Filed by KKR & Co. L.P.

Pursuant to Rule 425 under the

Securities Act of 1933, as amended

Subject Company:  KKR Private Equity Investors, L.P.

Registration No.: 333-144335

 

KKR Private Equity Investors Reports Results for Quarter Ended

September 30, 2008

 

NAV per Unit of $18.85 as of September 30, 2008

 

Guernsey, Channel Islands, November 3, 2008 – KKR Private Equity Investors, L.P. (Euronext Amsterdam: KPE), a Guernsey limited partnership that invests its assets in private equity and opportunistic investments identified by Kohlberg Kravis Roberts & Co. (“KKR”), today reported its financial results for the quarter and nine months ended September 30, 2008.  As of September 30, 2008, KPE’s net asset value (“NAV”) was $3,862.3 million, or $18.85 per unit.

 

George R. Roberts, Co-Founder of KKR and Co-Chairman of KPE’s Managing Partner’s Board of Directors, commented, “As the decline in KPE’s quarterly NAV evidences, some of our investments faced reduced valuations during the third quarter as a result of the extraordinary turbulence in the global capital markets.  We are redoubling our already extensive efforts to improve the operations of our companies in anticipation of a weaker economic environment.  The vast majority of our companies continue to perform well - growing revenues, growing EBITDA, increasing margins and paying down debt - due to our continuous focus on long term value creation.”

 

Results of Operations

 

Operating results of KPE for the quarter ended September 30, 2008 are highlighted as follows:

 

·                  Net unrealized depreciation on investments and foreign currency transactions was $649.0 million.  The most significant changes in the unrealized fair value of investments from June 30, 2008 to September 30, 2008 were:

 

·

 

A decrease of $132.8 million in the value of the investment in Energy Future Holdings Corp. (“EFH”), which was marked from 1.4 times cost as of June 30, 2008 to 1.0 times as of September 30, 2008;

·

 

A net decrease of $95.4 million in the value of the investment in NXP B.V. (“NXP”), which was marked on a U.S. dollar basis from 0.9 times cost as of June 30, 2008 to 0.5 times as of September 30, 2008, and the related foreign currency exchange contract;

·

 

A decrease of $81.2 million in the value of the investment in Aero Technical Support & Services S.à r.l. (“ACTS”), which was marked on both a Canadian dollar and U.S. dollar basis from 0.7 times cost as of June 30, 2008 to nil as of September 30, 2008;

·

 

A decrease of $62.9 million in the value of the convertible senior note investment in Sun Microsystems, Inc. (“Sun”);

·

 

A net decrease of $45.7 million in the value of the investment in KION Group GmbH (“KION”), which was marked on a Euro basis from 1.0 times cost as of June 30, 2008 to 0.7 times as of September 30, 2008, and

 



 

 

 

the related foreign currency exchange contract. Including the impact of foreign currency translation, the KION investment was marked on a U.S. dollar basis from 1.0 times to 0.8 times as of September 30, 2008;

·

 

A decrease of $45.2 million in the value of the investment in Capmark Financial Group Inc. (“Capmark”), which was marked from 1.1 times cost as of June 30, 2008 to 0.8 times as of September 30, 2008;

·

 

A decrease of $44.6 million in the value of the investment in Alliance Boots GmbH (“Boots”), which related entirely to the impact of the change in the exchange rate from British pounds sterling to U.S. dollars during the quarter ended September 30, 2008;

·

 

A net decrease of $32.5 million in the value of the convertible preferred stock investment in Orient Corporation (“Orico”) and the related foreign currency exchange contract;

·

 

A decrease of $25.5 million in the value of a fixed income investment;

·

 

A decrease of $21.2 million in the value of the investment in The Nielsen Company, B.V. (“Nielsen”), which was marked from 1.2 times cost as of June 30, 2008 to 1.1 times as of September 30, 2008; and

·

 

A net increase of $21.4 million in the value of the investment in PagesJaunes Groupe S.A. (“PagesJaunes”), based on a market quotation on a U.S. dollar basis and the related foreign currency exchange contract.

 

·

 

Net investment loss was $27.2 million, which principally represented general and administrative expenses, interest expense and management fees, offset by interest and dividend income;

 

 

 

·

 

Net realized loss on investments and foreign currency was $19.7 million. The net realized loss was primarily comprised of $2.8 million from the sale of opportunistic investments in public equities and derivative instruments and $17.9 million from the sale of investments by Strategic Capital Institutional Fund, Ltd. (“SCF”); and

 

 

 

·

 

The net decrease in net assets resulting from operations was $695.9 million and KPE’s total return was (15.3) percent during the quarter.

 

Operating results of KPE for the nine months ended September 30, 2008 are highlighted as follows:

 

·

 

Net unrealized depreciation on investments and foreign currency transactions was $999.5 million.  The most significant changes in the unrealized fair value of investments from December 31, 2007 to September 30, 2008 were:

 

·

 

A net decrease of $154.2 million in the value of the investment in PagesJaunes, based on a market quotation on a U.S. dollar basis and the related foreign currency exchange contract;

·

 

A decrease of $156.9 million in the value of the convertible senior note investment in Sun;

 

2



 

·

 

A net decrease of $145.1 million in the value of the investment in ProSieben, which was marked on a Euro basis from 0.7 times cost as of December 31, 2007 to 0.1 times as of September 30, 2008, and the related foreign currency exchange contract. Including the impact of foreign currency translation, the ProSieben investment was marked on a U.S. dollar basis from 0.8 times to 0.1 times as of September 30, 2008;

·

 

A decrease of $118.4 million in the value of the investment in ACTS, which was marked on both a Canadian dollar and U.S. dollar basis from 1.0 times cost as of December 31, 2007 to nil as of September 30, 2008;

·

 

A net decrease of $93.3 million in the value of the investment in NXP, which was marked on a U.S. dollar basis from 0.9 times cost as of December 31, 2007 to 0.5 times as of September 30, 2008, and the related foreign currency exchange contract;

·

 

A decrease of $75.1 million in the value of the investment in Capmark, which was marked from 1.3 times cost as of December 31, 2007 to 0.8 times as of September 30, 2008;

·

 

A decrease of $62.1 million in the value of the investment in Legrand Holdings S.A., based on a market quotation on a U.S. dollar basis;

·

 

A net decrease of $41.2 million in the value of the investment in KION, which was marked on a Euro basis from 1.0 times as of December 31, 2007 to 0.7 times as of September 30, 2008, and the related foreign currency exchange contract. Including foreign currency, the KION investment was marked on a U.S. dollar basis from 1.1 times to 0.8 times as of September 30, 2008;

·

 

A decrease of $41.9 million in the value of the investment in Boots, which related entirely to the impact of the change in the exchange rate from British pounds sterling to U.S. dollars during the nine months ended September 30, 2008;

·

 

A decrease of $37.8 million in the value of a fixed income investment;

·

 

A net decrease of $37.2 million in the value of the convertible preferred stock investment in Orico and the related foreign currency exchange contract; and

·

 

An increase of $21.2 million in the value of the investment in Nielsen, which was marked from 1.0 times cost as of December 31, 2007 to 1.1 times as of September 30, 2008.

 

·

 

Net investment loss was $66.8 million, which principally represented interest expense, management fees and general and administrative expenses, offset by interest and dividend income;

 

 

 

·

 

Net realized loss on investments and foreign currency was $58.2 million. The net realized loss was primarily comprised of $29.1 million from the sale of opportunistic investments in public equities and related derivative instruments, $25.2 million from the sale of investments by SCF and $23.5 million from the secondary sales of investments in limited partner interests of the KKR 2006 Fund and the KKR Millennium Fund, offset by realized gains of $16.0 million from the

 

3



 

 

 

sale of Demag Holdings, S.à r.l., the partial sale of security holdings in Rockwood Holdings, Inc. and the final disposition of KSL Holdings – La Costa by KKR’s private equity funds; and

 

 

 

·

 

The net decrease in net assets resulting from operations was $1,124.5 million and KPE’s total return was (22.6) percent during the nine months ended September 30, 2008.

 

Investments

 

KPE invests its capital as the sole limited partner of KKR PEI Investments, L.P. (the “Investment Partnership”).  As of September 30, 2008, the fair value of the Investment Partnership’s portfolio of private equity investments, net of related financing, and opportunistic investments was $4,313.9 million, which consisted of:

 

·                  Investments of $1,557.8 million in the following KKR private equity funds:

 

·                  KKR 2006 Fund L.P.

·                  KKR Millennium Fund L.P.

·                  KKR European Fund, Limited Partnership

·                  KKR European Fund II, Limited Partnership

·                  KKR Asian Fund, L.P.

·                  KKR European Fund III, Limited Partnership

 

·                  Co-investments of $2,149.8 million in the following portfolio companies of KKR’s private equity funds:

 

·                  Alliance Boots GmbH

·                  Biomet, Inc.

·                  Capmark Financial Group Inc.

·                  Dollar General Corporation

·                  Energy Future Holdings Corp.

·                  First Data Corporation

·                  HCA Inc.

·                  KION Group GmbH

·                  The Nielsen Company B.V.

·                  NXP B.V.

·                  PagesJaunes Groupe S.A.

·                  ProSiebenSat. 1 Media AG

·                  U.S. Foodservice, Inc.

 

·                  Negotiated equity investments of $325.0 million, net of related financing in the following companies:

 

·                  Orient Corporation

·                  Sun Microsystems, Inc.

·                  Aero Technical Support & Services S.à r.l.

 

·                  Opportunistic investments of $281.3 million as follows:

 

·                  Investments by KKR Strategic Capital Institutional Fund, Ltd.

·                  Fixed income investments

·                  Investments in publicly traded securities

 

4



 

Please refer to the schedule of investments as of September 30, 2008, included elsewhere in this release, for detail of the amounts listed above.

 

Subsequent to September 30, 2008, the Investment Partnership invested an additional $30.1 million in ProSieben, which was comprised of a $28.0 million co-investment and a $2.1 million pro rata share in KKR’s private equity funds’ investment.

 

Commitments

 

As of September 30, 2008, the Investment Partnership’s remaining capital commitments related to limited partner interests in KKR’s private equity funds were as follows, with amounts in thousands:

 

KKR 2006 Fund L.P.

 

$

431,987

 

KKR European Fund III, Limited Partnership

 

291,192

 

KKR Asian Fund L.P.

 

220,960

 

KKR Millennium Fund L.P.

 

4,440

 

KKR European Fund II, Limited Partnership

 

1,010

 

 

 

$

949,589

 

 

We expect that the unfunded capital commitments presented above will be called over a period of several years, if not longer.

 

Liquidity and Capital Resources

 

As of September 30, 2008, the Investment Partnership had a cash balance of $142.7 million. As of September 30, 2008, the Investment Partnership had drawn $503.3 million of its $1.0 billion five-year senior secured credit facility established on June 11, 2007.

 

Subsequent to September 30, 2008 and through October 31, 2008, the Investment Partnership received $325.2 million of proceeds from a $351.0 million credit facility drawdown request to fund potential working capital needs, which resulted in availability for further borrowings under the credit facility of $171.5 million as of October 31, 2008.  As a result of this drawdown and the subsequent investment described above, the Investment Partnership’s cash balance increased, on a pro forma basis, to approximately $437.8 million as of October 31, 2008.  The difference between the proceeds received and the drawdown request was due to the amount not funded by Lehman Commercial Paper Inc. (“Lehman”). Lehman, an original lender under the credit facility with an initial aggregate $75.0 million commitment, has declared bankruptcy and was responsible for funding an additional $37.3 million in commitments as of October 31, 2008.  Due to Lehman’s bankruptcy, we believe that Leman will not fund any part of its remaining commitments.  Therefore, the remaining availability of $171.5 million, absent Lehman’s bankruptcy, has effectively been reduced to $134.2 million in unfunded commitments as of October 31, 2008, or from $1.0 billion to $925.0 million in total commitments, unless Lehman’s commitments are assigned to another existing or new lender.  There can be no assurance that any lender will assume any part of Lehman’s commitment under the credit facility.

 

5



 

Business Environment

 

Global financial markets have experienced considerable declines in the valuations of equity and debt securities, an acute contraction in the availability of credit and the failure of a number of leading financial institutions during the second half of fiscal 2007 and through 2008 to date.  Uncertainty regarding the value of assets and the ability of counterparties to meet their obligations, and a lack of transparency regarding the magnitude of risk inherent in certain investments, spread from the residential real estate market to financial markets generally.  As a result, sources of liquidity may be not only more difficult, but also impossible to obtain in the current market environment.  In addition, subsequent to September 30, 2008 and through October 31, 2008, there has been a further decline in the global economy and financial markets.  Until the close of the fourth quarter and the completion of the year-end valuation process, KPE and the Investment Partnership will not know the exact impact of this decline on their year-end valuations or results of operations.  The state of the financial markets may also adversely impact other aspects of the business, operations, investments or prospects of KPE and the Investment Partnership in ways that are not currently foreseeable.

 

Business Combination Transaction

 

As announced on July 27, 2008, KPE and KKR & Co. L.P. have entered into an agreement providing for the acquisition of all of the assets and assumption of all of the liabilities of KPE by KKR & Co. L.P.   U.S. Securities and Exchange Commission review of the registration statement related to the transaction is continuing.  Subject to the satisfaction or waiver of the conditions to closing, the parties remain committed to completing the transaction, but do not at this point expect the transaction to close until 2009.

 

Financial Report

 

KPE has posted its interim financial report, which includes its unaudited financial statements and the unaudited consolidated financial statements of the Investment Partnership, to its website (www.kkrprivateequityinvestors.com).  KPE encourages investors to carefully read these documents accompanying this news release.

 

Information for Investors – Teleconference and Webcast

 

KPE will discuss its financial results and the status of the previously announced business combination, described above, on a teleconference to be broadcast live on the Internet on Monday, November 3, 2008 at 3:00 p.m. CET (Amsterdam) / 2:00 p.m. GMT (Guernsey/London) / 9:00 a.m. EDT (New York City). A webcast (listen only) of the teleconference can be accessed via the Investor Relations section of KPE’s website at www.kkrprivateequityinvestors.com, as well as on KKR’s website at www.kkr.com.

 

About KPE

 

KKR Private Equity Investors, L.P. (Euronext Amsterdam: KPE) is a Guernsey limited partnership that seeks to create long-term value by participating in private equity and opportunistic investments selected, evaluated, structured, monitored and exited by investment professionals of Kohlberg Kravis Roberts & Co. (“KKR”).  As of September 30, 2008, over 90% of KPE’s $4.7 billion portfolio was comprised of limited partner interests in six KKR private equity funds, co-investments in 13 companies alongside the private equity funds and negotiated equity investments.  The remainder of KPE’s portfolio as of September 30, 2008 was invested in opportunistic and temporary investments.  KPE

 

6



 

is governed by its general partner’s board of directors, which has a majority of independent directors, and makes its investments as the sole limited partner of another Guernsey limited partnership, KKR PEI Investments, L.P.

 

The common units and related restricted depositary units of KPE are subject to a number of ownership and transfer restrictions.  Information concerning these ownership and transfer restrictions is included in the Investor Relations section of KPE’s website at www.kkrprivateequityinvestors.com.

 

No Offering Statement

 

This release does not constitute an offer of securities for sale in the United States. Securities may not be offered or sold in the United States absent registration or an exemption from registration.  Any public offering of securities to be made in the United States will be made by means of a prospectus that may be obtained from KPE and that will contain detailed information about KPE and management, as well as financial statements.

 

Forward-Looking Statements

 

This release may contain certain forward-looking statements with respect to the financial condition, results of operations, liquidity, investments, business, net asset value and prospects of KPE and the transaction with KKR & Co. L.P.  By their nature, forward-looking statements involve risk and uncertainty, because they relate to events and depend on circumstances that will occur in the future, and there are many factors that could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements.  KPE does not undertake to update any of these forward-looking statements.

 

******

 

7



 

Investor Contact:

 

Media Contacts:

 

 

Katherine Becher

 

In the U.S:

 

In Europe:

Investor Relations Manager

 

Mark Semer

 

Ryan O’Keeffe

KKR KPE LLC

 

Kekst and Company

 

Finsbury

+1.212.659.2026

 

+1.212.521.4800

 

+44.207.251.3801

 

Additional Information about the Transaction and Where to Find It

 

This release contains information in respect of the proposed transaction involving KKR & Co. L.P. and KPE. In connection with the proposed transaction, KKR & Co. L.P. has filed with the Securities Exchange Commission (“SEC”) an amendment to its existing Registration Statement on Form S-1 (file no. 333-144335) and will be filing other documents regarding the proposed transaction with the SEC.  INVESTORS AND SECURITY HOLDERS OF KPE ARE URGED TO READ THE REGISTRATION STATEMENT AND OTHER DOCUMENTS FILED WITH THE SEC CAREFULLY IN THEIR ENTIRETY BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. The final prospectus contained in the registration statement will be mailed or otherwise disseminated to the holders of KPE’s common units. Holders of KPE’s common units will be able to obtain free copies of the final prospectus (when available) and other documents filed with the SEC by KKR & Co. L.P. through the web site maintained by the SEC at www.sec.gov. Free copies of the final prospectus (when available) and other documents filed with the SEC can also be obtained by directing a request to KKR& Co. L.P., 9 W. 57th Street, Suite 4200, New York, New York 10019, Attention: Investor Relations.

 

FINANCIAL SCHEDULES FOLLOW

 

8



 

KKR PRIVATE EQUITY INVESTORS, L.P.

 

STATEMENTS OF ASSETS AND LIABILITIES (UNAUDITED)

(Amounts in thousands, except unit and per unit amounts)

 

 

 

September 30,
2008

 

December 31,
2007

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

Investments in limited partner interests of KKR PEI Investments, L.P., at fair value

 

$

3,866,154

 

$

4,984,533

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,630

 

452

 

Prepaid expenses

 

279

 

141

 

 

 

 

 

 

 

Total assets

 

3,870,063

 

4,985,126

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Accrued liabilities

 

7,769

 

1,823

 

Due to affiliate

 

 

930

 

 

 

 

 

 

 

Total liabilities

 

7,769

 

2,753

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

NET ASSETS

 

$

3,862,294

 

$

4,982,373

 

 

 

 

 

 

 

NET ASSETS CONSIST OF:

 

 

 

 

 

Partners’ capital contributions, net (common units outstanding of 204,902,226 and 204,550,001, respectively)

 

$

4,834,517

 

$

4,830,110

 

Distributable earnings (loss)

 

(972,223

)

152,263

 

 

 

 

 

 

 

 

 

$

3,862,294

 

$

4,982,373

 

 

 

 

 

 

 

Net asset value per common unit

 

$

18.85

 

$

24.36

 

 

 

 

 

 

 

Market price per common unit

 

$

9.40

 

$

18.16

 

 

9



 

KKR PRIVATE EQUITY INVESTORS, L.P.

 

STATEMENTS OF OPERATIONS (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

September 30,
2008

 

September 30,
2007

 

September 30,
2008

 

September 30,
2007

 

NET INVESTMENT INCOME (LOSS) ALLOCATED FROM KKR PEI INVESTMENTS, L.P.:

 

 

 

 

 

 

 

 

 

Investment income

 

$

9,814

 

$

26,582

 

$

40,535

 

$

109,764

 

Expenses

 

23,646

 

31,472

 

91,230

 

64,210

 

 

 

(13,832

)

(4,890

)

(50,695

)

45,554

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT INCOME—Interest income

 

27

 

28

 

87

 

56

 

 

 

 

 

 

 

 

 

 

 

EXPENSES—General and administrative expenses

 

13,430

 

1,507

 

16,173

 

4,369

 

 

 

 

 

 

 

 

 

 

 

NET INVESTMENT INCOME (LOSS)

 

(27,235

)

(6,369

)

(66,781

)

41,241

 

 

 

 

 

 

 

 

 

 

 

REALIZED AND UNREALIZED GAIN (LOSS) FROM INVESTMENTS AND FOREIGN CURRENCY ALLOCATED FROM KKR PEI INVESTMENTS, L.P:

 

 

 

 

 

 

 

 

 

Net realized gain (loss)

 

(19,683

)

104,814

 

(58,204

)

121,418

 

Net change in unrealized appreciation (depreciation)

 

(648,964

)

(119,665

)

(999,501

)

123,019

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on investments and foreign currency transactions

 

(668,647

)

(14,851

)

(1,057,705

)

244,437

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS

 

$

(695,882

)

$

(21,220

)

$

(1,124,486

)

$

285,678

 

 

10



 

KKR PRIVATE EQUITY INVESTORS, L.P.

 

STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED)

(Amounts in thousands)

 

NET ASSETS—DECEMBER 31, 2006

 

$

5,035,599

 

 

 

 

 

NET DECREASE IN NET ASSETS FROM OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2007:

 

 

 

Net investment income

 

19,029

 

Net loss on investments and foreign currency transactions

 

(23,163

)

 

 

 

 

Net decrease in net assets resulting from operations

 

(4,134

)

 

 

 

 

Distribution to unitholders

 

(49,092

)

 

 

 

 

NET ASSETS—DECEMBER 31, 2007

 

$

4,982,373

 

 

 

 

 

NET DECREASE IN NET ASSETS FROM OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2008:

 

 

 

Net investment loss

 

(66,781

)

Net loss on investments and foreign currency transactions

 

(1,057,705

)

 

 

 

 

Net decrease in net assets resulting from operations

 

(1,124,486

)

 

 

 

 

Partners’ capital contributions (issued 352,225 common units)

 

4,407

 

 

 

 

 

NET ASSETS—SEPTEMBER 30, 2008

 

$

3,862,294

 

 

11



 

KKR PRIVATE EQUITY INVESTORS, L.P.

 

STATEMENTS OF CASH FLOWS (UNAUDITED)

(Amounts in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,
2008

 

September 30,
2007

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

(1,124,486

)

$

285,678

 

Adjustments to reconcile net increase (decrease) in net assets resulting from operations to cash and cash equivalents provided by (used in) operating activities:

 

 

 

 

 

Net investment loss (income) allocated from KKR PEI Investments, L.P.

 

50,695

 

(45,554

)

Net loss (gain) on investments and foreign currency transactions allocated from KKR PEI Investments, L.P.

 

1,057,705

 

(244,437

)

Share-based compensation expense

 

37

 

16

 

Changes in operating assets and liabilities:

 

 

 

 

 

Distribution received from KKR PEI Investments, L.P.

 

9,979

 

54,082

 

Increase in prepaid expenses

 

(138

)

(114

)

Increase in accrued liabilities

 

5,909

 

257

 

Decrease in due to affiliate

 

(930

)

(123

)

 

 

 

 

 

 

Net cash flows provided by (used in) operating activities

 

(1,229

)

49,805

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Partners’ capital contributions

 

4,407

 

 

Distribution to unitholders

 

 

(49,092

)

 

 

 

 

 

 

Net cash flow provided by (used in) financing activities

 

4,407

 

(49,092

)

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

3,178

 

713

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS—Beginning of period

 

452

 

1,116

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS—End of period

 

$

3,630

 

$

1,829

 

 

12



 

KKR PEI INVESTMENTS, L.P. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (UNAUDITED)

(Amounts in thousands)

 

 

 

September 30,
2008

 

December 31,
2007

 

 

 

 

 

 

 

ASSETS:

 

 

 

 

 

Investments, at fair value:

 

 

 

 

 

Opportunistic investments—Class A (cost of $198,390 and $512,607, respectively)

 

$

128,736

 

$

458,792

 

Co-investments in portfolio companies of private equity funds—Class B (cost of $2,635,583 and $2,635,583, respectively)

 

2,149,776

 

2,653,039

 

Negotiated equity investments—Class B (cost of $992,582 and $992,582, respectively)

 

674,981

 

985,557

 

Private equity funds—Class C (cost of $1,693,367 and $1,813,751, respectively)

 

1,557,779

 

1,847,887

 

Non-private equity fund—Class D (cost of $182,512 and $195,869, respectively)

 

152,626

 

189,345

 

 

 

4,663,898

 

6,134,620

 

 

 

 

 

 

 

Cash and cash equivalents

 

142,669

 

255,415

 

Cash and cash equivalents held by a non-private equity fund

 

1,051

 

1,091

 

Restricted cash

 

21,083

 

42,237

 

Other assets

 

6,274

 

8,044

 

Total assets

 

4,834,975

 

6,441,407

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

Accrued liabilities

 

51,898

 

30,730

 

Due to affiliates

 

5,112

 

11,961

 

Securities sold, not yet purchased (proceeds of $22,833)

 

24,556

 

 

Options written (proceeds of $324 and $7,290, respectively)

 

288

 

5,265

 

Unrealized loss on foreign currency exchange contracts and interest rate swap, net

 

25,280

 

46,051

 

Other liabilities

 

171

 

182

 

Revolving credit agreement

 

503,319

 

1,002,240

 

Long-term debt

 

350,000

 

350,000

 

Total liabilities

 

960,624

 

1,446,429

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

NET ASSETS

 

$

3,874,351

 

$

4,994,978

 

 

 

 

 

 

 

NET ASSETS CONSIST OF:

 

 

 

 

 

Partners’ capital contributions

 

$

4,836,568

 

$

4,836,568

 

Distributable earnings (loss)

 

(962,217

)

158,410

 

 

 

 

 

 

 

 

 

$

3,874,351

 

$

4,994,978

 

 

See accompanying notes to the unaudited consolidated financial statements.

 

13



 

KKR PEI INVESTMENTS, L.P. AND SUBSIDIARIES

 

CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED)

(Amounts in thousands, except percentage amounts)

 

 

 

 

 

September 30, 2008

 

Investment

 

Class

 

Cost

 

Fair
Value

 

Fair Value as
a Percentage
of Net Assets

 

 

 

 

 

 

 

 

 

 

 

INVESTMENTS BY TYPE:

 

 

 

 

 

 

 

 

 

Opportunistic investments:

 

A

 

 

 

 

 

 

 

Fixed income investments

 

 

 

$

143,967

 

$

93,861

 

2.4

%

Public equities – common stocks

 

 

 

54,423

 

34,875

 

0.9

 

 

 

 

 

198,390

 

128,736

 

3.3

 

 

 

 

 

 

 

 

 

 

 

Co-investments in portfolio companies of private equity funds:

 

B

 

 

 

 

 

 

 

HCA Inc.

 

 

 

250,000

 

300,000

 

7.7

 

Alliance Boots GmbH.

 

 

 

301,352

 

267,115

 

6.9

 

Dollar General Corporation

 

 

 

250,000

 

250,000

 

6.4

 

The Nielsen Company B.V.

 

 

 

200,000

 

220,000

 

5.7

 

Biomet, Inc.

 

 

 

200,000

 

200,000

 

5.2

 

Energy Future Holdings Corp.

 

 

 

200,000

 

200,000

 

5.2

 

First Data Corporation

 

 

 

200,000

 

200,000

 

5.2

 

NXP B.V.

 

 

 

250,000

 

125,000

 

3.2

 

Capmark Financial Group Inc.

 

 

 

137,321

 

108,000

 

2.8

 

U.S. Foodservice, Inc.

 

 

 

100,000

 

100,000

 

2.6

 

KION Group GmbH.

 

 

 

112,824

 

84,506

 

2.2

 

PagesJaunes Groupe S.A.

 

 

 

235,201

 

74,041

 

1.9

 

ProSiebenSat.1 Media AG

 

 

 

198,885

 

21,114

 

0.5

 

 

 

 

 

2,635,583

 

2,149,776

 

55.5

 

Negotiated equity investments:

 

B

 

 

 

 

 

 

 

Sun Microsystems, Inc. convertible senior notes

 

 

 

701,164

 

511,000

 

13.2

 

Orient Corporation convertible preferred stock

 

 

 

169,706

 

163,981

 

4.2

 

Aero Technical Support & Services S.à r.l

 

 

 

121,712

 

 

 

 

 

 

 

992,582

 

674,981

 

17.4

 

 

 

 

 

 

 

 

 

 

 

Private equity funds:

 

C

 

 

 

 

 

 

 

KKR 2006 Fund L.P.

 

 

 

1,123,013

 

1,065,489

 

27.5

 

KKR Millennium Fund L.P.

 

 

 

199,278

 

173,619

 

4.5

 

KKR European Fund, Limited Partnership

 

 

 

202,115

 

171,584

 

4.4

 

KKR European Fund II, Limited Partnership

 

 

 

95,944

 

75,135

 

1.9

 

KKR Asian Fund L.P.

 

 

 

64,040

 

64,260

 

1.7

 

KKR European Fund III, Limited Partnership

 

 

 

8,977

 

7,692

 

0.2

 

 

 

 

 

1,693,367

 

1,557,779

 

40.2

 

 

 

 

 

 

 

 

 

 

 

Non-private equity funds – Investments by KKR Strategic Capital Institutional Fund, Ltd.

 

D

 

182,512

 

152,626

 

4.0

 

 

 

 

 

$

5,702,434

 

$

4,663,898

 

120.4

%

 

14



 

 

 

September 30, 2008

 

Investment

 

Cost

 

Fair
Value

 

Fair Value as
a Percentage
of Net Assets

 

 

 

 

 

 

 

 

 

INVESTMENTS BY GEOGRAPHY:

 

 

 

 

 

 

 

North America

 

$

3,733,168

 

$

3,350,039

 

86.5

%

Europe

 

1,640,648

 

978,560

 

25.2

 

Asia Pacific

 

328,618

 

335,299

 

8.7

 

 

 

$

5,702,434

 

$

4,663,898

 

120.4

%

 

 

 

 

 

 

 

 

INVESTMENTS BY INDUSTRY:

 

 

 

 

 

 

 

Health Care

 

$

1,078,382

 

$

1,084,982

 

28.0

%

Financial Services

 

1,009,633

 

945,423

 

24.4

 

Technology

 

1,133,813

 

799,581

 

20.6

 

Retail

 

624,793

 

590,121

 

15.2

 

Media/Telecom

 

932,738

 

517,099

 

13.4

 

Energy

 

387,221

 

387,299

 

10.0

 

Industrial

 

440,813

 

263,076

 

6.8

 

Consumer Products

 

75,870

 

53,606

 

1.4

 

Chemicals

 

19,171

 

22,711

 

0.6

 

 

 

$

5,702,434

 

$

4,663,898

 

120.4

%

 

15



 

KKR PEI INVESTMENTS, L.P. AND SUBSIDIARIES

 

CONSOLIDATED SCHEDULES OF SECURITIES SOLD, NOT YET PURCHASED (UNAUDITED)

(Amounts in thousands)

 

 

 

September 30, 2008

 

December 31, 2007

 

Instrument Type/Geography

 

Fair Value

 

Proceeds

 

Fair Value

 

Proceeds

 

Public equities, common stock:

 

 

 

 

 

 

 

 

 

North America

 

$

22,377

 

$

20,937

 

$

 

$

 

Europe

 

2,179

 

1,896

 

 

 

 

 

$

24,556

 

$

22,833

 

$

 

$

 

 

Instrument Type/Industry

 

 

 

 

 

 

 

 

 

Public equities, common stock:

 

 

 

 

 

 

 

 

 

Financial Services

 

$

15,829

 

$

13,757

 

$

 

$

 

Retail

 

5,869

 

5,949

 

 

 

Health Care

 

2,858

 

3,127

 

 

 

 

 

$

24,556

 

$

22,833

 

$

 

$

 

 

CONSOLIDATED SCHEDULES OF OPTIONS WRITTEN (UNAUDITED)

(Amounts in thousands)

 

 

 

September 30, 2008

 

December 31, 2007

 

Geography/Instrument Type/Industry

 

Fair Value

 

Proceeds

 

Fair Value

 

Proceeds

 

North America – public equities, common stock:

 

 

 

 

 

 

 

 

 

Energy

 

$

130

 

$

198

 

$

5,265

 

$

7,290

 

Financial Services

 

118

 

94

 

 

 

Health Care

 

40

 

32

 

 

 

 

 

$

288

 

$

324

 

$

5,265

 

$

7,290

 

 

16



 

KKR PEI INVESTMENTS, L.P. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Amounts in thousands)

 

 

 

Quarter Ended

 

Nine Months Ended

 

 

 

September 30,
 2008

 

September 30,
 2007

 

September 30,
 2008

 

September 30,
 2007

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT INCOME:

 

 

 

 

 

 

 

 

 

Interest income

 

$

9,636

 

$

23,560

 

$

31,663

 

$

86,783

 

Dividend income, net of withholding taxes of $85, $139, $334 and $765, respectively

 

199

 

3,078

 

8,955

 

23,209

 

Total investment income

 

9,835

 

26,638

 

40,618

 

109,992

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

Management fees

 

11,560

 

15,093

 

38,298

 

34,550

 

Incentive fees

 

 

(850

)

 

926

 

Interest expense

 

11,351

 

16,057

 

48,775

 

25,663

 

Dividend expense

 

194

 

 

1,090

 

 

General and administrative expenses

 

567

 

1,208

 

3,178

 

3,134

 

Total expenses

 

23,672

 

31,508

 

91,341

 

64,273

 

 

 

 

 

 

 

 

 

 

 

NET INVESTMENT INCOME (LOSS)

 

(13,837

)

(4,870

)

(50,723

)

45,719

 

 

 

 

 

 

 

 

 

 

 

REALIZED AND UNREALIZED GAIN (LOSS) FROM INVESTMENTS AND FOREIGN CURRENCY:

 

 

 

 

 

 

 

 

 

Net realized gain (loss), net of withholding tax (benefit) of $0, $488, $(37) and $977, respectively

 

(19,722

)

105,033

 

(58,324

)

121,671

 

Net change in unrealized appreciation (depreciation)

 

(650,315

)

(119,914

)

(1,001,580

)

123,274

 

 

 

 

 

 

 

 

 

 

 

Net gain (loss) on investments and foreign currency transactions

 

(670,037

)

(14,881

)

(1,059,904

)

244,945

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS

 

$

(683,874

)

$

(19,751

)

$

(1,110,627

)

$

290,664

 

 

17



 

KKR PEI INVESTMENTS, L.P. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED)

(Amounts in thousands)

 

 

 

General 
Partner

 

Limited 
Partner

 

Total

 

 

 

 

 

 

 

 

 

NET ASSETS—DECEMBER 31, 2006

 

$

10,454

 

$

5,035,945

 

$

5,046,399

 

 

 

 

 

 

 

 

 

DECREASE IN NET ASSETS FROM OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2007:

 

 

 

 

 

 

 

Net investment income

 

150

 

25,833

 

25,983

 

Net realized gain on investments and foreign currency transactions

 

236

 

113,196

 

113,432

 

Net change in unrealized depreciation on investments and foreign currency transactions

 

(283

)

(136,359

)

(136,642

)

Net increase in net assets resulting from operations

 

103

 

2,670

 

2,773

 

 

 

 

 

 

 

 

 

Fair value of distributions

 

(112

)

(54,082

)

(54,194

)

DECREASE IN NET ASSETS

 

(9

)

(51,412

)

(51,421

)

 

 

 

 

 

 

 

 

NET ASSETS—DECEMBER 31, 2007

 

10,445

 

4,984,533

 

4,994,978

 

 

 

 

 

 

 

 

 

DECREASE IN NET ASSETS FROM OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2008:

 

 

 

 

 

 

 

Net investment loss

 

(28

)

(50,695

)

(50,723

)

Net realized loss on investments and foreign currency transactions

 

(120

)

(58,204

)

(58,324

)

Net change in unrealized depreciation on investments and foreign currency transactions

 

(2,079

)

(999,501

)

(1,001,580

)

Net decrease in net assets resulting from operations

 

(2,227

)

(1,108,400

)

(1,110,627

)

 

 

 

 

 

 

 

 

Fair value of distributions

 

(21

)

(9,979

)

(10,000

)

DECREASE IN NET ASSETS

 

(2,248

)

(1,118,379

)

(1,120,627

)

 

 

 

 

 

 

 

 

NET ASSETS—SEPTEMBER 30, 2008

 

$

8,197

 

$

3,866,154

 

$

3,874,351

 

 

18



 

KKR PEI INVESTMENTS, L.P. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(Amounts in thousands)

 

 

 

Nine Months Ended

 

 

 

September 30,
 2008

 

September 30,
 2007

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

(1,110,627

)

$

290,664

 

Adjustments to reconcile net increase (decrease) in net assets resulting from operations to cash and cash equivalents provided by (used in) operating activities:

 

 

 

 

 

Amortization of deferred financing costs

 

652

 

294

 

Net realized loss (gain)

 

58,324

 

(121,671

)

Net change in unrealized depreciation (appreciation) on investments

 

1,022,351

 

(162,996

)

Increase (decrease) in unrealized loss on foreign currency exchange contracts and interest rate swap

 

(20,771

)

39,722

 

Changes in operating assets and liabilities:

 

 

 

 

 

Purchase of opportunistic investments

 

(78,567

)

(707,094

)

Purchase of securities to settle short sales

 

(214,458

)

 

Purchase of options

 

(5,884

)

 

Purchase of co-investments in portfolio companies of private equity funds

 

 

(1,485,440

)

Purchase of negotiated equity investments

 

 

(520,870

)

Purchase of investments by private equity funds

 

(208,969

)

(1,044,418

)

Purchase of investments by KKR Strategic Capital Institutional Fund, Ltd.

 

(14,249

)

(123,135

)

Proceeds from sale of opportunistic investments

 

357,417

 

499,764

 

Proceeds from securities sold short, not yet purchased

 

240,856

 

 

Proceeds from options written

 

2,529

 

10,101

 

Proceeds from sale of investments by private equity funds

 

321,787

 

156,017

 

Proceeds from sale of investments by KKR Strategic Capital Institutional Fund, Ltd.

 

2,400

 

15,629

 

Decrease in cash and cash equivalents held by a non-private equity fund

 

40

 

 

Decrease in time deposit

 

 

1,000,000

 

Decrease in other assets

 

1,118

 

32,103

 

Decrease (increase) in restricted cash

 

21,154

 

(18,558

)

Increase in accrued liabilities

 

21,168

 

25,972

 

Increase (decrease) in due to affiliates

 

(6,849

)

5,612

 

Decrease in other liabilities

 

(11

)

(17,983

)

Effect of exchange rate fluctuations on cash and cash equivalents

 

 

6,923

 

Net cash flows provided by (used in) operating activities

 

389,411

 

(2,119,364

)

 

19



 

 

 

Nine Months Ended

 

 

 

September 30,
 2008

 

September 30,
 2007

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Payments on borrowings under the revolving credit agreement

 

(492,157

)

 

Borrowings under the revolving credit agreement

 

 

999,266

 

Deferred financing costs

 

 

(4,405

)

Distributions to partners

 

(10,000

)

(54,194

)

Net cash flows provided by (used in) financing activities

 

(502,157

)

940,667

 

 

 

 

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

 

(112,746

)

(1,178,697

)

CASH AND CASH EQUIVALENTS—Beginning of period

 

255,415

 

2,139,621

 

CASH AND CASH EQUIVALENTS—End of period

 

$

142,669

 

$

960,924

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

Interest paid

 

$

40,127

 

$

 

 

 

 

 

 

 

NON-CASH FINANCING ACTIVITIES:

 

 

 

 

 

Increase in long-term debt related to Sun financing

 

$

 

$

350,000

 

Increase (decrease) in revolving credit agreement - foreign currency adjustments

 

(6,764

)

11,279

 

 

20