XML 55 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Acquisitions (Tables)
6 Months Ended
Jun. 30, 2014
Business Acquisition [Line Items]  
Schedule of Business Acquisitions by Acquisition, Equity Interest Issued or Issuable [Table Text Block]
The contract acquisition price and the fair value of consideration transferred for AERC as of July 1, 2014 were as follows (in thousands):
 
July 1, 2014
Contract acquisition price (using $32.46 per share stock price)
 
Gross contract price
$
170,000

Acquired cash
19,704

Acquired debt (excluding capital lease obligation)
(38,832
)
Other closing adjustments
(104
)
Total adjusted contract price
$
150,768

 
 
Fair value of consideration transferred
 
Avista Corp. common stock (4,500,014 shares at $33.35 per share)
$
150,075

Cash
4,697

Fair value of total consideration transferred
$
154,772

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The preliminary estimated fair value of assets acquired and liabilities assumed as of July 1, 2014 were as follows (in thousands):
 
July 1, 2014
Assets acquired:
 
Current Assets:
 
Cash
$
19,704

Accounts receivable-less allowance of $77
3,851

Materials and supplies
2,017

Other current assets
999

Total current assets
26,571

Utility Property:
 
Utility plant in service
113,964

Utility property under long-term capital lease
71,007

Construction work in progress
3,440

Total utility property
188,411

Other Non-current Assets:
 
Non-utility property
6,660

Electric plant held for future use
3,711

Goodwill
50,629

Other deferred charges and non-current assets
5,368

Total other non-current assets
66,368

Total assets
$
281,350

 
July 1, 2014
Liabilities Assumed:
 
Current Liabilities:
 
Accounts payable
$
700

Current portion of long-term debt and capital lease obligations
3,773

Other current liabilities
2,901

Total current liabilities
7,374

Long-term debt
37,227

Capital lease obligations
68,840

Other non-current liabilities and deferred credits
13,137

Total liabilities
$
126,578

 
 
Total identifiable net assets acquired
$
154,772

Business Acquisition, Pro Forma Information [Table Text Block]
The following table summarizes the supplemental pro forma revenue, net income and earnings per share information for the three and six months ended June 30 related to the acquisition of AERC as if the acquisition had occurred on January 1, 2013 (in thousands):
 
Three months ended June 30,
 
Six months ended June 30,
 
2014
 
2013
 
2014
 
2013
Actual Avista Corp. revenues from continuing operations
$
312,580

 
$
307,488

 
$
759,158

 
$
747,987

Actual Avista Corp. revenues from discontinued operations
43,150

 
44,560

 
87,534

 
86,967

Supplemental pro forma AERC revenues (1)
11,782

 
10,651

 
24,546

 
23,303

Total supplemental pro forma revenues
367,512

 
362,699

 
871,238

 
858,257

 
 
 
 
 
 
 
 
Actual Avista Corp. net income from continuing operations attributable to Avista Corp. shareholders
31,254

 
24,212

 
78,730

 
65,432

Actual Avista Corp. net income from discontinued operations attributable to Avista Corp. shareholders
69,617

 
1,445

 
70,640

 
2,566

Acquisition costs removed from Avista Corp.'s net income (2)
219

 

 
672

 

Supplemental pro forma AERC net income (1) (5)
2,371

 
1,810

 
5,627

 
7,435

Total supplemental pro forma net income
$
103,461

 
$
27,467

 
$
155,669

 
$
75,433

Pro forma weighted-average common shares outstanding (thousands), basic (3)
64,684

 
64,437

 
64,653

 
64,426

Pro forma weighted-average common shares outstanding (thousands), diluted (3)
64,963

 
64,462

 
64,816

 
64,454

Pro forma earnings per common share attributable to Avista Corp. shareholders
 
 
 
 
 
 
 
Total pro forma earnings per common share attributable to Avista Corp. shareholders, basic
$
1.60

 
$
0.43

 
$
2.41

 
$
1.17

Total pro forma earnings per common share attributable to Avista Corp. shareholders, diluted (4)
$
1.59

 
$
0.43

 
$
2.40

 
$
1.17