Attached files

file filename
8-K/A - FORM 8-K/A - APOLLO EDUCATION GROUP INCp16093e8vkza.htm
EX-23.1 - EX-23.1 - APOLLO EDUCATION GROUP INCp16093exv23w1.htm
EX-99.3 - EX-99.3 - APOLLO EDUCATION GROUP INCp16093exv99w3.htm
Exhibit 99.4
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On July 30, 2009, Apollo UK Acquisition Company Limited (“Acquisition Company”) completed the acquisition of the entire issued and to be issued ordinary share capital of BPP Holdings plc (“BPP”), a company registered in England and Wales, for a cash purchase price of 620 pence per share. Acquisition Company is a wholly-owned subsidiary of Apollo Global, Inc. (“Apollo Global”), which is a majority-owned subsidiary of Apollo Group, Inc. (“Apollo Group”).
The following unaudited pro forma condensed combined balance sheet as of May 31, 2009 and the unaudited pro forma condensed combined statements of income for the fiscal year ended August 31, 2008 and for the nine months ended May 31, 2009 are prepared from the historical financial statements of Apollo Group and BPP after giving effect to the acquisition of BPP and after applying the assumptions, reclassifications and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined balance sheet is presented as if the acquisition of BPP had occurred on May 31, 2009 (the end of the registrant’s third quarter of fiscal year 2009) and the unaudited pro forma condensed combined statements of income are presented as if the acquisition had occurred on September 1, 2007 (beginning of the registrant’s fiscal year 2008).
Apollo Group and BPP have different fiscal year ends. Accordingly, the unaudited pro forma condensed combined balance sheet as of May 31, 2009 combines:
    Apollo Group’s historical unaudited condensed consolidated balance sheet as of May 31, 2009, and
 
    BPP’s historical unaudited condensed consolidated balance sheet as of June 30, 2009.
The unaudited pro forma condensed combined statement of income for the fiscal year ended August 31, 2008 combines:
    the audited historical results of Apollo Group for the fiscal year ended August 31, 2008, and
 
    the unaudited historical results of BPP for the twelve months ended June 30, 2008.
The unaudited pro forma condensed combined statement of income for the nine months ended May 31, 2009 combines:
    the unaudited historical results of Apollo Group for the nine months ended May 31, 2009, and
 
    the unaudited historical results of BPP for the nine months ended June 30, 2009.
The unaudited pro forma condensed combined financial statements have been prepared from, and should be read in conjunction with, the following historical consolidated financial statements and accompanying notes contained in:
    Apollo Group’s Annual Report on Form 10-K for its fiscal year ended August 31, 2008,
 
    Apollo Group’s Quarterly Report on Form 10-Q for its quarter ended May 31, 2009, and
 
    BPP’s financial statements and related footnotes for its fiscal year ended December 31, 2008, included as Exhibit 99.3, to this Form 8-K/A.
Since we will adopt the provisions of Statement of Financial Accounting Standards (“SFAS”) No. 141(R), Business Combinations, codified as ASC 805, Business Combinations, effective September 1, 2009, we have accounted for the BPP acquisition under the purchase method of accounting in accordance with SFAS No. 141, Business Combinations. Accordingly, the total estimated purchase price, calculated as described in Note 1 to these unaudited pro forma condensed combined financial statements, has been allocated on a preliminary basis to assets acquired and liabilities assumed in connection with the acquisition based on their estimated fair values as of June 30, 2009. These allocations reflect various preliminary estimates and analyses and are subject to revision as we finalize the valuation of intangible assets, property and equipment and as additional information about the fair value of other assets and liabilities becomes available. We expect our analysis to be completed within the allocation period allowed under SFAS 141.

 


 

The unaudited pro forma condensed combined financial information included herein is prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Certain information and certain footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) have been condensed or omitted pursuant to these rules and regulations; however, management believes that the disclosures are adequate to make the information presented not misleading.
The unaudited pro forma condensed combined financial information included herein is prepared using the assumptions described below and in the Notes to Unaudited Pro Forma Condensed Combined Financial Statements. The historical financial information has been adjusted to give effect to pro forma events that are directly attributable to the acquisition as described in Note 3 of the accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements. The unaudited pro forma condensed combined financial information does not include certain costs savings or operating synergies (or costs associated with realizing such savings or synergies) that may result from the acquisition.
The unaudited pro forma condensed combined financial statements have been prepared for illustrative purposes only and reflect preliminary estimates and assumptions based on information available at the time of the preparation, including preliminary fair value estimates of the assets acquired and net liabilities assumed as discussed above. The unaudited pro forma condensed combined financial statements are not intended to represent or be indicative of the consolidated results of operations or financial condition of Apollo Group that would have been reported had the acquisition been completed as of the dates presented and should not be taken as representative of the future consolidated results of operations or financial condition of Apollo Group.

2


 

APOLLO GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of May 31, 2009
                                                 
    Historical                            
                    Reclassifications to                      
    Apollo Group, Inc.     BPP Holdings plc     Conform to Apollo     Pro Forma             Pro Forma  
($ in thousands)   May 31, 2009     June 30, 2009     Group Presentation     Adjustments             Combined  
ASSETS:
                                               
Current assets
                                               
Cash and cash equivalents
  $ 795,699     $ 5,037     $     $ (356,163 )     A     $ 444,573  
Restricted cash and cash equivalents
    489,619                                 489,619  
Marketable securities, current portion
    991                                 991  
Accounts receivable, net
    192,612       35,926       (564 )     13,318       B       241,292  
Deferred tax assets, current portion
    58,771             747       330       C       59,848  
Prepaid taxes
    2,367                                 2,367  
Other current assets
    29,681       1,763       9,804       (524 )     D       40,724  
 
                                     
Total current assets
    1,569,740       42,726       9,987       (343,039 )             1,279,414  
Property and equipment, net
    467,321       121,797       20,523       (50,824 )     E       558,817  
Marketable securities, less current portion
    22,401                                 22,401  
Goodwill
    88,921             31,730       379,944       F       500,595  
Intangible assets, net
    14,691       49,737       (49,737 )     191,294       G       205,985  
Deferred tax assets, less current portion
    80,679       3,372       (3,372 )                   80,679  
Other assets
    32,291       645       (582 )                   32,354  
 
                                     
Total assets
  $ 2,276,044     $ 218,277     $ 8,549     $ 177,375             $ 2,680,245  
 
                                     
 
LIABILITIES AND SHAREHOLDERS’ EQUITY:
                                               
Current liabilities
                                               
Accounts payable
  $ 56,965     $ 53,107     $ (34,858 )   $             $ 75,214  
Accrued liabilities
    174,217       548       22,736       1,180       H       198,681  
Current portion of long-term liabilities
    119,922       38,278       5,734       160,546       I       324,480  
Income taxes payable
          5,435       (4,023 )                   1,412  
Student deposits
    505,685             19,723                     525,408  
Deferred revenue
    261,158       18,587                           279,745  
 
                                     
Total current liabilities
    1,117,947       115,955       9,312       161,726               1,404,940  
Deferred tax liabilities
    2,012       18,473       (2,625 )     35,397       J       53,257  
Long-term liabilities, less current portion
    104,802       63,470       1,862       (55,357 )     K       114,777  
 
                                     
Total liabilities
    1,224,761       197,898       8,549       141,766               1,572,974  
 
                                     
 
Minority interest
    13,056       988             55,000       L       69,044  
 
Shareholders’ equity
    1,038,227       19,391             (19,391 )     M       1,038,227  
 
                                     
Total liabilities and shareholders’ equity
  $ 2,276,044     $ 218,277     $ 8,549     $ 177,375             $ 2,680,245  
 
                                     
The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Information.

3


 

APOLLO GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
Fiscal Year Ended August 31, 2008
                                         
    Historical                      
    Apollo Group, Inc.     BPP Holdings plc                      
    Twelve Months Ended     Twelve Months Ended     Pro Forma             Pro Forma  
    August 31, 2008     June 30, 2008     Adjustments             Combined  
(in thousands, except per share data)                                        
Net revenue
  $ 3,140,931     $ 322,925     $             $ 3,463,856  
 
                               
Costs and expenses:
                                       
Instructional costs and services
    1,370,878       249,417       27,130       N       1,647,425  
Selling and promotional
    805,395       18,703                     824,098  
General and administrative
    215,192       11,679             O       226,871  
 
                               
Total costs and expenses
    2,391,465       279,799       27,130               2,698,394  
 
                               
Income from operations
    749,466       43,126       (27,130 )             765,462  
Interest income and other, net
    33,388       (4,277 )     (1,179 )     P       27,932  
 
                               
Income before income taxes and minority interest
    782,854       38,849       (28,309 )             793,394  
Provision for income taxes
    (306,927 )     (11,276 )     8,197       Q       (310,006 )
Minority interest, net of tax
    598       (860 )     (3,533 )     R       (3,795 )
 
                               
Net income
  $ 476,525     $ 26,713     $ (23,645 )           $ 479,593  
 
                               
 
                                       
Earnings per share:
                                       
 
                                       
Basic income per share
  $ 2.90                             $ 2.92  
 
                                   
Diluted income per share
  $ 2.87                             $ 2.89  
 
                                   
Basic weighted average shares outstanding
    164,109                               164,109  
 
                                   
Diluted weighted average shares outstanding
    165,870                               165,870  
 
                                   
The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Information.

4


 

APOLLO GROUP, INC. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
Nine Months Ended May 31, 2009
                                         
    Historical                      
    Apollo Group, Inc.     BPP Holdings plc                      
    Nine Months Ended     Nine Months Ended     Pro Forma             Pro Forma  
    May 31, 2009     June 30, 2009     Adjustments             Combined  
(in thousands, except per share data)                                        
Net revenue
  $ 2,898,439     $ 203,119     $             $ 3,101,558  
 
                               
Costs and expenses:
                                       
Instructional costs and services
    1,150,788       150,170       10,246       N       1,311,204  
Selling and promotional
    697,929       10,081                     708,010  
General and administrative
    200,839       8,014       (1,661 )     O       207,192  
 
                               
Total costs and expenses
    2,049,556       168,265       8,585               2,226,406  
 
                               
Income from operations
    848,883       34,854       (8,585 )             875,152  
Interest income and other, net
    7,158       (3,774 )     (879 )     P       2,505  
 
                               
Income before income taxes and minority interest
    856,041       31,080       (9,464 )             877,657  
Provision for income taxes
    (350,045 )     (10,287 )     3,094       Q       (357,238 )
Minority interest, net of tax
    814       (522 )     (2,573 )     R       (2,281 )
 
                               
Net income
  $ 506,810     $ 20,271     $ (8,943 )           $ 518,138  
 
                               
 
                                       
Earnings per share:
                                       
 
                                       
Basic income per share
  $ 3.19                             $ 3.26  
 
                                   
Diluted income per share
  $ 3.15                             $ 3.22  
 
                                   
Basic weighted average shares outstanding
    158,960                               158,960  
 
                                   
Diluted weighted average shares outstanding
    160,952                               160,952  
 
                                   
The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Financial Information.

5


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Note 1. Basis of Pro Forma Presentation
On July 30, 2009, Apollo Global, Inc. (“Apollo Global”), through a wholly-owned United Kingdom subsidiary Apollo UK Acquisition Company Limited, acquired the entire issued and to be issued ordinary share capital of BPP Holdings plc (“BPP”), a company registered in England and Wales, for a cash purchase price of 620 pence per share. Apollo UK Acquisition Company Limited is a wholly-owned subsidiary of Apollo Global, which is a majority-owned subsidiary of Apollo Group, Inc. (“Apollo Group”). BPP is a provider of education and training to professionals in the legal and finance industries and the BPP College of Professional Studies is the first proprietary institution to have been granted degree awarding powers in the United Kingdom.
The unaudited pro forma condensed combined financial statements have been derived from the historical consolidated financial statements of Apollo Group and BPP. The historical consolidated financial statements of BPP presented in Exhibit 99.3 herein have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board. In the preparation of the pro forma condensed combined financial information, we did not identify any accounting differences between IFRS and U.S. GAAP accounting standards that would require a significant adjustment to BPP’s historical consolidated financial statements and thus no adjustments have been reflected in the unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined financial information included herein reflects the following:
    Reclassification of certain amounts in the historical BPP consolidated balance sheet to conform to Apollo Group’s classification and presentation; and
 
    Preliminary estimated adjustments to record assets and liabilities of BPP at respective fair value. These estimates are subject to revision as we finalize the valuation of intangible assets, property and equipment and as additional information about the fair value of other assets and liabilities becomes available. We expect our analysis to be completed within the allocation period allowed under SFAS No. 141.
For purposes of presenting the unaudited pro forma condensed combined financial information, the historical consolidated income statement information of BPP was translated into U.S. dollars using an exchange rate of £1.00 = $2.00435 for the twelve months ended June 30, 2008 and for the nine months ended June 30, 2009, using an exchange rate of £1.00 = $1.52126. These exchange rates represent the average exchange rate for each respective period. The historical consolidated balance sheet information of BPP at June 30, 2009 was translated into U.S. dollars using an exchange rate of £1.00 = $1.6520, representing the exchange rate on June 30, 2009.
The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of the results of operations or financial position had the acquisition been consummated at the beginning of the period presented, nor is it necessarily indicative of the results of operations in future periods or the future financial position of the combined entities.
The unaudited pro forma condensed combined financial information has been accounted for under the purchase method of accounting, giving effect to the acquisition of BPP by Apollo Group as if the acquisition had occurred as of the beginning of the earliest period presented. The purchase price was preliminarily allocated to the assets acquired and the liabilities assumed based on their estimated fair values.
We have presented the purchase price summary and preliminary purchase price allocation as of the following dates:
    June 30, 2009, the date of BPP’s historical balance sheet that is included in the condensed combined pro forma balance sheet; and
 
    July 30, 2009, for informational purposes only, reflecting the date the transaction closed.

6


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
A summary of the purchase price is as follows:
                 
($ in thousands)   June 30, 2009     July 30, 2009  
Cash paid for the outstanding common stock of BPP
  $ 506,459     $ 506,459  
Debt assumed
    81,995       84,306  
Transaction-related costs
    10,821       10,821  
 
           
Total purchase price
  $ 599,275     $ 601,586  
 
           
A summary of the preliminary purchase price allocation is as follows:
                 
($ in thousands)   June 30, 2009     July 30, 2009  
Net working capital (deficit)
  $ (34,058 )   $ (44,015 )
Property and equipment
    91,496       90,428  
Intangibles
    191,294       191,294  
Goodwill
    411,674       425,638  
Deferred taxes, net
    (50,168 )     (50,201 )
Other long-term liabilities
    (9,975 )     (10,553 )
Minority interest
    (988 )     (1,005 )
 
           
Total allocated purchase price
    599,275       601,586  
Less: Debt assumed
    (81,995 )     (84,306 )
Less: Cash acquired
    (5,037 )     (7,214 )
 
           
Acquisition, net of cash acquired
  $ 512,243     $ 510,066  
 
           
The acquisition resulted in goodwill that is primarily attributable to potential strategic and financial benefits expected to be realized associated with future student growth and access to new markets.
A summary of the identifiable intangible assets acquired and estimated useful lives, based on our preliminary purchase price allocation, is as follows:
                 
          Weighted  
    Estimated     Average  
($ in thousands)   Fair Value     Useful Life  
Finite-lived intangible assets
               
Copyrights
  $ 20,891     5 years
Student relationships
    20,049     3 years
Other
    10,364     3 years
 
             
Finite-lived intangible assets
    51,304          
 
               
Indefinite-lived intangible assets
               
Trademarks
    134,068     indefinite
Accreditations and designations
    5,922     indefinite
 
             
Indefinite-lived intangible assets
    139,990          
 
             
Total acquired intangible assets
  $ 191,294          
 
             
The acquired finite-lived intangible assets are amortized using either an accelerated method to reflect the economic useful life of the asset or on a straight-line basis.
The purchase price allocations are preliminary and subject to revision as we finalize the valuation of intangible assets, property and equipment and as additional information about the fair value of other assets and liabilities becomes available. We expect our analysis to be completed within the allocation period allowed under SFAS No. 141.

7


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Note 2. Reclassifications
Certain amounts in BPP’s historical consolidated balance sheet have been reclassified to conform to Apollo Group’s classification and presentation. These reclassifications primarily relate to the following:
    Reclassifying certain working capital items primarily between accounts receivable, accounts payable, accrued liabilities and student deposits.
 
    Reclassifying certain software assets and BPP historical goodwill from intangible assets to property and equipment and goodwill.
 
    Reclassifying current and long-term portions of long-term liabilities and deferred tax assets and liabilities.
Note 3. Pro Forma Adjustments
The following pro forma adjustments have been reflected in the unaudited pro forma condensed combined financial information. All adjustments are based on current assumptions and valuations which are subject to change. The accompanying unaudited pro forma condensed combined financial information has been prepared as if the acquisition had been completed on September 1, 2007 (beginning of the registrant’s fiscal year 2008) for statement of income purposes and at May 31, 2009 (the end of the registrant’s third quarter of fiscal year 2009) for balance sheet purposes.
Balance sheet pro forma adjustments were translated into U.S. Dollars using an exchange rate of £1.00 = $1.6520 on June 30, 2009. Statement of income pro forma adjustments were translated into U.S. Dollars using an exchange rate of £1.00 = $1.99081 for the twelve months ended August 31, 2008 and using an exchange rate of £1.00 = $1.53968 for the nine months ended May 31, 2009. These exchange rates represent the average exchange rate for each respective period.
The unaudited pro forma condensed combined financial information includes the following pro forma assumptions and adjustments:
     ($ in thousands)
    Cash and cash      
A   equivalents     Description
 
  $ 106,117     Reflects the borrowing amount under Apollo Group’s $500 million revolving credit agreement used to finance the acquisition.
 
    55,000     Reflects the cash contribution received from Apollo Global’s minority shareholder.
 
    (506,459 )   Reflects the cash consideration paid by Apollo Global to the BPP shareholders in connection with the acquisition.
 
    (10,821 )   Reflects Apollo’s transaction costs associated with the acquisition.
 
         
 
  $ (356,163 )    
 
         
 
B   Accounts
receivable, net
    Description
 
  $ 13,318     Reflects the receivable for proceeds from BPP stock options outstanding related to the transaction.
 
         

8


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                 
    Deferred tax      
    assets, current      
C   portion     Description
 
  $ 330     Reflects the current portion of deferred tax assets associated with the fair value adjustments, computed using an effective tax rate of 28%.
 
         
 
    Other current      
D   assets     Description
 
  $ (524 )   Reflects adjustment to write-off deferred financing fees in purchase accounting.
 
         
 
    Property and      
E   equipment, net     Description
 
  $ (50,824 )   Reflects the preliminary fair value adjustment associated with the tangible fixed assets acquired.
 
         
 
F   Goodwill     Description
 
  $ 379,944     Reflects the residual goodwill as a result of the acquisition based on the preliminary purchase price allocation at June 30, 2009. Refer to Note 1, Basis of Pro Forma Presentation, for the preliminary purchase price allocation.
 
         
 
    Intangible      
G   assets, net     Description
 
  $ 191,294     Reflects the preliminary estimate of the intangible assets acquired in the acquisition. Refer to Note 1, Basis of Pro Forma Presentation, for further discussion of the nature, amounts and amortization methods of the various identifiable intangible assets.
 
         
 
    Accrued      
H   liabilities     Description
 
  $ 1,180     Reflects the recognition of the liability for separation payments due to former employees of BPP.
 
         

9


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                
    Current      
    portion of long-      
I   term liabilities     Description
 
  $ 106,117     Reflects the borrowing amount under Apollo Group’s $500 million revolving credit agreement used to finance the acquisition.
 
    58,233     Reflects the reclassification of short-term debt from long-term liabilities whose maturity date is now within one-year of the acquisition date resulting from change in control provisions in the agreement.
 
    2,350     Reflects the fair value adjustment for a buy-out obligation triggered by BPP’s change in control provisions in a joint venture agreement.
 
    (6,154 )   Reflects the fair value adjustment for the deferred rent liability of BPP.
 
  $ 160,546      
 
         
 
    Deferred      
J   tax liabilities     Description
 
  $ 35,397     Reflects the long-term portion of deferred tax liabilities associated with the fair value adjustments, computed using an effective tax rate of 28%.
 
         
 
    Long-term      
    liabilities, less      
K   current portion     Description
 
  $ 3,455     Reflects the fair value adjustment to the obligation to return certain leased properties to a specified condition using current discount rates and assumptions at the acquisition date.
 
    (771 )   Reflects the fair value adjustment for the deferred rent liability of BPP.
 
    192     Reflects adjustment to the deferred financing fees.
 
    (58,233 )   Reflects the reclassification of long-term debt to current portion of long-term liabilities whose maturity date is now within one-year of the acquisition date resulting from change in control provisions in the debt agreement.
 
         
 
  $ (55,357 )    
 
         
 
  Minority      
L   interest     Description
 
  $ 55,000     Reflects the capital contribution made by Apollo Global’s minority shareholder to fund the transaction.
 
         
 
    Shareholders’      
M   equity     Description
 
  $ (19,391 )   Reflects the elimination of the historical shareholders’ equity of BPP.
 
         

10


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                     
    Instructional costs and      
N   services      
    Interim     Annual     Description
 
  $ 10,778     $ 28,046     Reflects amortization expense of acquired finite-lived intangible assets resulting from the acquisition. Refer to Note 1, Basis of Pro Forma Presentation, for further discussion of the nature, amounts, useful lives and amortization methods of the acquired finite-lived intangible assets.
 
    (532 )     (916 )   Reflects depreciation expense based on adjustments to fair value for certain tangible fixed assets acquired, using the remaining estimated useful lives of 25 years for such assets.
 
               
 
  $ 10,246     $ 27,130      
 
               
 
O   General and administrative      
    Interim     Annual     Description
 
  $ (1,661 )   $     Reflects the removal of non-recurring acquisition related costs recorded in BPP’s historical income statement during the period ended June 30, 2009.
 
               
 
    Interest income and other,      
P   net      
    Interim     Annual     Description
 
  $ (879 )   $ (1,179 )   Reflects the interest expense, using the current interest rate of 1.096%, on the borrowing of $106.1 million under Apollo Group’s $500 million revolving credit agreement used to finance the acquisition. Actual interest rates can vary from the current rate disclosed. A hypothetical 1/8% percentage variance in the variable interest rate could increase (decrease) pre-tax net income by $0.1 million for both the interim and annual periods.
 
               
 
Q   Provision for income taxes      
    Interim     Annual     Description
 
  $ 3,094     $ 8,197     Reflects the income tax benefit of the pro forma adjustments using the statutory tax rate in effect at the time the pro forma adjustments are presented. The statutory tax rate in the United Kingdom was 30% through December 31, 2007 and then decreased to 28% effective January 1, 2008.
 
               
 
R   Minority interest, net of tax      
    Interim     Annual     Description
 
  $ 245     $ 180     Reflects the dilution of Carlyle Group’s interest in Apollo Global’s historical operating results. As a result of the BPP acquisition, Carlyle Group’s interest in Apollo Global decreased from 19.9% to 13.9%.
 
    (2,818 )     (3,713 )   Reflects Carlyle Group’s interest in BPP’s historical operating results.
 
  $ (2,573 )   $ (3,533 )    
 
               

11


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Note 4. Disclosure of Omitted Period Results
The unaudited pro forma condensed combined statements of income do not contain BPP’s operating results for the period between July 1, 2008 and September 30, 2008. BPP’s revenues and net income (loss) for this period were $64.2 million and ($3.9) million, respectively. There were no unusual charges or adjustments recorded during this omitted period. BPP’s operating results for this period were translated into U.S. dollars using an exchange rate of £1.00 = $1.89688 for the three months ended September 30, 2008, which represents the average exchange rate for the period.

12