Merger (Tables)

12 Months Ended

Dec. 31, 2012

The total consideration in the merger was based on the closing price of a share of FE common stock on February 24, 2011, the day prior to the date the merger was completed, and was calculated as follows (in millions, except per share data):



Shares of AE common stock outstanding on February 24, 2011	170
Exchange ratio	0.667
Number of shares of FirstEnergy common stock issued	113
Closing price of FirstEnergy common stock on February 24, 2011	$	38.16
Fair value of shares issued by FirstEnergy	$	4,327
Fair value of replacement share-based compensation awards relating to pre-merger service	27
Total consideration transferred	$	4,354

The preliminary allocation of the total consideration transferred to the assets acquired and liabilities assumed

The allocation of the purchase price was as follows:



(In millions)

Current assets	$	1,493
Property, plant and equipment	9,660
Investments	138
Goodwill	872
Other noncurrent assets	1,353
Current liabilities	(718		)
Noncurrent liabilities	(3,450		)
Long-term debt and other long-term obligations	(4,994		)
	$	4,354

The preliminary valuation of the additional intangible assets and liabilities recorded as result of the merger

The valuation of the additional intangible assets and liabilities recorded as a result of the merger is as follows:



(In millions)	Preliminary Valuation		Weighted Average Amortization Period
Above market contracts:
Energy contracts	$	189	10 years
NUG contracts	124		25 years
Coal supply contracts	516		8 years
	829
Below market contracts:
NUG contracts	143		13 years
Coal supply contracts	83		7 years
Transportation contract	35		8 years
	261
Net intangible assets	$	568

Revenue and earnings of Allegheny

Revenues and earnings of Allegheny included in FirstEnergy’s Consolidated Statements of Income for the periods beginning on the February 25, 2011, merger date are as follows:



	February 25 -		Year Ended
(In millions, except per share amounts)	December 31, 2011		December 31, 2012
Total revenues	$	3,966	$	4,410
Earnings Available to FirstEnergy Corp.⁽¹⁾	$	147	$	356

Basic Earnings Per Share	$	0.37	$	0.85
Diluted Earnings Per Share	$	0.37	$	0.85


⁽¹⁾	Includes Allegheny’s after-tax merger costs of $58 million and $1 million during 2011 and 2012, respectively.

Summary of consolidated results of operations

The unaudited pro forma financial information has been presented below for illustrative purposes only and is not necessarily indicative of results of operations that would have been achieved had the merger been completed on January 1, 2010, or the future consolidated results of operations of the combined company.



(Pro forma amounts in millions, except per share amounts)	2011		2010
Revenues	$	17,449	$	18,569
Earnings available to FirstEnergy	$	979	$	1,183

Basic Earnings Per Share	$	2.34	$	2.83
Diluted Earnings Per Share	$	2.33	$	2.82