-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, M4ESs+LTJzt43YVHM3ldswg+fFEuy7BrChFfD5JrU79JPjpo9nnWaJ0Zw8kTrMSB AnzT2os5iVR5gBTjq22o1w== 0001193125-10-135698.txt : 20100609 0001193125-10-135698.hdr.sgml : 20100609 20100609122450 ACCESSION NUMBER: 0001193125-10-135698 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100607 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100609 DATE AS OF CHANGE: 20100609 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PENN VIRGINIA CORP CENTRAL INDEX KEY: 0000077159 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 231184320 STATE OF INCORPORATION: VA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13283 FILM NUMBER: 10886649 BUSINESS ADDRESS: STREET 1: 100 MATSONFORD ROAD SUITE 200 STREET 2: FOUR RADNOR CORPORATE CENTER CITY: RADNOR STATE: PA ZIP: 19087 BUSINESS PHONE: 6106878900 MAIL ADDRESS: STREET 1: 100 MATSONFORD ROAD SUITE 200 STREET 2: FOUR RADNOR CORPORATE CENTER CITY: RADNOR STATE: PA ZIP: 19087 FORMER COMPANY: FORMER CONFORMED NAME: VIRGINIA COAL & IRON CO DATE OF NAME CHANGE: 19670501 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report: June 9, 2010 (June 7, 2010)

(Date of Earliest Event Reported)

 

 

PENN VIRGINIA CORPORATION

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Virginia   1-13283   23-1184320

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

Four Radnor Corporate Center, Suite 200

100 Matsonford Road, Radnor, Pennsylvania

  19087
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s telephone number, including area code: (610) 687-8900

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.01. Completion of Acquisition or Disposition of Assets.

As previously reported by Penn Virginia Corporation (“Penn Virginia”), on June 2, 2010, Penn Virginia Resource LP Corp. (“PVR LP Corp.”) and Penn Virginia Resource GP Corp. (“PVR GP Corp.” and together with PVR LP Corp., the “Selling Unitholders”), indirect wholly owned subsidiaries of Penn Virginia, entered into an underwriting agreement (the “Underwriting Agreement”) with Penn Virginia GP Holdings, L.P. (“PVG”), PVG GP, LLC (the “PVG General Partner”) and Barclays Capital Inc., as the underwriter, covering the sale by the Selling Unitholders (the “Offering”) of an aggregate of 8,827,429 common units, representing limited partner interests in PVG.

A copy of the Underwriting Agreement is attached as Exhibit 1.1 to Penn Virginia’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 7, 2010, is incorporated herein by reference and is hereby filed. The description of the Underwriting Agreement in this Current Report on Form 8-K is a summary and is qualified in its entirety by reference to the complete text of such agreement.

As previously reported by Penn Virginia, on June 7, 2010, PVR GP Corp., PVG and the PVG General Partner entered into a contribution agreement (the “Contribution Agreement”) pursuant to which PVR GP Corp. contributed 100% of the membership interests in the PVG General Partner to PVG (the “Contribution”) and PVG was admitted as the sole member of the PVG General Partner.

A copy of the Contribution Agreement is attached as Exhibit 10.1 to Penn Virginia’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 7, 2010, is incorporated herein by reference and is hereby filed. The description of the Contribution Agreement in this Current Report on Form 8-K is a summary and is qualified in its entirety by reference to the complete text of such agreement.

 

Item 9.01. Financial Statements and Exhibits.

 

(b) Pro Forma Financial Information.

Included herein as Exhibit 99.1 to this Current Report on Form 8-K is the following pro forma financial information:

 

   

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of March 31, 2010, which is based on the Registrant’s unaudited consolidated balance sheet as of March 31, 2010 and gives effect to the Offering and the Contribution as if the Offering and the Contribution had occurred on March 31, 2010;

 

   

Unaudited Pro Forma Condensed Consolidated Statement of Income for the three months ended March 31, 2010, which has been derived from the Registrant’s unaudited consolidated statement of income for the three months ended March 31, 2010 and gives effect to the Offering and the Contribution as if the Offering and the Contribution had occurred on January 1, 2007;


   

Unaudited Pro Forma Condensed Consolidated Statement of Income for the year ended December 31, 2009, which has been derived from the Registrant’s audited consolidated statement of income for the year ended December 31, 2009 and gives effect to the Offering and the Contribution as if the Offering and the Contribution had occurred on January 1, 2007;

 

   

Unaudited Pro Forma Condensed Consolidated Statement of Income for the year ended December 31, 2008, which has been derived from the Registrant’s audited consolidated statement of income for the year ended December 31, 2008 and gives effect to the Offering and the Contribution as if the Offering and the Contribution had occurred on January 1, 2007;

 

   

Unaudited Pro Forma Condensed Consolidated Statement of Income for the year ended December 31, 2007, which has been derived from the Registrant’s audited consolidated statement of income for the year ended December 31, 2007 and gives effect to the Offering and the Contribution as if the Offering and the Contribution had occurred on January 1, 2007; and

 

   

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements.

 

(d) Exhibits.

 

1.1    Underwriting Agreement, dated June 2, 2010, by and among Penn Virginia GP Holdings, L.P., PVG GP, LLC, Penn Virginia Resource LP Corp., Penn Virginia Resource GP Corp. and Barclays Capital Inc., as the underwriter, relating to the Offering (incorporated by reference to Exhibit 1.1 to Registrant’s Current Report on Form 8-K filed on June 7, 2010).
10.1    Contribution Agreement, dated June 7, 2010, by and among Penn Virginia Resource GP Corp., Penn Virginia GP Holdings, L.P. and PVG GP, LLC (incorporated by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K filed on June 7, 2010).
99.1    Unaudited Pro Forma Condensed Consolidated Financial Statements of Penn Virginia Corporation.


SIGNATURES

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

Date: June 9, 2010

 

Penn Virginia Corporation
By:  

/s/ Nancy M. Snyder

Name:   Nancy M. Snyder
Title:   Executive Vice President, Chief Administrative Officer, General Counsel and Corporate Secretary


Exhibit Index

 

Exhibit
No.

  

Description

1.1    Underwriting Agreement, dated June 2, 2010, by and among Penn Virginia GP Holdings, L.P., PVG GP, LLC, Penn Virginia Resource LP Corp., Penn Virginia Resource GP Corp. and Barclays Capital Inc., as the underwriter, relating to the Offering (incorporated by reference to Exhibit 1.1 to Registrant’s Current Report on Form 8-K filed on June 7, 2010).
10.1    Contribution Agreement, dated June 7, 2010, by and among Penn Virginia Resource GP Corp., Penn Virginia GP Holdings, L.P. and PVG GP, LLC (incorporated by reference to Exhibit 10.1 to Registrant’s Current Report on Form 8-K filed on June 7, 2010).
99.1    Unaudited Pro Forma Condensed Consolidated Financial Statements of Penn Virginia Corporation.
EX-99.1 2 dex991.htm UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS Unaudited Pro Forma Condensed Consolidated Financial Statements

Exhibit 99.1

PENN VIRGINIA CORPORATION AND SUBSIDIARIES

TRANSACTION DESCRIPTION FOR THE UNAUDITED PRO FORMA CONDENSED

CONSOLIDATED FINANCIAL STATEMENTS

On June 7, 2010, certain indirect wholly owned subsidiaries of Penn Virginia Corporation (the “Company”) sold 8,827,429 common units representing its 22.6% limited partner interests in Penn Virginia GP Holdings, L.P. (“PVG”) in a secondary public offering for proceeds of approximately $139 million, net of offering costs (the “Offering”). In a related transaction also occurring on June 7, 2010, the Company disposed of a wholly-owned subsidiary that held the sole non-economic general partner interest in PVG and thereby relinquished control of PVG (the “GP Disposition” and together with the Offering, the “PVG Transaction”). The PVG Transaction represents the final portion of the divestiture of the Company’s interests in PVG. The Company will recognize a gain on the disposition of its interests in PVG resulting from the PVG Transaction and will deconsolidate the financial position and results of operations of PVG from its consolidated financial statements.

The following unaudited pro forma condensed consolidated financial statements and accompanying notes present the financial statements of the Company assuming the PVG Transaction occurred as of March 31, 2010 with respect to the balance sheet and as of January 1, 2007 with respect to the statements of income for the three months ended March 31, 2010 and the years ended December 31, 2009, 2008 and 2007.


PENN VIRGINIA CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     As of March 31, 2010  
     Historical     Pro Forma
Adjustments
    Pro Forma  

Assets

      

Current assets

      

Cash and cash equivalents

   $ 279,220      $ 111,151 (a)    $ 390,371   

Other current assets

     175,838        (73,095 )(b)      102,743   
                        

Total current assets

     455,058        38,056        493,114   

Property and equipment, net

     2,388,649        (866,279 )(c)      1,522,370   

Other assets

     236,274        (205,999 )(c)      30,275   
                        

Total assets

   $ 3,079,981      $ (1,034,222   $ 2,045,759   
                        

Liabilities and shareholders’ equity

      

Current liabilities

   $ 255,582      $ (57,480 )(d)    $ 198,102   

Long-term debt of Penn Virginia Resource Partners, L.P.

     618,100        (618,100 )(c)      —     

Long-term debt of Penn Virginia Corporation

     500,537        —          500,537   

Other liabilities

     336,012        (27,371 )(c)      308,641   
                        

Total liabilities

     1,710,231        (702,951     1,007,280   

Shareholders’ equity:

      

Common stock and additional paid-in capital

     659,415        —          659,415   

Retained earnings

     330,205        50,896 (e)      381,101   

Other

     (2,037     —          (2,037
                        

Total Penn Virginia Corporation shareholders’ equity

     987,583        50,896        1,038,479   

Noncontrolling interests of subsidiaries

     382,167        (382,167 )(e)      —     
                        

Total shareholders’ equity

     1,369,750        (331,271     1,038,479   
                        

Total liabilities and shareholders’ equity

   $ 3,079,981      $ (1,034,222   $ 2,045,759   
                        

See accompanying notes to unaudited pro forma condensed consolidated financial statements


PENN VIRGINIA CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

 

     For the Three Months Ended March 31, 2010  
     Historical     Pro Forma
Adjustments
    Pro Forma  

Revenues

      

Natural gas, crude oil and natural gas liquids (NGLs)

   $ 66,700      $ —        $ 66,700   

Natural gas midstream

     151,764        (151,764 )(f)      —     

Coal royalties

     28,226        (28,226 )(f)      —     

Other

     8,821        (7,643 )(f)      1,178   
                        

Total revenues

     255,511        (187,633     67,878   
                        

Expenses

      

Cost of midstream gas purchased

     123,660        (123,660 )(f)      —     

Operating

     20,521        (8,553 )(f)      11,968   

Exploration

     6,029        —          6,029   

Taxes other than income

     6,848        (1,518 )(f)      5,330   

General and administrative

     23,291        (9,326 )(f)      13,965   

Depreciation, depletion and amortization

     47,574        (17,545 )(f)      30,029   

Loss on sale of assets

     465        —          465   
                        

Total expenses

     228,388        (160,602     67,786   
                        

Operating income

     27,123        (27,031     92   

Other income (expense)

      

Interest expense

     (19,506     5,835 (f)      (13,671

Derivatives and other

     23,882        7,241 (f)      31,123   
                        

Income before income taxes and noncontrolling interests

     31,499        (13,955     17,544   

Income tax expense

     (8,559     1,781 (g)      (6,778
                        

Net income

     22,940        (12,174     10,766   

Less net income attributable to noncontrolling interests

     (9,346     9,346 (h)      —     
                        

Income attributable to Penn Virginia Corporation

   $ 13,594      $ (2,828   $ 10,766   
                        

Earnings per share - basic and diluted:

      

Basic

   $ 0.30        $ 0.24   

Diluted

   $ 0.30        $ 0.24   

Weighted average shares outstanding, basic

     45,465          45,465   

Weighted average shares outstanding, diluted

     45,761          45,761   

See accompanying notes to unaudited pro forma condensed consolidated financial statements


PENN VIRGINIA CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

 

     For the Year Ended December 31, 2009  
     Historical     Pro Forma
Adjustments
    Pro Forma  

Revenues

      

Natural gas, crude oil and natural gas liquids (NGLs)

   $ 228,659      $ —        $ 228,659   

Natural gas midstream

     428,016        (428,016 )(f)      —     

Coal royalties

     120,435        (120,435 )(f)      —     

Other

     38,027        (31,480 )(f)      6,547   
                        

Total revenues

     815,137        (579,931     235,206   
                        

Expenses

      

Cost of midstream gas purchased

     333,854        (333,854 )(f)      —     

Operating

     86,766        (31,067 )(f)      55,699   

Exploration

     57,754        —          57,754   

Taxes other than income

     22,073        (4,794 )(f)      17,279   

General and administrative

     80,000        (32,545 )(f)      47,455   

Depreciation, depletion and amortization

     223,367        (69,016 )(f)      154,351   

Impairments and loss on sale of assets

     109,525        (1,511 )(f)      108,014   
                        

Total expenses

     913,339        (472,787     440,552   
                        

Operating loss

     (98,202     (107,144     (205,346

Other income (expense)

      

Interest expense

     (68,884     24,653 (f)      (44,231

Derivatives and other

     14,466        18,361 (f)      32,827   
                        

Loss before income taxes and noncontrolling interests

     (152,620     (64,130     (216,750

Income tax benefit

     75,252        10,642 (g)      85,894   
                        

Net loss

     (77,368     (53,488     (130,856

Less net income attributable to noncontrolling interests

     (37,275     37,275 (h)      —     
                        

Loss attributable to Penn Virginia Corporation

   $ (114,643   $ (16,213   $ (130,856
                        

Loss per share - basic and diluted:

      

Basic

   $ (2.62     $ (2.99

Diluted

   $ (2.62     $ (2.99

Weighted average shares outstanding, basic

     43,811          43,811   

Weighted average shares outstanding, diluted

     43,811          43,811   

See accompanying notes to unaudited pro forma condensed consolidated financial statements


PENN VIRGINIA CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

 

     For the Year Ended December 31, 2008  
     Historical     Pro Forma
Adjustments
    Pro Forma  

Revenues

      

Natural gas, crude oil and natural gas liquids (NGLs)

   $ 436,622      $ —        $ 436,622   

Natural gas midstream

     589,783        (589,783 )(f)      —     

Coal royalties

     122,834        (122,834 )(f)      —     

Other

     71,612        (38,744 )(f)      32,868   
                        

Total revenues

     1,220,851        (751,361     469,490   
                        

Expenses

      

Cost of midstream gas purchased

     484,621        (484,621 )(f)      —     

Operating

     89,891        (30,367 )(f)      59,524   

Exploration

     42,436        —          42,436   

Taxes other than income

     28,586        (4,258 )(f)      24,328   

General and administrative

     74,494        (28,976 )(f)      45,518   

Depreciation, depletion and amortization

     192,236        (56,549 )(f)      135,687   

Impairments

     51,764        (31,801 )(f)      19,963   
                        

Total expenses

     964,028        (636,572     327,456   
                        

Operating income

     256,823        (114,789     142,034   

Other income (expense)

      

Interest expense

     (49,299     24,672 (f)      (24,627

Derivatives and other

     45,916        (14,098 )(f)      31,818   
                        

Income before income taxes and noncontrolling interests

     253,440        (104,215     149,225   

Income tax expense

     (71,920     16,314 (g)      (55,606
                        

Net income

     181,520        (87,901     93,619   

Less net income attributable to noncontrolling interests

     (60,436     60,436 (h)      —     
                        

Income attributable to Penn Virginia Corporation

   $ 121,084      $ (27,465   $ 93,619   
                        

Earnings per share - basic and diluted:

      

Basic

   $ 2.89        $ 2.24   

Diluted

   $ 2.87        $ 2.23   

Weighted average shares outstanding, basic

     41,760          41,760   

Weighted average shares outstanding, diluted

     42,031          42,031   

See accompanying notes to unaudited pro forma condensed consolidated financial statements


PENN VIRGINIA CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

(in thousands, except per share data)

 

     For the Year Ended December 31, 2007  
     Historical     Pro Forma
Adjustments
    Pro Forma  

Revenues

      

Natural gas, crude oil and natural gas liquids (NGLs)

   $ 290,286      $ —        $ 290,286   

Natural gas midstream

     433,174        (433,174 )(f)      —     

Coal royalties

     94,140        (94,140 )(f)      —     

Other

     35,350        (22,131 )(f)      13,219   
                        

Total revenues

     852,950        (549,445     303,505   
                        

Expenses

      

Cost of midstream gas purchased

     343,293        (343,293 )(f)      —     

Operating

     67,610        (20,964 )(f)      46,646   

Exploration

     28,608        —          28,608   

Taxes other than income

     21,723        (3,040 )(f)      18,683   

General and administrative

     66,983        (25,393 )(f)      41,590   

Depreciation, depletion and amortization

     129,523        (41,512 )(f)      88,011   

Impairments

     2,586        —          2,586   
                        

Total expenses

     660,326        (434,202     226,124   
                        

Operating income

     192,624        (115,243     77,381   

Other income (expense)

      

Interest expense

     (37,851     17,338 (f)      (20,513

Derivatives and other

     (43,631     43,329 (f)      (302
                        

Income before income taxes and noncontrolling interests

     111,142        (54,576     56,566   

Income tax expense

     (30,332     9,103 (g)      (21,229
                        

Net income

     80,810        (45,473     35,337   

Less net income attributable to noncontrolling interests

     (30,319     30,319 (h)      —     
                        

Income attributable to Penn Virginia Corporation

   $ 50,491      $ (15,154   $ 35,337   
                        

Earnings per share - basic and diluted:

      

Basic

   $ 1.32        $ 0.93   

Diluted

   $ 1.31        $ 0.92   

Weighted average shares outstanding, basic

     38,061          38,061   

Weighted average shares outstanding, diluted

     38,358          38,358   

See accompanying notes to unaudited pro forma condensed consolidated financial statements


PENN VIRGINIA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL

STATEMENTS

 

1. Basis of Presentation

The accompanying unaudited pro forma condensed consolidated financial statements and explanatory notes present the financial statements of Penn Virginia Corporation and subsidiaries (the “Company”) assuming the PVG Transaction, as described in the Transaction Description preceding these pro forma financial statements, occurred as of March 31, 2010 with respect to the balance sheet and as of January 1, 2007 with respect to the statements of income for the three months ended March 31, 2010 and the years ended December 31, 2009, 2008 and 2007.

The unaudited pro forma condensed consolidated financial statements are presented for illustrative purposes only and do not purport to represent what the financial position or results of operations of the Company would have been had the PVG Transaction occurred on the dates noted above, or to project the financial position or results of operations of the Company for any future periods. The pro forma adjustments are based on available information and certain assumptions that management believes are reasonable. The pro forma adjustments are directly attributable to the PVG Transaction and are expected to have a continuing impact on the results of operations of the Company. In the opinion of management, all adjustments necessary to present fairly the unaudited pro forma financial statements have been made.

The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and notes included in its Annual Report on Form 10-K for the year ended December 31, 2009 and its Quarterly Report on Form 10-Q for the three months ended March 31, 2010.

The following are descriptions of the columns included in the accompanying unaudited pro forma condensed consolidated financial statements:

Historical – Represents the historical condensed consolidated balance sheet of the Company as of March 31, 2010 and the historical condensed consolidated statements of income of the Company for the three months ended March 31, 2010 and the years ended December 31, 2009, 2008 and 2007.

Pro Forma Adjustments – Represents the adjustments to the historical condensed consolidated financial statements required to derive the pro forma financial position of the Company as of March 31, 2010, assuming the PVG Transaction occurred as of March 31, 2010 and the pro forma results of operations of the Company for the three months ended March 31, 2010 and the years ended December 31, 2009, 2008 and 2007, assuming the PVG Transaction occurred as of January 1, 2007.


2. Pro Forma Adjustments

Condensed Consolidated Balance Sheet

 

(a) To record $139,120 of net cash proceeds received from the PVG Transaction (see (e) below) less $27,969 of cash balances attributable to PVG to be eliminated in connection with the related deconsolidation of PVG.

 

(b) To eliminate other current assets attributable to PVG and to convert $5,073 of intercompany accounts receivable from PVG to trade accounts receivable in connection with the deconsolidation of PVG.

 

(c) To eliminate the assets and liabilities attributable to PVG in connection with the deconsolidation of PVG.

 

(d) To (i) record an income tax liability of $27,405 payable in connection with the gain on the PVG Transaction (see (e) below), (ii) convert $625 of intercompany accounts payable to PVG to trade accounts payable and (iii) eliminate $85,510 of current liabilities attributable to PVG in connection with the deconsolidation of PVG.

 

(e) To record the gain on the PVG Transaction, net of taxes, as provided below, including the elimination of noncontrolling interests in PVG.

 

Cash proceeds, net of offering costs (8,827,429 units x $15.76 per unit)

   $ 139,120   

Carrying value of noncontrolling interests in PVG

     382,167   
        
   $ 521,287   

Carrying value of PVG assets and liabilities

     (442,986
        

Gain on disposition of PVG, before income taxes

   $ 78,301   

Tax at statutory rate of 35%

     (27,405
        

Net gain on disposition of PVG

   $ 50,896   
        

Condensed Consolidated Statements of Income

 

(f) To eliminate the revenues and expenses attributable to the results of operations of PVG in connection with the deconsolidation of PVG.

 

(g) To eliminate the income taxes attributable to the results of operations of PVG, net of noncontrolling interests, at the effective rates in effect for the historical periods. As the Company owned less than 100% of PVG during the historical periods, the effective tax rates were based on the Company’s consolidated pre-tax income less noncontrolling interests attributable to PVG.

 

(h) To eliminate the deduction for net income attributable to noncontrolling interests which is associated with the noncontrolling interests in PVG.
-----END PRIVACY-ENHANCED MESSAGE-----