Back to GetFilings.com




QuickLinks -- Click here to rapidly navigate through this document

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)  

ý

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

For the quarterly period ended March 31, 2003

OR

o

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

For the transition period from                             to                              

Commission File No. 0-692


NORTHWESTERN CORPORATION
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of incorporation or organization)
  46-0172280
(I.R.S. Employer Identification No.)

125 S. Dakota Avenue, Sioux Falls, South Dakota
(Address of principal executive offices)

 

57104
(Zip Code)

Registrant's telephone number, including area code:
605-978-2908

        Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý    No o

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule12b-2 of the Exchange Act). Yes ý    No o

        Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date: As of May 14, 2003, 37,680,095 shares of the registrant's common stock, par value $1.75 per shares were outstanding.





NORTHWESTERN CORPORATION
FORM 10-Q

INDEX

 
   
  Page
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS   2

PART I. FINANCIAL INFORMATION

 

4

Item 1.

 

Financial Statements (Unaudited)

 

4

 

 

Consolidated Balance Sheets—March 31, 2003 and December 31, 2002

 

4

 

 

Consolidated Statements of Income (Loss)—Three months ended March 31, 2003 and 2002

 

5

 

 

Consolidated Statements of Cash Flows—Three months ended March 31, 2003 and 2002

 

6

 

 

Notes to Consolidated Financial Statements

 

7

Item 2.

 

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

 

27

Item 3.

 

Quantitative and Qualitative Disclosure about Market Risk

 

55

Item 4.

 

Controls and Procedures

 

56

PART II. OTHER INFORMATION

 

58

Item 1.

 

Legal Proceedings

 

58

Item 5.

 

Other Information

 

59

Item 6.

 

Exhibits and Reports on Form 8-K

 

59

SIGNATURES

 

61


SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

        On one or more occasions, we may make statements in this Quarterly Report on Form 10-Q regarding our assumptions, projections, expectations, targets, intentions or beliefs about future events. All statements other than statements of historical facts included herein relating to management's current expectations of future financial performance, continued growth, changes in economic conditions or capital markets and changes in customer usage patterns and preferences are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.

        Words or phrases such as "anticipates," "believes," "estimates," "expects," "intends," "plans," "predicts," "projects," "targets," "will likely result," "will continue" or similar expressions identify forward-looking statements. Forward-looking statements involve risks and uncertainties, which could cause actual results or outcomes to differ materially from those expressed. We caution that while we make such statements in good faith and we believe such statements are based on reasonable assumptions, including without limitation, management's examination of historical operating trends, data contained in records and other data available from third parties, we cannot assure you that our expectations will be achieved. Factors that may cause such differences include, but are not limited to:

2


        We have attempted to identify, in context, certain of the factors that we believe may cause actual future experiences and results to differ materially from our current expectation regarding the relevant matter of subject area. In addition to the items specifically discussed above, our business and results of operations are subject to the uncertainties described under the caption "Risk Factors" which is a part of the disclosure included in Item 2 of this Quarterly Report entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations."

        From time to time, oral or written forward-looking statements are also included in our reports on Forms 10-K, 10-Q and 8-K, Proxy Statements on Schedule 14A, press releases and other materials released to the public. Although we believe that at the time made, the expectations reflected in all of these forward-looking statements are and will be reasonable, any or all of the forward-looking statements in this report on Form 10-Q, our reports on Forms 10-K and 8-K, Proxy Statements on Schedule 14A and any other public statements that are made by us may prove to be incorrect. This may occur as a result of inaccurate assumptions or as a consequence of known or unknown risks and uncertainties. Many factors discussed in this Form 10-Q, certain of which are beyond our control, will be important in determining our future performance. Consequently, actual results may differ materially from those that might be anticipated from forward-looking statements. In light of these and other uncertainties, you should not regard the inclusion of a forward-looking statement in this Form 10-Q or other public communications that we might make as a representation by us that our plans and objectives will be achieved, and you should not place undue reliance on such forward-looking statements.

        We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. However, your attention is directed to any further disclosures made on related subjects in our subsequent annual and periodic reports filed with the Commission on Forms 10-K, 10-Q and 8-K and Proxy Statements on Schedule 14A.


3



PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NORTHWESTERN CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except per share amounts)

 
  March 31, 2003
  December 31, 2002
 
ASSETS              
Current Assets:              
  Cash and cash equivalents   $ 96,714   $ 45,263  
  Restricted cash     45,357     28,081  
  Accounts receivable, net     269,158     275,740  
  Inventories     75,466     84,041  
  Regulatory assets     15,580     15,430  
  Other     87,628     63,529  
  Assets held for sale     42,665     42,665  
  Current assets of discontinued operations     7,122     10,273  
   
 
 
      Total current assets     639,690     565,022  
Property, Plant, and Equipment, Net     1,248,385     1,253,746  
Goodwill     400,095     400,095  
Other Intangible Assets, Net     112,101     118,144  
Other:              
  Investments     76,022     85,236  
  Regulatory assets     199,190     201,075  
  Deferred tax asset     3,000      
  Other     77,055     58,239  
  Noncurrent assets of discontinued operations     57     32  
   
 
 
      Total assets   $ 2,755,595   $ 2,681,589  
   
 
 

LIABILITIES AND SHAREHOLDERS' DEFICIT

 

 

 

 

 

 

 
Current Liabilities:              
  Current maturities of long-term debt   $ 42,427   $ 57,878  
  Accounts payable     112,083     100,065  
  Accrued expenses     307,613     316,346  
  Regulatory liabilities     17,058     32,236  
  Current liabilities of discontinued operations     5,121     7,399  
   
 
 
      Total current liabilities     484,302     513,924  
Long-term Debt     1,807,331     1,704,016  
Deferred Income Taxes         173  
Noncurrent Regulatory Liabilities     35,004     35,002  
Other Noncurrent Liabilities     496,145     503,961  
   
 
 
      Total liabilities     2,822,782     2,757,076  
Commitments and Contingencies (Note 15)              
Minority Interests     9,040     10,340  
Company Obligated Mandatorily Redeemable Preferred Securities of Subsidiary Trusts     370,250     370,250  

Shareholders' Deficit:

 

 

 

 

 

 

 
  Common stock, par value $1.75; authorized 50,000,000 shares; issued and outstanding 37,396,762     65,444     65,444  
  Paid-in capital     304,862     304,781  
  Treasury stock, 187,412 and 174,016 shares at cost     (3,559 )   (3,560 )
  Retained deficit     (808,686 )   (818,605 )
  Accumulated other comprehensive loss     (4,538 )   (4,137 )
   
 
 
      Total shareholders' deficit     (446,477 )   (456,077 )
   
 
 
      Total liabilities and shareholders' deficit   $ 2,755,595   $ 2,681,589  
   
 
 

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

4



NORTHWESTERN CORPORATION
CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
(in thousands, except per share amounts)

 
  Three Months Ended
March 31

 
 
  2003
  2002
 
OPERATING REVENUES   $ 563,192   $ 440,669  
COST OF SALES     315,365     257,716  
   
 
 
GROSS MARGIN     247,827     182,953  
OPERATING EXPENSES              
  Selling, general and administrative     183,188     143,269  
  Depreciation     21,339     19,630  
  Amortization of intangibles     6,043     7,071  
   
 
 
TOTAL OPERATING EXPENSES     210,570     169,970  
   
 
 
OPERATING INCOME     37,257     12,983  
Interest Expense     (44,297 )   (24,801 )
Gain (Loss) on Debt Extinguishment     27,292     (20,688 )
Investment Income and Other     63     695  
   
 
 
Income (Loss) From Continuing Operations Before Income Taxes and Minority Interests     20,315     (31,811 )
Benefit (Provision) for Income Taxes     (332 )   12,149  
   
 
 
Income (Loss) From Continuing Operations Before Minority Interests     19,983     (19,662 )
Minority Interests in Net Loss of Consolidated Subsidiaries         14,914  
   
 
 
Income (Loss) from Continuing Operations     19,983     (4,748 )
Discontinued Operations, Net of Taxes and Minority Interests     (2,591 )   (41,382 )
   
 
 
Net Income (Loss)     17,392     (46,130 )
Minority Interests on Preferred Securities of Subsidiary Trusts     (7,473 )   (6,225 )
Dividends on Preferred Stock         (48 )
   
 
 
Earnings (Loss) on Common Stock   $ 9,919   $ (52,403 )
   
 
 
Average Common Shares Outstanding     37,397     27,397  
Earnings (Loss) per Average Common Share:              
  Continuing operations   $ 0.33   $ (0.40 )
  Discontinued operations     (0.07 )   (1.51 )
   
 
 
  Basic   $ 0.26   $ (1.91 )
   
 
 
Diluted Earnings (Loss) per Average Common Share:              
  Continuing operations   $ 0.33   $ (0.40 )
  Discontinued operations     (0.07 )   (1.51 )
   
 
 
  Diluted   $ 0.26   $ (1.91 )
   
 
 

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

5



NORTHWESTERN CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)

 
  Three Months Ended
March 31

 
 
  2003
  2002
 
Operating Activities:              
  Net Income (Loss)   $ 17,392   $ (46,130 )
  Items not affecting cash:              
    Depreciation     21,339     19,630  
    Amortization     6,043     7,071  
    Loss on discontinued operations     2,591     41,382  
    (Gain) Loss on debt extinguishment     (27,292 )   20,688  
    Deferred income taxes     (3,173 )   291  
    Minority interests in net losses of consolidated subsidiaries         (14,914 )
  Changes in current assets and liabilities, net of acquisitions:              
    Restricted cash     (17,276 )   (2,249 )
    Accounts receivable     6,582     (66,027 )
    Inventories     8,575     24,725  
    Other current assets     (24,099 )   6,512  
    Accounts payable     12,018     (23,676 )
    Accrued expenses     (2,895 )   17,232  
  Change in regulatory assets     1,735     (7,296 )
  Change in regulatory liabilities     (15,176 )   574  
  Other, net     (1,609 )   175  
   
 
 
    Cash flows used in continuing operations     (15,245 )   (22,012 )
   
 
 
  Change in net assets of discontinued operations     (1,743 )   (2,123 )
   
 
 
    Cash flows used in operating activities     (16,988 )   (24,135 )
   
 
 
Investment Activities:              
  Property, plant and equipment additions     (16,558 )   (12,344 )
  Proceeds from sale of assets     580      
  Purchase of investments     (36,126 )   (8,370 )
  Proceeds from sale of investments     44,960     357  
  Acquisitions, net of cash received         (482,982 )
   
 
 
      Cash flows used in investing activities     (7,144 )   (503,339 )
   
 
 
Financing Activities:              
  Dividends on common and preferred stock         (8,746 )
  Minority interest on preferred securities of subsidiary trusts     (7,473 )   (6,225 )
  Issuance of long-term debt     393,337     719,118  
  Issuance of preferred securities of subsidiary trusts         117,750  
  Repayment of long-term debt     (33,451 )   (31,514 )
  Line of credit repayments, net     (251,122 )   (144,951 )
  Financing costs     (24,908 )   (36,028 )
  Subsidiary repurchase of minority interests     (800 )   (8,697 )
  Proceeds from termination of hedge         7,878  
   
 
 
      Cash flows provided by financing activities     75,583     608,585  
   
 
 
Increase in Cash and Cash Equivalents     51,451     81,111  
Cash and Cash Equivalents, beginning of period     45,263     37,158  
   
 
 
Cash and Cash Equivalents, end of period   $ 96,714   $ 118,269  
   
 
 

Supplemental Cash Flow Information:

 

 

 

 

 

 

 
  Cash paid (received) during the period for:              
    Income Taxes   $ 4,693   $ (6,220 )
    Interest     48,998     18,496  
  Non-cash transactions:              
    Note payable to settle employment contract   $ 5,838   $  
    Debt assumed in acquisitions         511,121  
    Assets acquired in exchange for debt         237  
    Interest capitalized for internally developed software         1,297  

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

6



NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Reference is made to Notes to Financial Statements Included in the Company's Annual Report)

(1) Management's Statement

        The consolidated financial statements for the interim periods included herein have been prepared by NorthWestern Corporation (the "Corporation" or "we"), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that may affect the reported amounts of assets, liabilities, revenues and expenses during the reporting period. Actual results could differ from those estimates. In our opinion, the unaudited interim consolidated financial statements reflect all adjustments, consisting of normal and recurring adjustments, necessary for a fair presentation of the financial condition, results of operations and cash flows for the periods indicated. Results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year, and these financial statements do not contain the detail or footnote disclosure concerning accounting policies and other matters that would be included in full fiscal year financial statements. Therefore, these financial statements should be read in conjunction with the financial statements and the notes thereto included in the Corporation's Annual Report on Form 10-K for the year ended December 31, 2002.

(2) Nature of Operations and Recent Developments

        We are one of the largest providers of electricity and natural gas in the Upper Midwest and Northwest, serving approximately 598,000 customers in Montana, South Dakota and Nebraska. We have generated and distributed electricity in South Dakota and distributed natural gas in South Dakota and Nebraska since 1923 through our energy division, NorthWestern Energy, formerly NorthWestern Public Service. On February 15, 2002, we completed the acquisition of the electric and natural gas transmission and distribution business of The Montana Power Company, or Montana Power. As a result of the acquisition, from February 15, 2002 through November 15, 2002, we distributed electricity and natural gas in Montana through our wholly owned subsidiary, NorthWestern Energy, L.L.C. Effective November 15, 2002, we transferred the energy and natural gas transmission and distribution operations of NorthWestern Energy, L.L.C. to NorthWestern Corporation, and since that date, we have operated its business as part of our NorthWestern Energy division. We are operating our utility business under the common name "NorthWestern Energy" in all our service territories. The former NorthWestern Energy, L.L.C. has been renamed "Clark Fork and Blackfoot, L.L.C."

        We also have made significant investments in three primary non-energy businesses; Expanets, Inc., or Expanets, a provider of networked communications and data services and solutions to small to mid-sized businesses nationwide, Blue Dot Services Inc., or Blue Dot, a nationwide provider of air conditioning, heating, plumbing and related services; and, through November 1, 2002, we held an economic equity interest in a subsidiary that serves as the managing general partner of CornerStone Propane Partners, L.P., or CornerStone, a publicly traded limited partnership that is a retail propane and wholesale energy related commodities distributor.

        In February 2003, we outlined the elements of a turnaround plan intended to strengthen our balance sheet and improve our financial performance. Absent proceeds from the sale of non-core assets, significant improvements in the operating results of our non-energy businesses, restructuring of our debt or raising additional capital, we will not have the ability to materially reduce our debt, and our ability to fund our operations and service our substantial indebtedness will be adversely affected and we would become insolvent. For our utility only operations, which therefore excludes Blue Dot,

7



Expanets, and all other unregulated entities, and absent proceeds from the sale of non-core assets, we estimate the following for the years 2003 and 2004 ($ are approximate and in millions):

 
  2003
  2004
 
Cash flows from operating activities(1)   $ (20 ) $ 80  
Cash flows used in investing activities(2)     (60 )   (60 )
Cash flows provided by (used) in financing activities(3)     32     (39 )
   
 
 
Increase (decrease) in cash and cash equivalents   $ (48 ) $ (19 )
   
 
 

(1)
The 2003 amount includes a use of cash for working capital changes of approximately $85 million and cash interest payments of approximately $140 million. The 2004 amount includes use of cash for working capital changes of approximately $5 million and cash interest payments of approximately $140 million. Our estimates continue to assume normal weather patterns. Due in part to recent credit rating downgrades, we have experienced reduced vendor credit terms, including in some cases, prepayment or deposit requirements. Our cash flows from operating activities estimates have been reduced to assume the ongoing reduction of vendor credit terms consistent with the recent trend. We may experience additional reductions in credit terms beyond what we are estimating to include increased prepayment or deposit requirements, and in the event this occurs, our cash flows from operating activities could be further reduced from the amounts reflected above.

(2)
These amounts are comprised of capital expenditures.

(3)
These amounts are comprised of the following:

 
  2003
  2004
 
Net proceeds — Senior secured term loan   $ 366   $  
Repayment of outstanding debt and retirement of letters-of-credit with proceeds from senior secured loan     (280 )    
Distributions on mandatorily redeemable preferred securities of trusts     (30 )   (30 )
Other debt payments     (24 )   (9 )
   
 
 
Cash flows provided by (used in) financing activities   $ 32   $ (39 )
   
 
 

        We have the right to defer payment of our distributions on our mandatorily redeemable preferred securities of trusts for up to 20 consecutive quarters. The payment of the upcoming distributions is under review and while our Board of Directors has not yet made a formal decision, it is likely that such payments will be deferred.

        Based on our current plans and business conditions, we expect that our available cash, cash equivalents and investments, together with amounts generated from operations, should be sufficient to meet our cash requirements for 2003. However, due to a decrease in cash and cash equivalents during 2003 and 2004, we believe that we may need additional funding sources or proceeds from the sale of non-core assets (as discussed below), during 2004 or early in 2005. Commencing in 2005, we face substantial debt reduction payments. Absent the receipt of significant proceeds from the sale of non-core assets, the raising of additional capital or a restructuring of our debt, we will not have the

8



ability to reduce our debt or meet our maturing debt obligations. Even if we are successful in selling some or all of our non-core assets, we will have to restructure our debt or seek new capital prior to 2005.

        We are taking steps to improve the financial position of the Company, including focusing on our core electric and natural gas utility business and committing to the reduction of our debt. We have suspended the declaration and payment of common stock dividends, which represented approximately $38 million in distributions in 2002. We do not anticipate paying any cash dividends for the foreseeable future. In addition, we are currently prohibited from paying dividends on our common stock under Delaware law. Our senior secured term loan also prohibits the payment of dividends during any period of default under the agreement. We are not currently in default under our senior secured term loan. To the extent that payment of a cash dividend on our common stock becomes permissible under Delaware law, we would only be able to pay a cash dividend on our common stock to the extent that all required distributions on our mandatorily redeemable preferred securities of trusts has been made.

        We are seeking to enforce a contract for the sale of our Colstrip transmission line, and propose to sell certain of our non-core assets, including our Montana First Megawatts project. We are also reviewing strategic options for Expanets and Blue Dot, including the sale or disposition of each of these businesses or their assets. We will not make any additional significant investments in, or commitments to, Expanets and Blue Dot while we examine strategic alternatives for the two businesses. In addition, in January 2003 the Montana Public Service Commission (MPSC) restricted our ability to make additional investments or commitments to our non-regulated businesses to $10 million in the aggregate unless we obtain prior approval. We intend to use any future proceeds from sales of non-core assets and surplus cash, if any, from operations to pay down debt. We have engaged a financial advisor to assist us in negotiating the sale of Expanets and Blue Dot.

        In February 2003, we closed and received funds from a $390.0 million senior secured term loan. The net proceeds of $366.0 million, after payment of financing costs and fees, were used to repay $259.6 million outstanding under the existing $280.0 million bank credit facility and existing outstanding letters-of-credit. The remaining proceeds of the term loan will be utilized to provide working capital and for other general corporate purposes. In addition, our new $390.0 million senior secured term loan does not include any adverse rating triggers, and its covenants are linked to the performance of our core utility operations and generally excludes all of our non-energy businesses. As an additional financing source, we are also seeking to obtain financing secured by the accounts receivable of our utility operations.

        On March 13, 2003, Expanets and Avaya restructured their relationship and, in exchange for mutual releases, resolved all outstanding issues between the parties. The principal terms of the new arrangement are: (i) Avaya has cancelled the Expanets subordinated note in the face amount of $35 million due 2005 (this note was non-interest bearing and had a carrying value of $27.3 million); (ii) Avaya relinquished all of its equity interests in Expanets represented by two series of preferred stock; (iii) the outstanding balance on the credit facility of approximately $27 million was further extended and is now due in three equal installments of approximately $9 million on each of January 1, April 1, and July 1, 2004; and (iv) Expanets and Avaya revised their agreement to reduce the costs payable by Expanets for Avaya's support services for the Expanets Technical Assistance Center.

9



(3) Basis of Consolidation and Minority Interests

        The accompanying consolidated financial statements include our accounts together with those of our wholly and majority-owned or controlled subsidiaries. The financial statements of Expanets, Blue Dot and CornerStone (CornerStone is only through November 1, 2002) are included in the accompanying consolidated financial statements by virtue of the voting and control rights, and therefore included in references to "subsidiaries". All significant intercompany balances and transactions have been eliminated from the consolidated financial statements. The operations of CornerStone and our interest in CornerStone have been reflected in the consolidated financial statements as Discontinued Operations (see Note 6 for further discussion).

        Substantially all acquisitions by Expanets and Blue Dot have involved the issuance of common and preferred stock in those subsidiaries to the sellers of the acquired businesses. Our investments in Expanets and Blue Dot are principally in the form of senior preferred stock with voting control and a liquidation preference over the common stock. We are required to consolidate the financial results of Expanets and Blue Dot because of our voting control. The common and preferred stock issued to third parties in connection with acquisitions creates minority interests which are junior to our preferred stock interests and against which operating losses have been allocated.

        The income or loss allocable to minority interests will vary depending on the underlying profitability of the consolidated subsidiaries. Losses allocable to minority interests, which include the effect of dividends on the outstanding preferred stock that we owned and applicable allocations from us, are charged to minority interests. Corporate allocations relate to certain services we provide to our subsidiaries for management services, including insurance, administrative support for employee benefits, transaction structuring, financial analysis, tax services and information technology. There were no corporate allocations to Blue Dot for the three months ended March 31, 2003. Corporate allocations to Blue Dot were $1.2 million for the three months ended March 31, 2002. Corporate allocations to Expanets were $0.8 million and $1.1 million for the three months ended March 31, 2003 and 2002, respectively. The decreases reflect decreased services provided by NorthWestern, which have been eliminated or are now performed and directly expensed by each entity. Losses are allocated to minority interests to the extent they do not exceed the minority interest in the equity capital of the subsidiary, after giving effect for any exchange agreements. Losses in excess of the minority interests are allocated to us.

        No losses were allocated to Minority Interests for the three months ended March 31, 2003. Losses allocated to Minority Interests were $14.9 million for the three months ended March 31, 2002. Minority Interests balances were $9.0 million at March 31, 2003, and $10.3 million at December 31, 2002. We will recognize future losses of the subsidiaries to the extent these losses exceed the Minority Interest balance after the effect of exchange agreements. Based on the capital structures of Expanets and Blue Dot at March 31, 2003, all future losses at Expanets and Blue Dot will be allocated to us.

(4) Acquisitions

        On February 15, 2002, we completed the acquisition of Montana Power's energy transmission and distribution business for $478.0 million in cash and the assumption of $511.1 million in existing debt and mandatorily redeemable preferred securities of subsidiary trusts (net of cash received). Acquisition costs were approximately $24.8 million. We completed this acquisition to expand our presence in the energy market. As a result of the acquisition, we are now a provider of natural gas and electricity to

10



approximately 598,000 customers in Montana, South Dakota, and Nebraska. Results of our Montana operations have been included in the accompanying consolidated financial statements since the effective date of the acquisition.

        During the second and third quarters of 2002, Blue Dot completed five acquisitions. Consideration paid to the sellers in these acquisitions included cash consideration of $15.6 million and the issuance of Blue Dot common stock. No value has been assigned to the common stock issued for these acquisitions. Maximum contingent payments totaling $11.4 million associated with our 2002 acquisitions may be required based on earnings contingencies over an extended period. To the extent these payments occur, they will be considered an additional cost of the acquired entity.

        The following unaudited pro forma results of consolidated operations for the quarter ended March 31, 2002, give effect as if the acquisitions had occurred as of January 1, 2002 (in thousands, except per share amounts):

 
  Three Months Ended
March 31, 2002

 
Revenues   $ 514,376  
Net Income (Loss)     (36,436 )
Basic and diluted earnings (loss) per average common share     (1.56 )

        The pro forma results are not necessarily indicative of what actually would have occurred if the acquisitions had been completed as of the beginning of the period, nor are they necessarily indicative of future consolidated results.

(5) Goodwill and Other Intangibles

        A summary of changes in our goodwill for the three months ended March 31, 2003 by business segment, is as follows (in thousands):

 
  Communications
  HVAC
  Electric and
Natural Gas

  All Other
  Total
Balance as of December 31, 2002   $   $   $ 395,597   $ 4,498   $ 400,095
Goodwill acquired                    
   
 
 
 
 
Balance as of March 31, 2003   $