Value Creation Approach
DETAILED TRACK RECORD
GEP I-IV as of 30 September, 2017
ECM
(in €m)
Total
Capital
Invested'
Total
Realised
Proceeds"
Gross
Unrealised
Total
Net
Gross
Net
Value"
ValueN
Multiple
IRRVI
Multiple
IRRVII
DPIX
of Cost
of Cost VIII
Realised
GEP ľa
63.4
115.6
0.0
115.6
1.8x
18.8%
GEP II
91.2
442.3
0.0
442.3
4.8x
53.7%
GEP III
94.0
251.0
0.0
251.0
2.7x
110.7%
Unrealised and Partially Realised
GEP IV
124.3
43.3
202.8
246.1
2.0x
32.6%
Total
GEP I
63.4
115.6
0.0
115.6
1.8x
18.8%
9.7%
1.6x
1.6x
GEP II
91.2
442.3
0.0
442.3
4.8x
53.7%
40.1%
3.6x
3.6x
GEP III
94.0
251.0
0.0
251.0
2.7x
110.7%
30.5%
1.7x
1.7x
GEP IV
124.3
43.3
202.8
246.1
2.0x
32.6%
17.3%
1.5x
0.3x
Total
372.9
852.1
202.8
1,054.9
2.8x
32.8%
22.1%
2.0x
1.6x
As of 28 February 2018, Fund IV has invested €165.8 million across 7 platform investments and is 87.5% drawn including fees
and expenses
-
Note: As of 30 September, 2017. For illustrative purposes only. Future investments will most likely materially differ from the opportunities presented. Investors are reminded that past performance is not
indicative of future performance. See Important Information on page 1 and further information related to investment performance on page 20. Excludes Uroviva, which closed in December 2017, and
Albrecht & Dill, which closed in February 2018. (1) Thomson One: Europe Developed Buyouts as of Q3 2017 (latest available data). Based on net IRR (as of Q3 2017), Funds II, III and IV top-
quartile, Fund I fourth quartile. (a) Gross MoC and Gross IRR for GEP I adjusted to reflect Vestas transaction equates to 4.8x Gross MoC and 67.7% Gross IRR respectively. (b) One investment was
realised for a Gross IRR of 1,408% after a holding period of 6 months. (c) Note that performance information is presented across multiple funds and an investor may not achieve comparable results by
investing in any one fund. Please see Footnotes to Investment Performance on page 20 for Roman Numeral footnotes.
15/21View entire presentation