industrial customer class in the
first quarter of 2002 versus the comparable 2001 period. In particular, the
steel and steel related industries have been adversely impacted by recent events
and market conditions, with three major customers (LTV Corp., Bethlehem Steel
Corp. and National Steel Corp.) declaring bankruptcy. Overall deliveries to the
steel industry were down 229.8 gwh in the first quarter of 2002 versus the same
period in 2001. Slightly offsetting these decreases were deliveries to
residential and commercial customers which were 21.0 gwh higher in the 2002
period.

Regulatory Matters

In 1999, the Federal Energy Regulatory Commission (FERC) issued Order 2000
addressing the formation and operation of Regional Transmission Organizations
(RTOs). On February 28, 2001, Northern Indiana joined the Alliance RTO. On
December 18, 2001, the IURC issued an order denying Northern Indiana's request
to transfer functional control of its transmission facilities to the Alliance
RTO. On December 20, 2001, the FERC reversed prior orders that had preliminarily
approved the Alliance RTO and concluded that the Alliance RTO failed to meet
Order 2000's scope and configuration requirements. FERC ordered the Alliance RTO
companies, including Northern Indiana, to pursue membership in the Midwest
Independent System Operator (MISO). The Alliance RTO is actively negotiating to
become a part of the MISO. On April 24, 2002 FERC issued an Order giving
guidance regarding the rate design and delegation of functions applicable to the
Alliance companies, including efforts to join a RTO as an Independent
Transmission Company. In addition the Alliance companies must make a filing by
May 27, 2002 detailing which RTO they plan to join and whether such
participation will be collective or individual. Northern Indiana has expended
approximately $7.2 million related to joining the Alliance RTO. NiSource
believes that the amounts spent will be recoverable.

During the course of a regularly scheduled review, referred to as a Level 1
review, the staff of the IURC made a preliminary determination, based on
unadjusted historical financial information filed by Northern Indiana, that
Northern Indiana was earning returns that were in excess of its last rate order
and generally established standards. Despite efforts to explain to the IURC
staff several adjustments that needed to be made to the filed information to
make such an analysis meaningful, the staff recommended that a formal
investigation be performed. During 2001, Northern Indiana and several other
parties filed testimony, participated in hearings and submitted proposed forms
of the order and comments on these proposed orders. Northern Indiana's testimony
indicated that if rates are to be changed, they should be increased.

Environmental Matters

The U.S. Environmental Protection Agency (EPA) issued final rules revising the
National Ambient Air Quality Standards for ozone and particulate matter in July
1997. On May 14, 1999, the United States Court of Appeals for the D.C. Circuit
remanded the new rules for both ozone and particulate matters to the EPA. The
Court of Appeals decision was appealed to the Supreme Court, which heard oral
arguments on November 7, 2000. The Supreme Court rendered a complex ruling on
February 27, 2001 that required several issues to be resolved by the D.C.
Circuit Court before final rulemaking could occur. On March 26, 2002, the D.C.
Circuit Court largely upheld the ambient air standards as proposed.
Consequently, final rules specifying a compliance level and controls necessary
for compliance will now be developed by EPA which will likely change air
emissions compliance requirements. Resulting rules could require additional
reductions in sulfur dioxide, particulate matter and nitrogen oxides emissions
from coal-fired boilers (including Northern Indiana's electric generating
stations). Final implementation methods will be set by the EPA as well as state
regulatory authorities. NiSource believes that the costs relating to compliance
with any new limits may be substantial but are dependent upon the ultimate
control program agreed to by the targeted states and the EPA and are currently
not reasonably estimable. NiSource will continue to closely monitor developments
in this area, however, the exact nature of the impact of the new standards on
its operations will not be known for some time.


23
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
ELECTRIC OPERATIONS (CONTINUED)

Sales

Electric sales for the first quarter of 2002 were 3,596.7 million kilowatt-hours
(kwh), a decrease of 278.8 million kwh compared to the 2001 period, reflecting a
decrease in industrial demand primarily due to the economic downturn.

Net Revenues

In the first quarter of 2002, electric net revenues of $174.2 million decreased
by $6.7 million from the 2001 period reflecting the reduced industrial sales.

Operating Income

Operating income for the first quarter of 2002 was $65.6 million, a decrease of
$8.1 million from the same period in 2001. The decrease was caused by the
decline in revenues and slightly higher operation and maintenance expenses.









24
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
EXPLORATION AND PRODUCTION OPERATIONS

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
OPERATING REVENUES
Gas revenues $ 66.0 $ 47.3
Gathering revenues 2.4 2.5
Other revenues 4.9 4.0
- --------------------------------------------------------------------------------
Total Operating Revenues 73.3 53.8
- --------------------------------------------------------------------------------
Operating Expenses
Operation and maintenance 21.6 23.3
Depreciation and depletion 15.6 15.3
Other taxes 3.4 5.6
- --------------------------------------------------------------------------------
Total Operating Expenses 40.6 44.2
- --------------------------------------------------------------------------------
Operating Income $ 32.7 $ 9.6
================================================================================

AVERAGE PRICE OF GAS PRODUCTION ($ PER Mcf)
U.S. 5.02 3.33
Canada 2.67 8.46

GAS PRODUCTION (Bcf)
U.S. 13.2 14.5
Canada -- --
- --------------------------------------------------------------------------------
Total 13.2 14.5
- --------------------------------------------------------------------------------

OIL AND LIQUIDS PRODUCTION STATISTICS
Production (000 Bbls)
U.S. 52.0 59.0
Canada 4.0 2.0
- --------------------------------------------------------------------------------
Total 56.0 61.0
================================================================================

Average Price ($ per Bbl)
U.S. 12.90 25.88
Canada 21.08 31.13
- --------------------------------------------------------------------------------
</TABLE>

NiSource's exploration and production subsidiary, Columbia Energy Resources,
Inc. (Columbia Resources), is one of the largest independent natural gas and oil
producers in the Appalachian Basin and also has production operations in Canada.
Columbia Resources produced 13.2 Bcf equivalents (Bcfe) of natural gas and oil
in the first quarter of 2002, has financial interests in over 8,000 wells, and
has net proven gas and oil reserve holdings of 1.1 trillion cubic feet
equivalent at March 31, 2002.

Forward Sale of Natural Gas

Columbia Resources has forward gas sales agreements with Mahonia II Limited
(Mahonia). Under the agreements, Columbia Resources has the remaining obligation
to deliver 143.2 Bcf of natural gas to Mahonia through February 2006.

Volumes

For the quarter, Columbia Resources gas production totaled 13.2 Bcf, down 9%
from the 14.5 Bcf produced in the same period in 2001. Production from current
operations is consistent with the prior period; however, a gas balancing
adjustment was recorded in the 2002 period.




25
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
EXPLORATION AND PRODUCTION OPERATIONS (CONTINUED)

Net Revenues

Net revenues for the first quarter of 2002 were $73.3 million, an improvement of
$19.5 million from the same period last year. The improvement related primarily
to the increase in gas prices, reflecting the benefits of high-value hedge
positions for production in the 2002 period.

Operating Income

Operating income for the first quarter of 2002 was $32.7 million, a $23.1
million increase over the same period in 2001, which resulted primarily from the
increase in revenues. Also contributing to the increase in operating income were
lower operating expenses, which decreased by $3.6 million in the current
quarter, compared to the 2001 period, primarily as a result of reduced severance
and property taxes.










26
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
MERCHANT OPERATIONS (CONTINUED)

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
NET REVENUES
Gas $ 295.1 $ 1,144.4
Electric 246.1 123.2
Other 17.4 16.3
- --------------------------------------------------------------------------------
Total Revenues 558.6 1,283.9
Less: Cost of products purchased 524.9 1,265.9
- --------------------------------------------------------------------------------
Net Revenues 33.7 18.0
- --------------------------------------------------------------------------------
OPERATING EXPENSES
Operation and maintenance 17.6 15.1
Depreciation and amortization 0.7 0.6
Other taxes 1.3 0.8
- --------------------------------------------------------------------------------
Total Operating Expenses 19.6 16.5
- --------------------------------------------------------------------------------
Operating Income $ 14.1 $ 1.5
================================================================================

VOLUMES
Gas sales (MDth) 175.3 163.2
Electric sales (Gigawatt Hours) 10,196.3 2,569.7
- --------------------------------------------------------------------------------
</TABLE>

NiSource provides non-regulated merchant energy through its wholly owned
subsidiaries EnergyUSA, Inc., Primary Energy and Northern Indiana. Energy USA,
Inc., through its subsidiary EnergyUSA-TPC Corp. (TPC), provides energy related
asset management and asset portfolio replacement opportunities for LDCs and fuel
requirement services for electric utilities, independent power producers and
cogeneration facilities. TPC also provides natural gas sales and management
services to industrial and commercial customers, engages in natural gas
marketing activities and provides gas supply. Primary Energy develops, builds,
owns, operates and manages industrial based energy projects. The focus of the
company is to develop on-site, industrial-based energy solutions for large
complexes having multiple energy flows, such as electricity, steam, by-product
fuels or heated water. Northern Indiana currently provides non-regulated
electric wheeling and bulk power sales.

Primary Energy

Primary Energy is currently involved in six projects that are concerned with the
generation of electricity, steam or thermal energy on the sites of industrial
customers. Five projects generate energy from process streams or fuel provided
by the industrial customers. The energy is then delivered to the industrial
customers under long-term contracts providing for tolling fees, sublease
payments, unit sale payments or processing fees. One project, Whiting Clean
Energy, will obtain natural gas to produce electricity for sale in the wholesale
markets and steam for industrial use. In addition, a subsidiary of Primary
Energy is a 50% partner in a partnership which operates a coal pulverization
facility. Generally, the facilities are owned by unaffiliated special purpose
entities whose assets and liabilities are not included in NiSource's
consolidated financial statements.

Primary Energy's Whiting Clean Energy project at BP's Whiting, Indiana refinery
has incurred delays primarily associated with remediating damage that occurred
during commissioning in September 2001. The delays have also resulted in an
increase in estimated project costs and the need for approximately $20 million
of additional funding. While the financing process is expected to be completed
in the second quarter, if the lessor is unsuccessful in securing the additional
financing, the cost of the facility and related debt will be reflected in
NiSource's consolidated financial statements. Primary Energy has asserted a
claim against the construction contractor relating to the delay.

The project has begun producing electricity and since March 31, 2002 has been
under lease to Primary Energy. NiSource projects that the facility will operate
at a loss based on the current market view of forward pricing in the gas and
electric markets. For 2002, the after-tax loss is projected to be approximately
$16.0 million. Based on these current projections, if, as discussed above, the
facility is consolidated by NiSource, it is likely that a significant impairment
would be recorded pursuant to SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." The profitability of the project in future
periods will be dependent on, among other things, prevailing prices in the
energy markets and regional load dispatch patterns. The total amount of the
Whiting project is approximately $320 million.


27
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
MERCHANT OPERATIONS (CONTINUED)

Primary Energy's Ironside project at LTV Steel Company's (LTV) East Chicago,
Indiana mill has been negatively impacted by LTV's bankruptcy filing in December
2000 and LTV's December 2001 decision to idle the steel mill. The Ironside
facility cannot currently be operated on an economic basis if the mill is not
operating. On April 12, 2002, LTV completed the sale of the mill to
International Steel Group. International Steel Group has announced its
intentions to begin operating the mill's blast furnace by the third quarter of
2002. LTV has filed a notice of its rejection of the ground and facility leases
with Ironside in its bankruptcy proceedings. Ironside has filed an objection to
the notice. NiSource is currently involved in negotiations with International
Steel Group regarding an agreement to assume or amend and restate the agreements
with LTV. The delays resulting from the bankruptcy have resulted in an increase
in estimated project costs and the need for approximately $2 million of
additional financing. Primary Energy expects that the additional financing will
be completed in the second quarter. The total cost of the Ironside project is
approximately $66.0 million.

The lease at Primary Energy's North Lake project is due to expire in June 2002.
The project's primary lender is expected to agree to extend the term of the
lease and related financing through December 2002. If the Lessee purchases the
project at the end of the extended lease period, the payment will be funded by
NiSource. However, the strategy at this time is to pursue refinancing.

On March 6, 2002, National Steel Corp. (National) filed for bankruptcy
protection. National receives electricity, steam and hot water from Primary
Energy's Portside project. Currently, National is evaluating its options for its
agreements related to the Portside project. National has paid most post-petition
fees due to date. Pre-petition tolling and other fees not paid total $0.7
million. The unamortized funding for the Portside project is $62.6 million.

ACCOUNTING ISSUES. Most of the Primary Energy projects are structured as
synthetic leases where the lessors are special purpose entities and Primary
Energy subsidiaries act as the lessees. NiSource does not consolidate the assets
or related debt associated with the facilities in its consolidated financial
statements. The aggregate unamortized funding for all the projects at March 31,
2002 was $647.8 million.

The Financial Accounting Standards Board (FASB) is currently considering issuing
an Interpretation of Statement of Financial Accounting Standards (SFAS) No. 94,
"Consolidation of All Majority-Owned Subsidiaries" that will address issues
related to identifying and accounting for special purpose entities. In its
deliberations the FASB has discussed requiring that the primary beneficiary of a
special purpose entity consolidate the entity unless the entity has sufficient
independent economic substance, a third party has made a substantive equity
investment in an amount greater than ten percent of the entity's capitalization
and a third party has the substantive risks of ownership of the entity and bears
the first dollar of any of the entity's losses. The FASB may not allow for
grandfathering of special purpose entities already in existence at the time the
interpretation becomes effective. The FASB expects to issue the Interpretation
in final form in the third quarter of 2002 with an effective date beginning
January 1, 2003 for calendar year-end companies. If the FASB issues the
Interpretation, as presently contemplated, the special purpose entities which
own the facilities associated with the Primary Energy projects, in their present
form, would be consolidated by NiSource. However, Primary Energy is reviewing
several options, including but not limited to restructuring the portfolio of
projects so as to conform to the new rules.

Net Revenues

Net revenues of $33.7 million for the first quarter of 2002 increased $15.7
million from the comparable 2001 period. The increase in net revenues primarily
reflected the effect of East Coast basis trading losses that occurred in the
2001 period.

Operating Income

Merchant Operations had operating income of $14.1 million for the first quarter
of 2002, an increase of $12.6 million from the same period last year. The
increase is primarily due to East Coast basis trading losses that occurred in
the 2001 period.


28
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (continued)

NISOURCE INC.
OTHER

<TABLE>
<CAPTION>
Three Months Ended March 31, (in millions) 2002 2001
- --------------------------------------------------------------------------------
<S> <C> <C>
NET REVENUES
Products and services revenue $ 18.2 $ 37.0
Less: Cost of products purchased 15.5 28.7
- --------------------------------------------------------------------------------
Net Revenues 2.7 8.3
- --------------------------------------------------------------------------------
OPERATING EXPENSES
Operation and maintenance (1.2) 34.2
Depreciation and amortization 1.5 2.1
Gain on sale of assets (3.5) --
Other taxes 0.7 1.2
- --------------------------------------------------------------------------------
Total Operating Expenses (2.5) 37.5
- --------------------------------------------------------------------------------
Operating Income (Loss) $ 5.2 $ (29.2)
- --------------------------------------------------------------------------------
</TABLE>

NiSource has invested in a number of ventures focused on distributed generation
technologies including fuel cells and micro turbines. NiSource has also built a
dark-fiber optics telecommunications network primarily along its pipeline
rights-of-way between New York and Washington D.C. NiSource is pursuing
strategic alternatives for its telecommunications network, has recently sold its
pipeline construction business and sold SM&P, its line locating and marking
business on January 28, 2002.

Net Revenues

Net revenues of $2.7 million for the first quarter of 2002 decreased by $5.6
million from the first quarter of 2001. This decrease was due to the sale of
SM&P.

Operating Income (Loss)

Other reported operating income of $5.2 million versus an operating loss of
$29.2 million in the first quarter of 2001, reflecting the $15.5 million 2001
litigation settlement of Market Hub Partners, L.P. and lower operation and
maintenance expenses in the 2002 period. Also contributing to this increase was
the $9.1 million reversal from the Columbia Energy Services reserve for
uncollectible retail accounts due to shutting down its operations.


ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

For a discussion regarding quantitative and qualitative disclosures about market
risk see Management's Discussion and Analysis of Financial Condition and Results
of Operations under "Market Risk Sensitive Instruments and Positions."







29
PART II

ITEM 1. LEGAL PROCEEDINGS

NISOURCE INC.

1. UNITED STATES OF AMERICA ex rel. JACK J. GRYNBERG v. COLUMBIA GAS
TRANSMISSION CORP., et al. The plaintiff filed a complaint under the False
Claims Act, on behalf of the United States of America, against
approximately seventy pipelines. The plaintiff claimed that the defendants
had submitted false royalty reports to the government (or caused others to
do so) by mismeasuring the volume and heating content of natural gas
produced on Federal land and Indian lands. Plaintiff's original complaint
was dismissed without prejudice for misjoinder of parties and for failing
to plead fraud with specificity. In 1997, the plaintiff then filed over
sixty-five new False Claims Act complaints against over 330 defendants in
numerous Federal courts. One of those complaints was filed in the Federal
District Court for the Eastern District of Louisiana against Columbia and
twelve affiliated entities. Plaintiff's second complaint repeats the
mismeasurement claims previously made and adds valuation claims alleging
that the defendants have undervalued natural gas for royalty purposes in
various ways, including by making sales to affiliated entities at
artificially low prices. Most of the Grynberg cases were transferred to
Federal court in Wyoming in 1999. In December 1999, the Columbia defendants
filed a motion to dismiss plaintiff's second complaint primarily based on a
failure to plead fraud with specificity. In May 2001, the Court denied the
Columbia defendants' motion to dismiss. The Columbia defendants joined
together with numerous other defendants and filed a motion requesting the
district court to amend its order to include a certification so that the
defendants could request permission from the United States Court of Appeals
for the Tenth Circuit to appeal a controlling question of law. That motion
was denied on July 2, 2001.

2. QUINQUE OPERATING CO. et al v. GAS PIPELINES, et al. Plaintiff filed an
amended complaint in Stevens County, Kansas state court on September 23,
1999, against over 200 natural gas measurers, mostly natural gas pipelines,
including Columbia and fourteen affiliated entities. The allegations in
Quinque are similar to those made in Grynberg; however, Quinque broadens
the claims to cover all oil and gas leases (other than the Federal and
Indian leases that are the subject of Grynberg). Quinque asserts a breach
of contract claim, negligent or intentional misrepresentation, civil
conspiracy, common carrier liability, conversion, violation of a variety of
Kansas statutes and other common law causes of action. Quinque purports to
be a nationwide class action filed on behalf of all similarly situated gas
producers, royalty owners, overriding royalty owners, working interest
owners and certain state taxing authorities. The defendants had previously
removed the case to Federal court. On January 12, 2001, the Federal court
remanded the case to state court. In June 2001, the plaintiff voluntarily
dismissed nine of the thirteen Columbia entities. Discovery relating to
personal jurisdiction has begun. On September 12, 2001 the four remaining
Columbia defendants along with other defendants filed a joint motion to
dismiss the amended complaint. That motion is currently pending before the
court.

3. VIVIAN K. KERSHAW et al. v. COLUMBIA NATURAL RESOURCES, INC., et al. In
February 2000, plaintiff filed a complaint in New York state court against
Columbia, Columbia Natural Resources, Inc. (Columbia Natural Resources) and
Columbia Transmission. The complaint alleges that Kershaw owns an interest
in an oil and gas lease in New York and that the defendants have underpaid
royalties on those leases by, among other things, failing to base royalties
on the price at which natural gas is sold to the end user and by improperly
deducting post-production costs. The complaint also seeks class action
status on behalf of all royalty owners in oil and gas leases operated by
Columbia Natural Resources. Plaintiff seeks the alleged royalty
underpayments and punitive damages. Columbia Natural Resources and Columbia
Transmission removed the case to Federal court in March 2000. The Federal
court has now remanded Kershaw back to New York state court. The Columbia
defendants' motion to dismiss was partially granted and partially denied by
the New York state court judge on September 24, 2001. On December 3, 2001,
the defendants filed an answer to the plaintiffs' complaint.

4. ANTHONY GONZALEZ, et al. v. NATIONAL PROPANE CORPORATION, et al. On
December 11, 1997, plaintiffs Anthony Gonzalez, Helen Pieczynski, as
Special Administrator of the Estate of Edmund Pieczynski, deceased, Michael
Brown and Stephen Pieczynski filed a multiple-count complaint for personal
injuries in the Circuit Court of Cook County, Illinois against National
Propane Corporation and the Estate of Edmund Pieczynski sounding in strict
tort liability and negligence. National Propane Corporation was acquired by
Columbia in 1999, and this litigation was retained by Columbia when
Columbia Propane was sold in 2001. Plaintiff's complaint arises from an
explosion and fire, which occurred in a Wisconsin vacation cottage in 1997.
National Propane, L.P. filed a third-party complaint for contribution
against Natural Gas Odorizing and Phillips Petroleum Company. Written
discovery has been completed and the parties are conducting oral discovery
of the fact witnesses. The case has a scheduled trial date of October 17,
2002.


30
ITEM 1. LEGAL PROCEEDINGS (continued)

NISOURCE INC.

5. COLUMBIA GAS TRANSMISSION CORP. v. CONSOLIDATION COAL CO., et al. On
December 21, 1999, Columbia Transmission filed a complaint in Federal court
in Pittsburgh, Pennsylvania against Consolidation Coal Co. and McElroy Coal
Co. (collectively, Consol), seeking declaratory and permanent injunctive
relief enjoining Consol from pursuing its current plan to conduct longwall
mining through Columbia Transmission's Victory Storage Field (Victory) in
northern West Virginia. The complaint was served on April 10, 2000. In
October 2001, the parties reached an agreement in principle to settle this
matter and the related case described below.

6. MCELROY COAL COMPANY v. COLUMBIA GAS TRANSMISSION CORPORATION On February
12, 2001, McElroy Coal Company (McElroy), an affiliate of Consolidation
Coal Co., filed a complaint against Columbia Transmission in Federal court
in Wheeling, West Virginia. The West Virginia complaint seeks declaratory
and injunctive relief as to McElroy's alleged right to mine coal within
Victory, and Columbia Transmission's obligation to take all necessary
measures to permit McElroy to longwall mine. The complaint also seeks
compensation for the inverse condemnation of any coal that cannot be mined
due to Columbia Transmission's Victory operations. Except for the claim of
inverse condemnation, McElroy's West Virginia complaint appears to be
virtually identical to Consol's original counterclaim to Columbia
Transmission's Federal court action in Pennsylvania. On April 10, 2001, the
West Virginia case was dismissed without prejudice. In October 2001, the
parties reached an agreement in principle to settle this matter and the
related case described above.


ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

None


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None


ITEM 5. OTHER INFORMATION

None


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

(4.48) 364 Day Revolving Credit Agreement

(10.36) Second Amendment to NiSource Inc. Nonemployee Director Stock
Incentive Plan*

Pursuant to Item 601(b)(4)(iii) of Regulation S-K, NiSource hereby agrees
to furnish the SEC, upon request, any instrument defining the rights of
holders of long-term debt of NiSource not filed as an exhibit herein. No
such instrument authorizes long-term debt securities in excess of 10% of
the total assets of NiSource and its subsidiaries on a consolidated basis.

* Management contract or compensatory plan or arrangement of NiSource Inc.

31
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (continued)

(b) Reports on Form 8-K

The following reports on Form 8-K were filed during the first quarter of
2002:

<TABLE>
<CAPTION>
Financial
Item Reported Statements Included Date of Event Date Filed
- --------------------------------------------------------------------------------
<S> <C> <C> <C>

9 No February 12, 2002 February 12, 2002

- --------------------------------------------------------------------------------
</TABLE>











32
SIGNATURE

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






NiSource Inc.
---------------------------
(Registrant)










Date: May 9, 2002 By: /s/ Jeffrey W. Grossman
--------------------------------
Jeffrey W. Grossman
Vice President and Controller
(Principal Accounting Officer
and Duly Authorized Officer)






33