N-Q 1 fp0024103_nq.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM N-Q

QUARTERLY SCHEDULE OF PORTFOLIO HOLDINGS
OF REGISTERED MANAGEMENT INVESTMENT COMPANY

Investment Company Act file number 811-22241
 
Partners Group Private Equity (Master Fund), LLC
(Exact name of registrant as specified in charter)

1114 Avenue of the Americas, 37th Floor
New York, NY 10036
(Address of principal executive offices) (Zip code)

Robert M. Collins
1114 Avenue of the Americas, 37th Floor
New York, NY 10036
(Name and address of agent for service)

Registrant's telephone number, including area code: (212) 908-2600

Date of fiscal year end: March 31

Date of reporting period: December 31, 2016
 
Form N-Q is to be used by management investment companies, other than small business investment companies registered on Form N-5 (ss.ss. 239.24 and 274.5 of this chapter), to file reports with the Commission, not later than 60 days after the close of the first and third fiscal quarters, pursuant to rule 30b1-5 under the Investment Company Act of 1940 (17 CFR 270.30b1-5).  The Commission may use the information provided on Form N-Q in its regulatory, disclosure review, inspection, and policymaking roles.

A registrant is required to disclose the information specified by Form N-Q, and the Commission will make this information public. A registrant is not required to respond to the collection of information contained in Form N-Q unless the Form displays a currently valid Office of Management and Budget ("OMB") control number.  Please direct comments concerning the accuracy of the information collection burden estimate and any suggestions for reducing the burden to the Secretary, Securities and Exchange Commission, 450 Fifth Street, NW, Washington, DC 20549-0609.  The OMB has reviewed this collection of information under the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. SCHEDULE OF INVESTMENTS.

The Schedule(s) of Investments is attached herewith.
 
Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited)
 
INVESTMENT PORTFOLIO AS A PERCENTAGE OF TOTAL MEMBERS’ EQUITY
Percentages as a percentage of total investments are as follows:
 
 
 Acquisition
Date
Geographic
Regiona
Shares
 
Fair
Value
 
   
Common Stocks (2.82%)
 
Communication (0.20%)
 
Crown Castle International Corp.
02/10/16  North America    27,000   $  2,342,790  
Eutelsat Communications SA
09/22/16
Western Europe
 
100,000
   
1,940,939
 
Total Communication (0.20%)
     
$
4,283,729
 
 
             
Diversified Financial Services (1.06%)
               
Ares Capital Corp.
 02/10/16
North America
 
202,000
   
3,333,000
 
Eurazeo SA
12/12/16
Western Europe
 
40,000
   
2,345,798
 
Gimv N.V.
 02/10/16
Western Europe
 
41,500
   
2,297,584
 
HgCapital Trust PLC
 02/10/16
Western Europe
 
178,500
   
3,399,203
 
ICG Graphite Enterprise Trust PLC
 02/10/16
Western Europe
 
369,777
   
3,066,187
 
Intermediate Capital Group PLC
 12/12/16
Western Europe
 
135,000
   
1,164,462
 
KKR & Co. L.P.
 02/10/16
North America
 
182,000
   
2,797,340
 
New Mountain Finance Corp.
 02/10/16
North America
 
227,000
   
3,189,350
 
Onex Corporation
 02/10/16
North America
 
21,000
   
1,429,601
 
Total Diversified Financial Services (1.06%)
     
$
23,022,525
 
 
 
Social Infrastructure (0.16%)
 
HICL Infrastructure Co. Ltd.
03/24/16
Western Europe
 
1,735,000
   
3,522,681
 
Total Social Infrastructure (0.16%)
     
$
3,522,681
 
 
 
Transportation (0.41%)
 
Flughafen Zuerich AG
07/01/16
Western Europe
 
12,500
   
2,321,490
 
Union Pacific Corp.
06/24/16
North America
 
26,500
   
2,748,845
 
Vinci SA
 02/10/16
Western Europe
 
54,500
   
3,707,373
 
Total Transportation (0.41%)
     
$
8,777,708
 
 
 
Utilities (0.99%)
 
American Water Works Co., Inc.
 02/10/16
North America
 
39,000
   
2,822,040
 
APA Group
 02/11/16
Asia - Pacific
 
313,000
   
1,932,947
 
Atmos Energy Corp.
 02/10/16
North America
 
56,000
   
4,152,960
 
Brookfield Infrastructure Partners, L.P.
 02/10/16
North America
 
45,150
   
1,511,171
 
Cheung Kong Infrastructure Holdings Ltd.
 02/11/16
Asia - Pacific
 
375,000
   
2,984,112
 
Enbridge, Inc.
 02/10/16
North America
 
56,500
   
2,379,824
 
Hydro One Ltd.
 02/10/16
North America
 
170,000
   
2,986,408
 
National Grid PLC
 02/10/16
Western Europe
 
237,000
   
2,782,327
 
Total Utilities (0.99%)
     
$
21,551,789
 
   
Total Common Stocks (Cost $59,508,443) (2.82%)
 
$
61,158,432
 
 
Private Equity Investments (86.22%)

 Direct Investments * (65.36%)
Investment
Type
Acquisition
Date
Geographic
Regiona
 
Shares
   
Fair
Value**
 
Direct Equity & Direct Debt (31.91%)
 
AqGen Island Intermediate Holdings II, Inc.
Common equity
12/03/15
North America
1,189
   
$
1,156,813
 
Acrisure LLC b
Preferred equity
11/21/16
North America
14,779,221
     
14,779,221
 
Affordable Care Holding Corp. b
Common equity
10/22/15
North America
89,928
     
8,006,290
 
AP Georgia Holdings, L.P. b
Common equity
05/21/13
North America
70,000
     
8,988,463
 
AP VIII Prime Security Serviced Holdings, L.P. b, c
Limited partnership interest
05/02/16
North America
     
16,017,881
 
Argan Mauritius Limited b
Common equity
05/09/16
Asia - Pacific
104,935
     
11,682,162
 
Astorg Co-Invest Kerneos, FCPI b, c
Common equity
03/20/14
Western Europe
     
16,758,607
 
Astorg Co-Invest SGG b
Common equity
02/10/16
Western Europe
780,000
     
13,027,030
 
Au Housing Finance Limited b
Common equity
06/23/16
Asia - Pacific
5,901,231
     
19,319,003
 


Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
 
Investment
Type
Acquisition
Date
Geographic
Regiona
 Shares    
Fair
Value**
 
Private Equity Investments (continued)
 
Direct Investments * (continued)
 
Direct Equity (continued)
 
Aurora Products Group, LLC b, c, d
Member interest
06/29/12
North America
   
$
10,514
 
AX IV SAIC Holding III ApS b
Common equity
09/23/16
Western Europe
203,688,000
     
14,453,918
 
Brilliant Circle Holdings International Ltd. b
Common equity
04/14/11
Asia - Pacific
12,448,515
     
1,878,461
 
CapitalSpring Finance Company, LLC b
Preferred equity
10/03/14
North America
190,267
     
69,027
 
Capvis IV Co - Investors Faster L.P. b, c
Limited partnership interest
09/24/14
Western Europe
     
15,884,716
 
Carlyle Retail Turkey Partners, L.P. b, c
Limited partnership interest
07/11/13
Rest of World
     
5,582,885
 
CB Herff Jones Buyer HoldCo. / Varsity Brands Holding Co. b
Common equity
12/11/14
North America
9,836,554
     
9,951,007
 
CB Poly Holdings, LLC b
Preferred equity
08/16/16
North America
171,270
     
17,127,003
 
CCM Mezzanine Co-Invest, L.P. b, c
Limited partnership interest
01/23/13
Western Europe
     
263,186
 
CD&R Univar Co-Investor, L.P. b, c
Limited partnership interest
11/15/10
North America
     
2,757,138
 
Centauro Co-Investment Fund, L.P. b, c
Limited partnership interest
11/28/13
Rest of World
     
922,153
 
Centric Group b
Common equity
10/14/16
North America
4,632,829
     
4,632,829
 
Desserts LLC b
Preferred equity
02/08/16
North America
7,989
     
10,202,305
 
DLJSAP BookCO, LLC b, c
Member interest
04/23/10
Rest of World
16,958
     
445,438
 
ECP Holding Company, LLC b
Preferred equity
03/15/16
North America
8,172,727
     
8,990,000
 
Elgin Co-Investment, L.P.2 b, c
Limited partnership interest
11/28/16
North America
     
24,679,288
 
EQT Marvin Co-Investment, L.P. b, c
Limited partnership interest
07/20/10
Western Europe
     
2,095,298
 
Eurodrip Co-Investment Fund I, L.P. b, c
Limited partnership interest
03/18/13
Western Europe
     
2,451,332
 
EXW Coinvest L.P. b, c
Limited partnership interest
06/17/16
North America
     
35,113,445
 
Fermo Limited b
Preferred equity
04/24/12
Asia - Pacific
323,690
     
323,307
 
Fermo Limited b
Common equity
04/24/12
Asia - Pacific
5,600,000
     
8,377,109
 
Fides S.p.A b
Common equity
12/15/16
Western Europe
1,096,526
     
1,156,994
 
GC Athena Co-invest, L.P. b, c
Limited partnership interest
06/16/16
North America
     
10,874,179
 
Gemini Global Holdings Investor, LLC b, c
Member interest
06/17/11
North America
     
4,074,719
 
Global Blue Investment & Co S.C.A. b
Preferred equity
07/31/12
Western Europe
5,940,000
     
5,539,593
 
Global Blue Investment & Co S.C.A. b
Common equity
07/31/12
Western Europe
60,000
     
5,543,085
 
Goldcup Merger Sub, Inc. b
Common equity
05/02/16
North America
5,648,649
     
5,812,781
 
GTS II Cayman Corporation b
Common equity
07/24/13
Rest of World
2,824
     
4,442,445
 
Hogan S.a r.l. b
Preferred equity
12/22/11
Western Europe
1,810,271
     
2,846,617
 
Hogan S.a r.l. b
Common equity
12/22/11
Western Europe
272,221
     
1,796,285
 
Huntress Co-Investment L.P., 1 b, c
Limited partnership interest
04/08/16
Asia - Pacific
     
41,496,287
 
IG Igloo Holdings, Inc. b
Common equity
05/11/16
North America
9,058
     
30,289,650
 
Kaffee Partner Holding GmbH b
Common equity
05/28/10
Western Europe
1,237
     
995,891
 
KKBS Holdings, LLC b, c, d
Member interest
12/17/10
North America
     
10,272
 
KKR Matterhorn Co-Invest L.P. b, c
Limited partnership interest
11/02/12
Western Europe
     
3,611,727
 
KLFS Holdings, L.P. b, c
Limited partnership interest
12/16/10
North America
     
712,899
 
KOUS Holdings, Inc. b
Common equity
08/21/15
North America
10,950,000
     
12,223,321
 
Kowloon Co-Investment, L.P. b, c
Limited partnership interest
11/04/15
Asia - Pacific
     
2,595,962
 
KSBR Holding Corp. b
Common equity
06/28/13
North America
819,160
     
348,324
 
LTS Group Holdings, LLC b
Common equity
08/07/15
North America
11,026
     
23,244,358
 
NDES Holdings, LLC b, c
Member interest
09/19/11
North America
     
5,713,375
 
NTS Holding Corporation, Inc. b
Common equity
11/21/13
North America
2,672
     
2,127,902
 
PAI Co. Investors b, c, d
Common equity
07/05/13
Western Europe
     
29,435,059
 
Peer 1 S.A. b
Common equity
11/17/11
Western Europe
3,827,171
     
323,970
 
PMP 2 S.A. b
Common equity
02/26/16
Western Europe
85,312
     
32,073,074
 
Polaris Investment Holdings, L.P b, c
Limited partnership interest
06/07/16
North America
     
18,627,911
 
QOL Meds Holding Company, LLC b
Common equity
12/05/13
North America
15,750,000
     
17,010,970
 
Quadriga Capital IV Investment Holding II L.P. b, c
Limited partnership interest
09/09/16
Western Europe
     
15,125,091
 
Quick Service Restaurant Group Private Limited b
Common equity
09/30/11
Asia - Pacific
855,277
     
1,095,461
 
S-Evergreen Holding Corp. b
Common equity
07/17/12
North America
226,635
     
136,880
 
S.TOUS, S.L b
Common equity
10/06/15
Western Europe
622
     
12,675,095
 
Silver Lake Sumeru Marlin Co-Invest Fund, L.P. b, c
Limited partnership interest
05/14/12
North America
     
2,987,641
 
Snacks Parent Corporation b, c, d
Preferred equity
05/23/13
North America
     
17,655
 
SPH GRD Holdings, LLC b
Common equity
06/18/13
North America
1,152,321
     
15,615,384
 


Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
  
Investment
Type
Acquisition
Date
Geographic
Regiona
 Shares    
Fair
Value**
 
Private Equity Investments (continued)
 
Direct Investments * (continued)
 
Direct Equity (continued)
Spring Topco Limited b
Common equity
11/24/10
North America
772,737
   
$
280,150
 
The Baring Asia Private Equity Fund VI Co-Investment L.P. b, c
Limited partnership interest
12/30/16
Asia - Pacific
     
1,607,800
 
THL Equity Fund VI Investors (BKFS), L.P. b, c
Limited partnership interest
12/30/13
North America
     
23,940,762
 
Valhalla Co-Invest L.P. b, c
Limited partnership interest
01/18/11
Western Europe
     
2,990,890
 
VAT Group AG b
Common equity
04/14/16
Western Europe
655,272
     
54,721,548
 
Velocity Holdings L.P. b
Common equity
05/20/16
North America
3,749,777
     
14,624,316
 
WP Mustang Co-Invest-C, L.P. b, c
Limited partnership interest
08/12/14
North America
     
7,988,789
 
              
$
692,680,941
 

 
 
Interest
Acquisition
Date
Maturity
Date
Investment
Type
Geographic
Regiona
 
Principal
   
Fair
Value**
 
Direct Debt (33.45%)
 
ABILITY Network, Inc. b
Cash 5.00% + Libor (1.00% Floor)
06/04/14
05/16/21
Senior
North America
 
$
7,556,250
   
$
7,594,031
 
ABILITY Network, Inc. b
Cash 8.25% + Libor (1.00% Floor)
06/04/14
05/16/22
Second Lien
North America
   
11,500,000
     
11,442,500
 
Acrisure Intermediate, Inc. b
Cash 9.25% + Libor (1.00% Floor)
11/22/16
11/22/24
Second Lien
North America
   
12,320,204
     
12,320,204
 
Affordable Care Holding
Corp. b
Cash 8.50% + Libor (1.00% Floor)
10/22/15
04/22/23
Second Lien
North America
   
16,861,500
     
16,861,500
 
AI Alabama B.V. b
Cash 8.00% + Libor (1.00% Floor)
07/10/15
07/06/23
Second Lien
Western Europe
   
6,374,927
     
6,390,864
 
Alpha Bidco SAS b
Cash 4.75% + Euribor
02/12/16
12/11/22
Senior
Western Europe
   
17,100,000
     
18,348,897
 
Ascensus, Inc. b
Cash 4.50% + Libor (1.00% Floor)
12/07/14
12/03/22
Senior
North America
   
19,613,647
     
19,662,681
 
Ascensus, Inc. b
Cash 9.00% + Libor (1.00% Floor)
12/04/15
12/03/23
Second Lien
North America
   
27,540,000
     
27,540,000
 
Astro AB Borrower, Inc. b
Cash 4.25% + Libor (1.00% Floor)
05/22/15
05/22/22
Second Lien
North America
   
7,657,924
     
7,753,648
 
AutoForm Engineering
GmbH b
Cash 4.625% + Libor
07/22/16
07/21/23
Senior
Western Europe
   
3,306,603
     
3,314,870
 
AutoForm Engineering
GmbH b
Cash 4.25% + Euribor
07/22/16
07/21/23
Senior
Western Europe
   
5,577,000
     
5,899,255
 
Bioclinica Holding I L.P. b
Cash 8.25% + Libor (1.00% Floor)
11/04/16
10/20/24
Second Lien
North America
   
20,750,000
     
20,643,034
 
CapitalSpring Finance Company, LLC b
Cash 6.00%; PIK 7.25%
10/03/14
10/02/19
Mezzanine
North America
   
21,490,171
     
21,490,171
 
Casmar (Australia) PTY
Ltd. b
Cash 9.25% + BBSY (1.00% Floor)
12/20/16
12/20/24
Second Lien
Asia - Pacific
   
18,240,000
     
13,205,397
 
CDRH Parent, Inc. b
Cash 8.00% + Libor (1.00% Floor)
08/06/14
07/01/22
Second Lien
North America
   
10,000,000
     
6,925,000
 
Centric Group b
Cash 6.75% + Libor (1.00% Floor)
10/14/16
10/14/22
Senior
North America
   
21,450,000
     
21,450,000
 
CFS 811 B.V. b
Cash 7.25% + Euribor (0.75% Floor)
06/12/15
06/12/21
Senior
Western Europe
   
11,470,000
     
12,102,512
 
Constellation Brands
Canada, Inc. b
Cash 8.25% + Libor (1.00% Floor)
12/16/16
12/16/24
Second Lien
North America
   
25,024,000
     
18,658,710
 
Delta Holdco LLC b
Cash 5.00% + Libor (1.00% Floor)
11/21/16
07/11/23
Senior
North America
   
5,520,000
     
5,502,750
 
Delta Holdco LLC b
Cash 8.75% + Libor (1.00% Floor)
11/18/16
07/11/24
Second Lien
North America
   
22,080,000
     
21,730,363
 


Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
  
Interest
Acquisition
Date
Maturity
Date
Investment
Type
Geographic
Regiona
 
Principal
   
Fair
Value**
 
Private Equity Investments (continued)
 
Direct Investments * (continued)
 
Direct Debt (continued)
 
Diamond Parent Holdings, Corp. b
Cash 6.25% + Libor (1.00% Floor)
12/23/16
04/14/22
Senior
North America
 
$
2,073,900
   
$
2,073,900
 
Diamond Parent Holdings, Corp. b
Cash 6.75% + Libor (1.00% Floor)
04/29/16
04/15/22
Senior
North America
   
21,223,350
     
21,223,350
 
Evergreen ACQCO1 L.P. b
Cash 8.00% + PIK 2.75%
07/17/12
07/11/22
Mezzanine
North America
   
6,368,484
     
6,368,484
 
Global Tel*Link Corporation b
Cash 5.50% + Libor (1.50% Floor)
06/01/12
11/23/20
Second Lien
North America
   
13,939,848
     
13,572,185
 
Global Tel*Link Corporation b
Cash 7.75% + Libor (1.25% Floor )
06/13/13
11/23/20
Second Lien
North America
   
10,300,000
     
10,028,338
 
Global Tel*Link Corporation b
Cash 3.75% + Libor (1.25% Floor)
05/04/12
12/14/17
Senior
North America
   
3,918,295
     
3,908,519
 
Goldcup Merger Sub, Inc. b
Cash 9.25% + Libor (1.00% Floor)
05/02/16
05/02/24
Second Lien
North America
   
41,800,000
     
41,800,000
 
Interstate Hotels Holding b
Cash 4.75% + Libor (1.00% Floor)
05/18/16
05/03/22
Senior
North America
   
29,925,000
     
29,775,375
 
Kahuna Bidco Pty Limited b
Cash 5.00% + BBSY; PIK 3.50%
09/30/11
12/31/18
Mezzanine
Asia - Pacific
   
6,187,044
     
4,480,586
 
Knightrider S.a.r.l. b
Cash 3.50% + Libor (1.00% Floor)
09/25/13
08/14/20
Senior
Western Europe
   
8,926,797
     
9,675,981
 
KSBR Holding Corp. b
Cash 11.00%
12/17/10
08/27/22
Mezzanine
North America
   
6,384,000
     
6,384,000
 
Lary 3 AB b
Cash 5.00% + Euribor
08/09/16
07/20/23
Senior
Western Europe
   
9,170,000
     
9,772,436
 
Learning Care Group (US) No.2, Inc. b
Cash 4.50% + Libor (1.00% Floor)
06/24/14
05/05/21
Senior
North America
   
5,932,625
     
5,991,951
 
Lightower b
PIK 12.00%
08/11/15
08/12/25
Mezzanine
North America
   
6,008,082
     
6,040,126
 
Lightower b
Cash 10.00%
08/11/15
02/12/22
Mezzanine
North America
   
6,942,764
     
6,942,764
 
LTI Holdings, Inc. b
Cash 9.25% + Libor (1.00% Floor)
06/01/15
05/27/22
Second Lien
North America
   
10,925,000
     
9,914,438
 
Mercury BondCo PLC b
Cash 8.75% + Euribor
12/15/16
05/30/21
Senior
Western Europe
   
25,600,000
     
27,011,710
 
National Surgical Hospitals, Inc. b
Cash 9.00% + Libor (1.00% Floor)
06/01/15
06/01/23
Second Lien
North America
   
9,450,000
     
9,450,000
 
Netsmart Technologies
Holding b
Cash 9.50% + Libor (1.00% Floor)
05/05/16
10/19/23
Second Lien
North America
   
22,725,000
     
22,611,375
 
NTS Holding Corporation,
Inc b
Cash 6.25% + Libor (1.00% Floor)
06/19/15
06/12/21
Senior
North America
   
8,615,905
     
8,615,905
 
Onex Wizard Acquisition Company II S.C.A. b
Cash 3.75% + Euribor
03/19/15
03/19/22
Senior
Western Europe
   
7,123,125
     
7,597,665
 
Onex Wizard Acquisition Company II S.C.A., b
Cash 3.00% + Libor (1.00% Floor)
03/27/15
03/27/22
Senior
Western Europe
   
2,289,429
     
2,311,613
 
Peer Holding B.V b
Cash 4.25% + Euribor
02/25/16
02/25/22
Senior
Western Europe
   
16,312,838
     
17,543,942
 
Pet Holdings ULC b
Cash 5.50% + Libor (1.00% Floor)
07/08/16
07/01/22
Senior
North America
   
9,037,350
     
9,071,240
 
Photonis Technologies
S.A.S. b
Cash 7.50% + Libor (1.00% Floor)
09/27/13
09/18/19
Second Lien
Western Europe
   
8,603,125
     
7,441,703
 
Plano Molding Company,
LLC b
Cash 6.00% + Libor (1.00% Floor)
05/12/15
05/12/21
Second Lien
North America
   
6,831,175
     
6,831,175
 
Pretium Packaging LLC b
Cash 5.75% + Libor (1.00% Floor)
11/23/16
11/14/22
Senior
North America
   
6,814,500
     
6,814,500
 
Pretium Packaging LLC b
Cash 9.50% + Libor (1.00% Floor)
12/01/16
05/14/23
Second Lien
North America
   
8,761,500
     
8,761,500
 
Prime Security Services Borrower, LLC b
Cash 9.25%
05/02/16
05/13/23
Second Lien
North America
   
11,850,000
     
11,850,000
 
Springer Science+Business Media Finance BV b
Cash 3.50% + Libor (1.00% Floor)
06/25/15
08/14/20
Senior
Western Europe
   
10,660,125
     
10,684,483
 
Stiphout Finance, LLC b
Cash 3.75% + Libor (1.00% Floor)
10/30/15
10/26/22
Senior
Asia - Pacific
   
7,065,563
     
7,109,722
 

Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
 
Interest
Acquisition
Date
Maturity
Date
Investment
Type
Geographic
Regiona
 
Principal
   
Fair
Value**
 
Private Equity Investments (continued)
 
Direct Investments * (continued)
 
Direct Debt (continued)
 
Stiphout Finance, LLC b
Cash 8.00% + Libor (1.00% Floor)
10/30/15
10/26/23
Second Lien
Asia - Pacific
 
$
6,503,912
   
$
6,438,873
 
Strategic Partners, Inc. b
Cash 5.25% + Libor (1.00% Floor)
07/20/16
06/30/23
Senior
North America
   
13,406,400
     
13,540,464
 
Tierpoint LLC b
Cash 8.75% + Libor (1.00% Floor)
04/18/16
12/02/22
Second Lien
North America
   
17,370,000
     
17,775,000
 
Verisure Cayman 2 b
Cash 3.50% + Euribor (1.00% Floor )
01/13/16
01/01/50
Senior
Western Europe
   
36,000,000
     
38,404,005
 
WP CPP Holdings, LLC b
Cash 3.50% + Libor (1.00% Floor)
02/10/16
12/27/19
Senior
North America
   
19,793,814
     
19,385,567
 
                   
$
726,039,262
 
Total Direct Investments (65.36%)
         
$
1,418,720,203
 

 
Acquisition
Date
Geographic
Regiona
 
Fair
Value**
 
Secondary Investments * (12.43%)
 
3i Eurofund Vb, L.P. b
06/30/11
Western Europe
 
$
3,536,571
 
3i Growth Capital B, L.P. b
10/01/14
Western Europe
   
376,642
 
Abingworth Bioventures III, L.P. b
09/30/15
Western Europe
   
69,958
 
Abingworth Bioventures V Co-Investment Growth Equity Fund, L.P. b
06/30/12
Western Europe
   
296,072
 
Abingworth Bioventures V, L.P. b, e
06/30/12
Western Europe
   
347,116
 
Advent International GPE VI, L.P. b
09/30/10
Western Europe
   
2,578,212
 
Apax Europe VI - A, L.P. b
07/01/11
Western Europe
   
139,518
 
Apax Europe VII - B, L.P. b
04/30/11
Western Europe
   
208,125
 
Apollo Investment Fund IV, L.P. b
07/01/10
North America
   
6,105
 
Apollo Investment Fund VI, L.P. b
07/01/11
North America
   
469,341
 
Apollo Investment Fund VII, L.P. b
07/01/10
North America
   
461,693
 
Apollo Overseas Partners (Delaware) VII, L.P. b
10/01/09
North America
   
192,379
 
Astorg V FCPR b
09/30/15
Western Europe
   
3,310,457
 
Astorg VI, FCPI b
06/30/16
Western Europe
   
1,798,372
 
Bain Capital Fund VIII, L.P. b
12/31/15
North America
   
82,163
 
Bain Capital Fund X, L.P. b
12/31/12
North America
   
18,666,369
 
Bain Capital IX Co-Investment Fund, L.P. b
12/31/15
North America
   
70,112
 
Bain Capital Partners IX, L.P. b
12/31/15
North America
   
360,571
 
Bain Capital VIII Co-Investment Fund, L.P. b
12/31/15
North America
   
18,237
 
Bain Capital X Co-Investment Fund, L.P. b
06/30/11
North America
   
632,432
 
Baring Asia Private Equity Fund IV, L.P. b
11/24/09
Asia - Pacific
   
529,394
 
BC European Capital IX, L.P. b
09/30/14
Western Europe
   
4,406,262
 
Bertram Growth Capital II-A, L.P. b
09/30/15
North America
   
3,585,842
 
Candover 2005 Fund, L.P. b
06/30/11
Western Europe
   
223,449
 
Carlyle Europe Partners II, L.P. b
12/28/12
Western Europe
   
84,485
 
Carlyle Europe Partners III, L.P. b
09/30/14
Western Europe
   
4,476,799
 
Carlyle Japan International Partners II, L.P. b
12/28/12
Asia - Pacific
   
2,904,231
 
Carlyle Partners IV, L.P. b
12/28/12
North America
   
180,255
 
CCP IX L.P. No.2 b
09/30/14
Western Europe
   
1,355,608
 
Clayton, Dubilier & Rice Fund VII L.P. b
03/29/12
North America
   
3,961,978
 
Clayton, Dubilier & Rice Fund VIII, L.P. b
12/31/12
North America
   
12,260,114
 
CVC Capital Partners Asia Pacific III, L.P. b
01/11/13
Asia - Pacific
   
1,124,828
 
CVC European Equity Partners V, L.P. b
07/12/10
Western Europe
   
2,282,928
 
ESP Golden Bear Europe Fund b
09/30/16
Western Europe
   
24,758,129
 
Fourth Cinven Fund, L.P. b
04/16/10
Western Europe
   
93,453
 
Frazier Healthcare VI, L.P. b
06/30/12
North America
   
1,242,088
 
FS Equity Partners V, L.P. b
08/07/12
North America
   
1,156,241
 
Galileo III FCPR b
09/30/15
Western Europe
   
174,312
 

Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
 
Acquisition
Date
Geographic
Regiona
 
Fair
Value**
 
Private Equity Investments (continued)
 
Secondary Investments * (continued)
 
Genstar Capital Partners IV, L.P. b
09/30/15
North America
 
$
1
 
Genstar Capital Partners V, L.P. b
09/30/15
North America
   
944,091
 
Graphite Capital Partners VI, L.P. b
09/30/15
Western Europe
   
379,299
 
Graphite Capital Partners VII Top-Up b
09/30/15
Western Europe
   
45,456
 
Graphite Capital Partners VII, L.P. b
09/30/15
Western Europe
   
317,856
 
Gryphon Partners 3.5, L.P. b
05/21/13
North America
   
7,786,221
 
Gryphon Partners IV L.P. b
02/08/16
North America
   
12,658,860
 
H.I.G. Bayside Debt & LBO Fund II, L.P. b
12/30/10
North America
   
1,321,650
 
Harvest Partners V, L.P. b
09/30/11
North America
   
249,351
 
Harvest Partners VII, L.P. b
09/30/11
North America
   
16,074
 
Hellman & Friedman Capital Partners VI, L.P. b, e
06/30/14
North America
   
1,695,148
 
Hellman & Friedman Capital Partners VII, L.P. b, e
06/30/14
North America
   
2,779,444
 
Highstar Capital III Prism Fund, L.P. b
07/01/10
North America
   
1,188,349
 
Indigo Capital V, L.P. b
09/30/15
Western Europe
   
353,728
 
Industri Kapital 1997 Fund b
09/30/15
Western Europe
   
1,341
 
Industri Kapital 2000, L.P. b
09/30/15
Western Europe
   
4,081
 
Investcorp Private Equity 2007 Fund, L.P. b
03/31/11
North America
   
2,373,528
 
Investcorp Technology Partners III (Cayman), L.P. b
08/19/11
North America
   
2,285,918
 
Irving Place Capital Investors II, L.P. b
03/22/10
North America
   
23,206
 
Irving Place Capital Partners III, L.P. b
03/22/10
North America
   
21,264
 
Italian Private Equity Fund IV, L.P. b
01/29/16
Western Europe
   
145,242
 
Jerusalem Venture Partners IV, L.P. b
09/30/15
Asia - Pacific
   
35,300
 
KKR European Fund III, L.P. b
03/01/11
Western Europe
   
4,781,057
 
Lightyear Fund II, L.P. b
09/30/13
North America
   
3,438,384
 
Madison Dearborn Capital Partners V, L.P. b
01/03/12
North America
   
1,686,144
 
MidOcean Partners III, L.P. b, e
06/30/11
North America
   
1,969,778
 
Monomoy Capital Partners II, L.P. b
09/30/15
North America
   
984,449
 
Montagu III, L.P. b
12/09/09
Western Europe
   
19
 
Oak Investment Partners XII, L.P. b
06/28/12
North America
   
797,023
 
PAI Europe V b
09/30/14
Western Europe
   
1,490,618
 
Palladium Equity Partners III, L.P. b
08/02/10
North America
   
330,911
 
Pamlico Capital GP I, LLC b
03/31/14
North America
   
1
 
Pamlico Capital GP II, LLC b
03/31/14
North America
   
24,302
 
Pamlico Capital II, L.P. b
03/31/14
North America
   
6,237,617
 
Pamlico Capital Secondary Fund, L.P. b
03/31/14
North America
   
3,114
 
Permira Europe I, L.P.1B b
11/29/13
Western Europe
   
40,883
 
Permira Europe II, L.P. b
11/29/13
Western Europe
   
30,296
 
Permira Europe III, L.P. b
09/30/13
Western Europe
   
344,716
 
Permira IV, L.P. b
09/30/15
Western Europe
   
6,864,976
 
Providence Equity Partners IV, L.P. b
06/30/11
North America
   
11,631
 
Providence Equity Partners V, L.P. b
06/30/11
North America
   
231,013
 
Providence Equity Partners VI -A, L.P. b
06/30/11
North America
   
11,047,694
 
Providence Equity Partners VII-A, L.P. b
06/30/13
North America
   
1,501,223
 
Riverside Europe Fund IV, L.P. b
09/30/14
Western Europe
   
1,468,672
 
Silver Lake Partners II, L.P. b
06/30/14
North America
   
253,713
 
Silver Lake Partners III, L.P. b
06/30/14
North America
   
11,564,683
 
Silver Lake Sumeru Fund, L.P. b
12/18/09
North America
   
402,190
 
Sun Capital Partners V, L.P. b
09/30/13
North America
   
24,253,628
 
TA Atlantic & Pacific VI, L.P. b
09/30/15
North America
   
823,477
 
TA Atlantic and Pacific V, L.P. b
09/30/15
North America
   
43,189
 
TA X, L.P. b
09/30/15
North America
   
69,162
 
TA XI, L.P. b
09/30/15
North America
   
3,314,468
 
TCV VI, L.P. b
09/30/13
North America
   
927,405
 
TCV VII (A), L.P. b, e
09/30/13
North America
   
9,823,098
 
Terra Firma Capital Partners III, L.P. b
09/30/13
Western Europe
   
9,162,006
 
TorQuest Partners Fund (U.S.) II, L.P. b
09/30/15
North America
   
216,035
 

Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
 
Acquisition
Date
Geographic
Regiona
 
Fair
Value**
 
Private Equity Investments (continued)
 
Secondary Investments * (continued)
 
TPG Partners V, L.P. b, e
01/01/12
North America
 
$
1,831,034
 
TPG Partners VI, L.P. b
12/31/12
North America
   
16,733,442
 
TRG Growth Partnership (Offshore) II, L.P. b
08/02/10
Asia - Pacific
   
315,848
 
TRG Growth Partnership (Offshore), L.P. b
08/02/10
Asia - Pacific
   
21,001
 
TRG Growth Partnership II, L.P. b
07/08/10
Asia - Pacific
   
946,764
 
Tudor Ventures III, L.P. b, e
12/31/12
North America
   
3,896,119
 
Warburg Pincus Private Equity X, L.P. b
09/28/12
North America
   
9,029,213
 
Total Secondary Investments (12.43%)
   
$
269,957,245
 
   
Primary Investments * (8.43%)
 
Advent International GPE VII-B, L.P. b, e
07/01/12
Western Europe
 
$
11,696,242
 
Advent International GPE VIII-C, L.P b
03/22/16
Western Europe
   
152,725
 
Advent Latin American Private Equity Fund VI-H L.P. b
10/17/14
Western Europe
   
2,355,739
 
Altra Private Equity Fund II, L.P. b
12/07/12
Rest of World
   
1,843,790
 
Apollo Investment Fund VIII, L.P. b
06/28/13
North America
   
6,394,143
 
Ares Corporate Opportunities Fund IV, L.P. b, e
04/19/12
North America
   
8,573,737
 
Avista Capital Partners II, L.P. b
03/15/10
North America
   
713,676
 
Avista Capital Partners III, L.P. b
10/03/11
North America
   
8,161,291
 
Bain Capital Europe Fund IV, L.P. b
09/01/14
Western Europe
   
1,499,105
 
Baring Asia Private Equity Fund V, L.P. b
12/01/10
Asia - Pacific
   
4,132,372
 
Caltius Partners V-A, L.P. b
12/02/14
North America
   
2,553,755
 
CapVest Equity Partners III B, L.P. b
08/30/13
Western Europe
   
2,558,036
 
Carlyle Europe Partners IV, L.P. b
08/27/13
Western Europe
   
729,947
 
Clayton Dubilier & Rice Fund IX, L.P. b, e
07/31/13
North America
   
6,386,917
 
Crescent Mezzanine Partners VI, L.P. b
03/30/12
North America
   
3,232,999
 
CVC Capital Partners VI (A) L.P. b
07/05/13
Western Europe
   
4,225,907
 
EQT VI (No.1), L.P. b
07/01/11
Western Europe
   
5,170,827
 
Genstar Capital Partners VI, L.P. b
09/01/12
North America
   
8,038,602
 
Genstar Capital Partners VII, L.P. b, e
06/26/15
North America
   
4,513,000
 
GoldPoint Mezzanine Partners IV, L.P. b, e
12/30/15
North America
   
4,623,240
 
Hony Capital Fund VIII, L.P. b
10/30/15
Asia - Pacific
   
2,710,997
 
Hony Capital Partners V, L.P. b
12/15/11
Asia - Pacific
   
10,382,465
 
Index Ventures Growth III (Jersey) L.P. b
03/18/15
Western Europe
   
2,883,996
 
KKR North America Fund XI, L.P. b, e
02/01/12
North America
   
9,429,582
 
Kohlberg TE Investors VII, L.P. b
09/15/11
North America
   
7,095,900
 
Nautic Partners VII-A, L.P. b, e
06/27/14
North America
   
7,594,215
 
New Enterprise Associates 14, L.P. b
05/04/12
North America
   
6,372,985
 
NexPhase III-A,L.P. b
09/01/16
North America
   
8,357,445
 
PAI Europe VI -1, L.P. b
03/12/15
Western Europe
   
2,671,889
 
Patria - Brazilian Private Equity Fund IV, L.P. b
06/30/11
North America
   
3,854,246
 
PennantPark Credit Opportunities Fund II, L.P. b
08/03/12
North America
   
10,665,127
 
Silver Lake Partners IV, L.P. b
07/30/12
North America
   
6,599,866
 
Sumeru Equity Partners Fund, L.P. b, e
04/27/15
North America
   
1,908,697
 
Thompson Street Capital Partners IV, L.P. b
12/10/15
North America
   
2,854,829
 
TPG Partners VII, L.P. b
03/01/16
North America
   
3,267,680
 
Welsh, Carson, Anderson & Stowe XII, L.P. b
12/19/14
North America
   
4,440,719
 
Windjammer Senior Equity Fund IV, L.P. b
02/06/13
North America
   
4,278,581
 
Total Primary Investments (8.43%)
   
$
182,925,269
 
   
Total Private Equity Investments (Cost $1,687,954,315) (86.22%)
 
$
1,871,602,717
 

Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
 
Interest
Acquisition
Date
Maturity
Date
 
Principal
   
Fair
Value
 
Short-Term Investments (4.60%)
 
U.S. Government Treasury Obligations (4.60%)
 
U.S. Treasury Bill f
0.421%
11/08/16
02/02/17
 
$
50,000,000
   
$
49,981,556
 
U.S. Treasury Bill f
0.321%
10/21/16
01/19/17
   
50,000,000
     
49,992,087
 
Total U.S. Government Treasury Obligations (4.60%)
       
$
99,973,643
 
   
Total Short-Term Investments (Cost $99,973,643) (4.60%)
   
$
99,973,643
 
   
Total Investments (Cost $1,847,436,401) (93.64%)
     
2,032,734,792
 
   
Other Assets in Excess of Liabilities (6.36%)
     
137,948,658
 
   
Members' Equity (100.00%)
   
$
2,170,683,450
 
 
*
Direct Investments are private investments directly into the equity or debt of selected operating companies, often together with the management of the company. Primary Investments are investments in newly established private equity partnerships where underlying portfolio companies are not known as of the time of investment. Secondary Investments are portfolios of assets on the secondary market.

**
The Fair Value of any Direct Investment may not necessarily reflect the current or expected future performance of such Direct Investment or the Fair Value of the Master Fund’s interest in such Direct Investment. Furthermore, the Fair Value of any Direct Investment has not been calculated, reviewed, verified or in any way approved by such Direct Investment or its general partner, manager or sponsor (including any of its affiliates). Please see below for further detail regarding the valuation policy of the Master Fund.

a
Geographic region is based on where a Direct Investment is headquartered and may be different from where such Investment invests or operates. In the case of Primary and Secondary Investments, geographic region generally refers to where the majority of the underlying assets are invested.

b
Private equity investments are generally issued in private placement transactions and as such are generally restricted as to resale. Total cost and fair value of restricted investments as of December 31, 2016 was $1,687,954,315 and $1,871,602,717, respectively.

c
Investment does not issue shares.

d
Investment holds balance in escrow account.

e
Non-income producing.

f
Each issue shows the rate of the discount at the time of purchase.
 
Partners Group Private Equity (Master Fund), LLC (the “Master Fund”) may enter forward foreign currency exchange contracts as a way of managing foreign exchange rate risk. The Master Fund may enter into these contracts for the purchase or sale of a specific foreign currency at a fixed price on a future date as a hedge or cross hedge against either specific transactions or portfolio positions. The objective of the Master Fund’s foreign currency hedging transactions is to reduce the risk that the U.S. Dollar value of the Master Fund’s foreign currency denominated investments will decline in value due to changes in foreign currency exchange rates. All forward foreign currency exchange contracts are “marked-to-market” daily at the applicable translation rates resulting in unrealized gains or losses. Realized gains or losses are recorded at the time the forward foreign currency exchange contract is offset by entering into a closing transaction or by the delivery or receipt of the currency. Risk may arise upon entering into these contracts from the potential inability of counterparties to meet the terms of their contracts and from unanticipated movements in the value of a foreign currency relative to the U.S. Dollar.
 
During the period from April 1, 2016 through December 31, 2016, the Master Fund entered into nine long/short forward foreign currency exchange contracts. The Master Fund had $491,203 in net realized gains, and a $19,319,809 change in net unrealized appreciation on forward foreign currency exchange contracts. The outstanding forward foreign currency exchange contract amounts at December 31, 2016 are representative of contract amounts during the period.

Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
At December 31, 2016, the Master Fund had two outstanding short forward foreign currency exchange contracts:
 
         Contract Amount                 
Settlement Date
Currency
 
Buy
   
Sell
   
Value
   
Unrealized
Appreciation
(Depreciation)
 
Counterparty
January 26, 2017
Euro (€)
 
$
117,791,449
   
106,500,000
   
$
111,651,855
   
$
6,139,594
 
Bank of America
January 26, 2017
Euro (€)
   
117,791,451
     
106,500,001
     
111,651,857
     
6,139,594
 
Bank of America

Investments held by the Master Fund include direct equity and debt investments in operating companies (“Direct Investments”) and primary and secondary investments in private equity funds (“Private Equity Fund Investments”; Direct Investments and Private Equity Fund Investments, collectively, “Private Equity Investments”).
 
In conformity with U.S. generally accepted accounting principles (“U.S. GAAP”), investments are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Estimated values may differ from the values that would have been used if a ready market existed or if the investments were liquidated at the valuation date. A three-tier hierarchy is used to distinguish between (1) inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (2) inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances (unobservable inputs) and to establish classification of fair value measurements for disclosure purposes. Various inputs are used in determining the value of the Master Fund’s investments. The inputs are summarized in the three broad levels listed below:
 
·    Level 1 – Quoted prices are available in active markets for identical investments as of the measurement date. The type of investments included in Level 1 include marketable securities that are primarily traded on a securities exchange or over-the-counter. The fair value is determined to be the last sale price on the determination date, or, if no sales occurred on any such day, the mean between the closing bid and ask prices on such day. The Master Fund does not apply a blockage discount to the quoted price for these investments, even in situations where the Master Fund holds a large position and a sale could reasonably impact the quoted price.
 
·    Level 2 – Pricing inputs are other than quoted prices in active markets (i.e. Level 1 pricing) and fair value is determined through the use of models or other valuation methodologies through direct or indirect corroboration with observable market data. Investments which are generally included in this category include corporate notes, convertible notes, warrants and restricted equity securities. The fair value of legally restricted equity securities may be discounted depending on the likely impact of the restrictions on liquidity and adviser’s estimates.
 
·    Level 3 – Pricing inputs are unobservable for the investment and include situations where there is little, if any, market activity for the investment. The inputs into the determination of fair value require significant management judgment and/or estimation. Investments that are included in this category generally include equity investments that are privately owned, as well as convertible notes and warrants that are not actively traded. The fair value for investments using Level 3 pricing inputs are based on the adviser’s estimates that consider a combination of various performance measurements including the timing of the transaction, the market in which the company operates, comparable market transactions, company performance and projections and various performance multiples as applied to earnings before interest, taxes, depreciation and amortization or a similar measure of earnings for the latest reporting period and forward earnings, as well as discounted cash flow analysis.

Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
The following table presents the Master Fund’s investments at December 31, 2016 measured at fair value. Due to the inherent uncertainty of valuations, estimated values may materially differ from the values that would have been used had a ready market for the securities existed.
 
Investments
 
Level 1
   
Level 2
   
Level 3
   
Total
 
Direct Investments:
 
Direct Equity Investments
 
$
91,478,594
   
$
15,615,384
   
$
585,586,963
   
$
692,680,941
 
Direct Debt Investments
   
     
     
726,039,262
     
726,039,262
 
Total Direct Investments*
 
$
91,478,594
   
$
15,615,384
   
$
1,311,626,225
   
$
1,418,720,203
 
Common Stocks
   
61,158,432
     
     
     
61,158,432
 
Secondary Investments*
   
     
     
269,957,245
     
269,957,245
 
Primary Investments*
   
48,968
     
     
182,876,301
     
182,925,269
 
Short-Term Investments
   
99,973,643
     
     
     
99,973,643
 
Total Investments
 
$
252,659,637
   
$
15,615,384
   
$
1,764,459,771
   
$
2,032,734,792
 
Other Financial Instruments
 
Foreign Currency Exchange Contracts
 
$
12,279,188
   
$
   
$
   
$
12,279,188
 
Total Foreign Currency Exchange Contracts
 
$
12,279,188
   
$
   
$
   
$
12,279,188
 

The following is a reconciliation of those investments in which significant unobservable inputs (Level 3) were used in determining value:
 
   
Balance as of April 1, 2016
   
Realized
gain/(loss)
   
Net change in unrealized appreciation/ (depreciation)
   
Gross
purchases
   
Gross
sales
   
Net transfers in or out of Level 3
   
Balance as of
December 31, 2016
 
Direct Investments:
                                         
Direct Equity Investments
 
$
450,166,570
   
$
9,014,433
   
$
(61,061,118
)
 
$
296,181,771
   
$
(81,391,770
)
 
$
(27,322,923
)
 
$
585,586,963
 
Direct Debt Investments
   
397,797,241
     
1,910
     
5,188,851
     
376,437,819
     
(53,386,559
)
   
     
726,039,262
 
Total Direct Investments*
 
$
847,963,811
   
$
9,016,343
   
$
(55,872,267
)
 
$
672,619,590
   
$
(134,778,329
)
 
$
(27,322,923
)
 
$
1,311,626,225
 
Secondary Investments*
   
314,233,637
     
(3,302,253
)
   
(21,653,340
)
   
35,808,284
     
(55,129,083
)
   
     
269,957,245
 
Primary Investments*
   
139,812,752
     
(17,258
)
   
(1,108,403
)
   
55,080,882
     
(10,891,672
)
   
     
182,876,301
 
Total
 
$
1,302,010,200
   
$
5,696,832
   
$
(78,634,010
)
 
$
763,508,756
   
$
(200,799,084
)
 
$
(27,322,923
)
 
$
1,764,459,771
 

The amount of the net change in unrealized depreciation for the period ended December 31, 2016 relating to investments in Level 3 assets still held at December 31, 2016 is $ (78,634,010) which is included as a component of net change in unrealized appreciation on investments in Private Equity Investments.

*
For the purposes of the tables above: “Direct Investments” are private investments directly into the equity or debt of selected operating companies, often together with the management of the company. Primary Investments are investments in newly established private equity partnerships where underlying portfolio companies are generally not known as of the time of investment. Secondary Investments involve acquiring single or portfolios of assets on the secondary market. Secondary Investments are Private Equity Fund Investments generally acquired in the secondary market. Notwithstanding the foregoing, if the Master Fund reasonably determines that the strict application of the above definitions would not reflect the economic substance of any Investment, the Master Fund may re-classify such Investment as it deems appropriate.


Partners Group Private Equity (Master Fund), LLC
(a Delaware Limited Liability Company)


Consolidated Schedule of Investments —
December 31, 2016 (Unaudited) (continued)
 
The Master Fund's valuation procedures (the “Valuation Procedures”) have been approved by the Master Fund's Board of Managers (the “Board”). The Valuation Procedures are implemented by Partners Group (USA) Inc. (the “Adviser”) and the Master Fund's third party administrator, both of which report to the Board. For third-party information, the Master Fund's administrator monitors and reviews the methodologies of the various pricing services employed by the Master Fund. The Adviser employs valuation techniques for Private Equity Investments held by the Master Fund, which include discounted cash flow methods and market comparables. The Adviser has established a committee (the “Valuation Committee”) to oversee the valuation of the Master Fund’s investments pursuant to the Valuation Procedures. The Adviser and one or more of its affiliates may act as investment advisers to clients other than the Master Fund that hold Private Equity Investments held by the Master Fund. In such cases, the Valuation Committee may value such Private Equity Investments in consultation with its affiliates. Valuation determinations by the Adviser and its affiliates for a Private Equity Investment held by other clients may result in different values than those ascribed to the same Private Equity Investment held by the Master Fund. This situation can arise in particular when reconciling fair valuation differences between U.S. GAAP and accounting standards applicable to such other clients.

The following is a summary of quantitative information about significant unobservable valuation inputs approved by the Adviser's Valuation Committee for Level 3 Fair Value Measurements for investments held as of December 31, 2016:

Type of Security
Fair
Value at 12/31/2016 (000’s)
Valuation Technique(s)
Unobservable Input
Range (weighted average)
Direct Investments:
       
  Direct Equity Investments
$  459,908
Market comparable companies
Enterprise value to EBITDA multiple
5.90 x – 16.00 x (11.38 x)
 
19,319
Market comparable companies
Price to book ratio
2.78 x – 2.78 x (2.78 x)
 
11,978
Market comparable companies
Enterprise value to sales multiple
1.01 x - 3.00 x (1.50 x)
 
69
Reported fair value
Reported fair value
n/a - n/a (n/a)
 
751
Exit price
Recent transaction price
n/a - n/a (n/a)
 
93,562
Recent financing
Recent transaction price
n/a - n/a (n/a)
  Direct Debt Investments
$  211,421
Discounted cash flow
Discount factor
7.56 % – 14.13 % (10.42 %)
 
410,280
Broker quotes
Indicative quotes for an inactive market
n/a - n/a (n/a)
 
108,684
Recent financing
Recent transaction price
n/a - n/a (n/a)
  Primary and Secondary Investments
$  444,010
Adjusted reported net asset value
Reported net asset value
n/a - n/a (n/a)
 
8,824
Adjusted reported net asset value
Fair value adjustments
n/a - n/a (n/a)

Level 3 Direct Equity Investments valued by using an observable input factor are directly affected by a change in that factor. For Level 3 Direct Debt Investments, the Master Fund arrives at a fair value through the use of an earnings and multiples analysis and a discounted cash flows analysis which consider credit risk and interest risk of the particular investment. Significant increases or decreases in these inputs in isolation would result in a significantly lower or higher fair value measurement.

ITEM 2. CONTROLS AND PROCEDURES.

(a) The registrant's principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the "1940 Act") (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(b)).

(b) There were no changes in the registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR  270.30a-3(d)) that occurred during the registrant's last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the registrant's internal control over financial reporting.

ITEM 3. EXHIBITS.

Certifications pursuant to Rule 30a-2(a) under the 1940 Act (17 CFR 270.30a-2(a)), for the Principal Executive Officer and Principal Financial Officer, are attached hereto.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

(Registrant)
Partners Group Private Equity (Master Fund), LLC
 
     
By (Signature and Title)*
/s/ Robert M. Collins
 
 
Robert M. Collins, President & Chief Executive Officer
 
 
(Principal Executive Officer)
 
     
Date
February 28, 2017
 

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

By (Signature and Title)*
/s/ Robert M. Collins
 
 
Robert M. Collins, President & Chief Executive Officer
 
 
(Principal Executive Officer)
 
     
Date
February 28, 2017
 
     
By (Signature and Title)*
/s/ Justin Rindos
 
 
Justin Rindos, Chief Financial Officer
 
 
(Principal Financial Officer)
 
     
Date
February 28, 2017
 

*
Print the name and title of each signing officer under his or her signature.