N-Q 1 fp0031395_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, 2017

 

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, 2017 (Unaudited)

 

 

INVESTMENT PORTFOLIO AS A PERCENTAGE OF TOTAL NET ASSETS

 

The unaudited consolidated schedule of investments of Partners Group Private Equity (Master Fund), LLC (the “Fund”), a Delaware limited liability company that is registered under the Investment Company Act of 1940, as amended (the “1940 Act”), as a non-diversified, closed-end management investment company, as of December 31, 2017 is set forth below:

 

 

 

Industry 

Acquisition

Date

  Shares   Fair
Value
 
Common Stocks (4.08%)
Asia - Pacific (0.28%)
APA Group Utilities  02/11/16   443,000   $2,879,202 
Cheung Kong Infrastructure Holdings Ltd. Utilities  02/11/16   565,000    4,853,314 
Total Asia - Pacific (0.28%)             7,732,516 
                
North America (1.57%)
American Water Works Co., Inc. Utilities  02/10/16   39,000    3,567,720 
Ares Capital Corp. Diversified Financial Services  02/10/16   294,000    4,624,620 
Atmos Energy Corp. Utilities  02/10/16   50,600    4,344,010 
Brookfield Infrastructure Partners, L.P. Utilities  02/10/16   65,150    2,919,372 
Crown Castle International Corp. Communication  02/10/16   27,000    2,998,890 
Enbridge, Inc. Utilities  02/10/16   99,500    3,902,398 
Fortis Inc. Utilities  12/18/17   82,000    3,015,861 
KKR & Co. L.P. Diversified Financial Services  02/10/16   231,000    4,867,170 
New Mountain Finance Corp. Diversified Financial Services  02/10/16   227,000    3,075,850 
Onex Corporation Diversified Financial Services  02/10/16   27,000    1,978,300 
Republic Services Inc. Commercial & Professional Services  08/28/17   55,000    3,718,550 
Solar Capital Ltd Diversified Financial Services  08/28/17   80,000    1,617,600 
Union Pacific Corp. Transportation  06/24/16   26,500    3,557,095 
Total North America (1.57%)             44,187,436 
                
Western Europe (2.23%)
Eurazeo SA Diversified Financial Services  12/12/16   42,000    3,882,790 
Eutelsat Communications SA Communication  09/22/16   165,000    3,820,389 
Flughafen Zuerich AG Transportation  07/01/16   18,700    4,270,230 
Gimv N.V. Diversified Financial Services  02/10/16   67,500    4,086,115 
HgCapital Trust PLC Diversified Financial Services  02/10/16   178,500    4,265,385 
HICL Infrastructure Co. Ltd. Social Infrastructure  03/24/16   3,444,863    7,364,755 
ICG Graphite Enterprise Trust PLC Diversified Financial Services  02/10/16   369,777    3,967,732 
Intermediate Capital Group PLC Diversified Financial Services  12/12/16   135,000    2,091,551 
Investor AB Diversified Financial Services  08/28/17   78,000    3,554,937 
National Grid PLC Utilities  02/10/16   277,250    3,280,656 
VAT Group AG Industrial Machinery  04/14/16   83,579    12,380,804 
Veolia Environnement SA Utilities  08/28/17   130,000    3,319,041 
Vinci SA Transportation  02/10/16   64,500    6,593,216 
Total Western Europe (2.23%)             62,877,601 
                
Total Common Stocks (Cost $89,823,960)(4.08%)       $114,797,553 

  

Private Equity Investments (82.19%)

Direct Investments * (62.53%)

Direct Equity (39.90%)

Investment

Type

 

Acquisition

Date

  Shares   Fair   
Value**
 
Asia - Pacific (4.53%)
AAVAS Financiers Limited a, c Common equity  06/23/16   6,475,083    37,600,284 
Argan Mauritius Limited a Common equity  05/09/16   212,430    19,535,299 

Brilliant Circle Holdings International Ltd. a

Common equity  04/14/11   12,448,515    1,624,284 
Craveable Brands Limited a Common equity  09/30/11   160,209    995,125 
Fermo Limited a Preferred equity  04/24/12   323,690    320,904 
Fermo Limited a Common equity  04/24/12   5,600,000    13,473,641 
Huntress Co-Investment L.P., 1 a, c, d Limited partnership interest  04/08/16       49,548,742 
Kowloon Co-Investment, L.P. a, d Limited partnership interest  11/04/15       2,742,161 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Equity (continued)

Investment
Type
  Acquisition
Date
  Shares   Fair   
Value**
 
The Baring Asia Private Equity Fund VI Co-Investment L.P. a, d Limited partnership interest  12/30/16      $1,648,133 
Total Asia - Pacific (4.53%)             127,488,573 
                
North America (18.36%)               
Acrisure Investment Holdings, LLC a Member interest  11/21/16   14,779,221    24,262,569 
Affordable Care Holding Corp. a Common equity  10/22/15   89,928    8,422,315 
AP VIII Prime Security Serviced Holdings, L.P. a, d Limited partnership interest  05/02/16       14,623,794 
Apollo Co-Investors (MHE), L.P. a, d Limited partnership interest  05/21/13       7,877,472 
AqGen Island Intermediate Holdings II, Inc. a Common equity  12/03/15   1,189    1,979,498 
Aurora Products Group, LLC a, d, e Member interest  06/29/12       10,539 
CapitalSpring Finance Company, LLC a Common equity  10/03/14   3,020,546    5,451,208 
CB Herff Jones Buyer HoldCo. / Varsity Brands Holding Co. a Common equity  12/11/14   9,836,554    13,156,249 
CB Poly Holdings, LLC a Preferred equity  08/16/16   171,270    17,226,802 
CD&R Univar Co-Investor, L.P. a, d Limited partnership interest  11/15/10       1,067,960 
Desserts LLC a Preferred equity  02/08/16   7,989    11,030,447 
ECP Holding Company, LLC a, c Preferred equity  03/15/16   9,753,907    11,244,332 
Elgin Co-Investment, L.P.2 a, d Limited partnership interest  11/28/16       25,765,140 
EXW Coinvest L.P. a, d Limited partnership interest  06/22/16       35,120,979 
GC Athena Co-invest, L.P. a, c, d Limited partnership interest  06/16/16       11,146,981 

Gemini Global Holdings Investor, LLC a, d, f

Member interest  06/17/11       2,185,774 
Goldcup Merger Sub, Inc. a Common equity  05/02/16   5,648,649    8,021,731 
IG Igloo Holdings, Inc. a Common equity  05/11/16   9,058    30,814,290 
KKBS Holdings, LLC a, d, e Member interest  12/17/10       10,272 
KLFS Holdings, L.P. a, d Limited partnership interest  12/16/10       13,600 
KOUS Holdings, Inc. a Common equity  08/21/15   10,950,000    14,777,102 
KSBR Holding Corp. a Common equity  06/28/13   819,160    981,421 
LTS Group Holdings, LLC a Common equity  08/07/15   11,026    459,731 
MHS Acquisition Holdings, LLC a, c Common equity  03/17/17   7,319,607    7,560,207 
MHS Blocker Purchaser L.P. a, c, d Limited partnership interest  08/18/17       31,820,370 
NDES Holdings, LLC a, d Member interest  09/19/11       9,303,955 
NTS Holding Corporation, Inc. a Common equity  11/21/13   2,740    2,151,932 
Onecall Holdings, L.P. a, c, d Limited partnership interest  11/29/17       78,652,850 
Polaris Investment Holdings, L.P a, d Limited partnership interest  06/07/16       23,071,600 
QOL Meds Holding Company, LLC a Common equity  12/05/13   15,750,000    22,269,072 
S-Evergreen Holding Corp. a Common equity  07/17/12   226,635    1 
Silver Lake Sumeru Marlin Co-Invest Fund, L.P. a, d Limited partnership interest  05/14/12       1,584,386 

SLP West Holdings Co-Invest Feeder II, L.P. a, d

Limited partnership interest  08/18/17       25,583,085 
Snacks Parent Corporation a, d, e Preferred equity  05/23/13       17,655 
SPH GRD Holdings, LLC a Common equity  06/18/13   1,021,314    31,037,729 
Spring Topco Limited a Common equity  11/24/10   772,737    1 

THL Equity Fund VI Investors

(BKFS), L.P. a, d

Limited partnership interest  12/30/13       18,788,666 
TKC Topco LLC a Common equity  10/14/16   4,632,829    3,864,905 
Velocity Holdings Corp. a Common equity  06/08/12   3,749,777    15,786,488 
WP Mustang Co-Invest-C, L.P. a, d Limited partnership interest  10/01/15       1 
Total North America (18.36%)             517,143,109 
                
Rest of World (0.00%)               
Helios Towers Africa Ltd. a, b Limited partnership interest  12/05/14        
Total Rest of World (0.00%)              
                
South America (0.70%)               
Carlyle Retail Turkey Partners, L.P. a, d Limited partnership interest  07/11/13       8,419,577 
Centauro Co-Investment Fund, L.P. a, d Limited partnership interest  11/28/13       5,367,735 
DLJSAP BookCO, LLC a Member interest  04/23/10   16,958    364,179 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Equity (continued)

Investment
Type
  Acquisition
Date
  Shares   Fair   
Value**
 
GTS II Cayman Corporation a Common equity  07/24/13   2,823,797   $5,659,485 
Total South America (0.70%)             19,810,976 
                
Western Europe (16.31%)               
Astorg Co-Invest SGG, FCPI a, c, d Limited partnership interest  02/10/16       23,199,920 
Camelia Investment 1 Limited a, c Common equity  10/12/17   6,771,302,200    91,622,359 
Camelia Investment 1 Limited a Preferred equity  10/12/17   86,978    117,690 
Capri Acquisitions Topco Limited a Common equity  11/01/17   144,437    87,897,869 
Capri Acquisitions Topco Limited a Preferred equity  11/01/17   199,125,001    386,243 
Capvis IV Co - Investors Faster L.P a, c, d Limited partnership interest  09/24/14       35,151,835 
CCM Mezzanine Co-Invest, L.P. a, d Limited partnership interest  01/23/13       7,492 
Ciddan S.a.r.l. a Preferred equity  09/15/17   23,249,522    27,913,737 
Ciddan S.a.r.l. a Common equity  09/15/17   12,263,240    17,284,036 
Eurodrip Co-Investment Fund I, L.P. a, d Limited partnership interest  03/18/13       2,995,411 
Fides S.p.A a Common equity  12/15/16   1,096,526    2,286,580 
Frontmatec Holding III ApS a Common equity  09/23/16   214,422,725    27,173,682 
Global Blue Investment & Co S.C.A. a Common equity  07/31/12   5,940,000    11,753,075 
Global Blue Investment & Co S.C.A. a Preferred equity  07/31/12   60,000    5,412,758 
Hogan S.a r.l. a Common equity  12/22/11   272,221    1,439,211 
Hogan S.a r.l. a Preferred equity  12/22/11   1,810,271    1 
Kaffee Partner Holding GmbH a Common equity  05/28/10   1,237    82,923 
KKR Matterhorn Co-Invest L.P. a, d Limited partnership interest  11/02/12       2,618,093 
Peer Holding I BV a Common equity  11/17/11   4,003,593    61,256,236 
Quadriga Capital IV Investment Holding II L.P. a, c, d Limited partnership interest  09/09/16       19,032,845 
R&R Co-Invest FCPR a, d, f Limited partnership interest  07/05/13       24,935,503 
S.TOUS, S.L a Common equity  10/06/15   622    16,632,723 
Total Western Europe (16.31%)             459,200,222 
Total Direct Equity (39.90%)             1,123,642,880 

 

Direct Debt (22.63%) Interest Acquisition
Date
Maturity
Date
Investment
Type
  Principal   Fair   
Value**
 
Asia - Pacific (1.26%)                  
Casmar (Australia) PTY Ltd. a Cash 5.50% + L (1.00% Floor)^^ 04/11/17 12/20/23 Senior  $7,134,384   $7,483,257 
Casmar (Australia) PTY Ltd. a Cash 9.25% + BBSY (1.00% Floor) 12/20/16 12/20/24 Second Lien   13,207,604    14,265,671 
Stiphout Finance, LLC a Cash 3.25% + L (1.00% Floor)^^ 10/30/15 10/26/22 Senior   6,994,013    7,022,443 
Stiphout Finance, LLC a Cash 7.25% + L (1.00% Floor)^^ 10/30/15 10/26/23 Second Lien   3,679,018    3,706,611 
Stiphout Finance, LLC a Cash 8.00% + L (1.00% Floor)^^ 10/30/15 10/26/23 Second Lien   3,036,851    3,059,627 
Total Asia - Pacific (1.26%)              35,537,609 
                 
North America (15.67%)                

Affordable Care Holding Corp. a

Cash 8.50% + L (1.00% Floor)^^ 10/22/15 04/22/23 Second Lien   16,861,500    16,861,500 
Ascensus, Inc. a Cash 4.50% + L (1.00% Floor)^^ 12/07/15 12/03/22 Senior   19,417,511    19,522,754 
Ascensus, Inc. a Cash 9.00% + L (1.00% Floor)^^ 12/04/15 12/03/23 Second Lien   27,540,000    27,540,000 

Avantor Performance Materials, Inc. a

Cash 4.00% + L (1.00% Floor)^ 12/22/17 09/20/24 Senior   14,200,000    14,282,857 
Bioclinica Holding I LP a Cash 8.25% + L (1.00% Floor)^^ 11/04/16 10/20/24 Second Lien   20,750,000    20,354,505 

CapitalSpring Finance Company, LLC a

Cash 8.00%; PIK 5.00% 03/01/17 02/10/23 Mezzanine   2,643,434    2,676,844 

CapitalSpring Finance Company, LLC a

Cash 6.00%; PIK 7.25% 09/13/13 10/02/19 Mezzanine   9,215,030    9,215,030 
CDRH Parent, Inc. a Cash 8.00% + L (1.00% Floor)^^ 08/06/14 07/01/22 Second Lien   10,000,000    6,075,000 
Constellation Brands Canada, Inc. a Cash 8.25% + L (1.00% Floor)^ 12/16/16 12/16/24 Second Lien   18,707,239    19,964,264 
Delta Holdco LLC a Cash 5.00% + L (1.00% Floor)^ 11/21/16 11/07/23 Senior   5,492,400    5,533,593 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Direct Investments * (continued)

Direct Debt (continued)

Interest Acquisition
Date
Maturity
Date
Investment
Type
  Principal   Fair   
Value**
 
Delta Holdco LLC a Cash 8.75% + L (1.00% Floor)^ 11/18/16 11/07/24 Second Lien  $22,080,000   $22,118,640 
Diamond Parent Holdings, Corp. a Cash 6.75% + L (1.00% Floor)^^ 12/23/16 04/14/22 Senior   21,010,050    21,010,050 
Diamond Parent Holdings, Corp. a Cash 6.25% + L (1.00% Floor)^^ 12/23/16 04/14/22 Senior   2,053,109    2,053,109 
Evergreen ACQCO1 L.P. a Cash 8.00%; PIK 2.75% 07/17/12 07/11/22 Mezzanine   6,456,352    5,810,533 
Explorer Holdings, Inc. a Cash 8.25% + L (1.00% floor)^^ 11/27/17 05/02/24 Second Lien   10,692,000    10,692,000 
Global Tel*Link Corporation a Cash 7.75% + L (1.25% Floor)^^ 06/13/13 11/23/20 Second Lien   24,239,848    24,292,933 
Global Tel*Link Corporation a Cash 3.75% + L (1.25% Floor)^ 06/13/13 11/23/20 Senior   3,846,784    3,866,037 
Goldcup Merger Sub, Inc. a Cash 9.25% + L (1.00% Floor)^^ 05/02/16 05/02/24 Second Lien   41,800,000    41,800,000 
Interstate Hotels Holding a Cash 4.75% + L (1.00% Floor)^^ 05/18/16 05/03/22 Senior   29,625,143    29,477,018 
KSBR Holding Corp. a Cash 11.00% 08/24/12 08/27/22 Mezzanine   6,384,000    6,384,000 

Learning Care Group (US) No.2, Inc. a

Cash 4.50% + L (1.00% Floor)^^ 06/24/14 05/05/21 Senior   5,932,625    5,977,120 
Mitchell International, Inc. a, b Cash 3.25% + L^^ 12/21/17 12/01/24 Senior   626,866     
Mitchell International, Inc. a Cash 3.25% + L^^ 12/21/17 12/01/24 Senior   7,773,134    7,787,009 

Netsmart Technologies Holding a

Cash 9.50% + L (1.00% Floor)^^ 05/05/16 10/19/23 Second Lien   22,725,000    22,838,625 
NTS Holding Corporation, Inc a Cash 6.25% + L (1.00% Floor)^^ 06/19/15 06/12/21 Senior   7,342,567    7,342,567 
OEConnection LLC a Cash 4.00% + L (1.00% floor)^^ 12/21/17 11/22/24 Senior   3,000,000    3,007,500 
Pet Holdings ULC a Cash 5.50% + L (1.00% Floor)^^ 07/08/16 07/05/22 Senior   9,625,117    9,601,055 
Plano Molding Company, LLC a Cash 6.00% + L (1.00% Floor)^^ 05/12/15 05/12/21 Second Lien   6,146,071    5,016,655 
Pretium Packaging LLC a Cash 5.75% + L (1.00% Floor)^^ 11/23/16 11/14/22 Senior   9,383,404    9,336,487 
Pretium Packaging LLC a Cash 9.50% + L (1.00% Floor)^^ 12/01/16 05/14/23 Second Lien   10,635,560    10,635,559 
Prime Security Services Borrower, LLC a Cash 9.25% 05/02/16 05/15/23 Second Lien   11,850,000    11,850,000 
Revere Holdings, Inc. a Cash 6.75% + L (1.00% floor)^^ 11/21/17 11/21/22 Senior   11,401,282    11,401,282 
Revere Holdings, Inc. a, b Cash 6.75% + L (1.00% Floor)^^ 11/21/17 11/21/22 Senior   3,852,782     
Strategic Partners, Inc. a Cash 5.25% + L (1.00% Floor)^ 07/20/16 06/30/23 Senior   13,305,852    13,389,014 
Tierpoint LLC a Cash 8.75% + L (1.00% Floor)^ 04/18/16 12/02/22 Second Lien   13,500,000    13,580,190 
Total North America (15.67%)              441,293,730 
                   
Western Europe (5.70%)                  
AI Alabama B.V. a Cash 8.00% + L (1.00% Floor)^^ 07/10/15 07/06/23 Second Lien   6,374,927    6,430,707 
Alpha Bidco SAS a Cash 3.50% + E## 02/12/16 01/29/23 Senior   19,227,176    20,697,336 
AutoForm Engineering GmbH a Cash 4.00% + L^^^ 07/22/16 07/21/23 Senior   3,306,603    3,323,136 
AutoForm Engineering GmbH a Cash 3.75% + E## 07/22/16 07/21/23 Senior   6,125,783    6,729,312 
CFS 811 B.V. a Cash 7.25% + E (0.75% Floor)## 06/12/15 06/21/21 Senior   12,943,310    13,771,060 
Knightrider S.a.r.l. a Cash 3.50% + L (1.00% Floor)^^ 09/25/13 08/14/20 Senior   8,658,867    8,702,724 
Lary 3 AB a Cash 5.00% + E# 08/09/16 07/20/23 Senior   10,188,827    11,096,841 
Mercury BondCo PLC a Cash 8.75% + E### 12/15/16 05/30/21 Senior   26,662,384    30,735,757 
Onex Wizard Acquisition Company II S.C.A. a Cash 3.75% + E# 03/19/15 03/19/22 Senior   7,476,612    8,512,706 
Onex Wizard Acquisition Company II S.C.A. a Cash 3.00% + L (1.00% Floor)^ 03/27/15 03/27/22 Senior   2,157,673    2,170,112 
OT Luxco 3 & Cy S.C.A. a

Cash 8.75% + E (1.00% Floor)#;

PIK 9.00%

05/31/17 05/31/27 Mezzanine   18,352,180    20,662,309 
Peer Holding B.V a Cash 4.25% + E## 02/25/16 02/25/22 Senior   9,084,248    10,471,238 
Photonis Technologies S.A.S. a Cash 7.50% + L (1.00% Floor)^^ 09/27/13 09/18/19 Second Lien   8,555,969    7,518,558 
Springer Science+Business Media Finance BV a Cash 3.50% + L (1.00% Floor)^^ 06/25/15 08/14/20 Senior   9,561,358    9,609,786 
Total Western Europe (5.70%)            160,431,582 
Total Direct Debt (22.63%)            637,262,921 
Total Direct Investments (62.53%)           $1,760,905,801 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

Secondary Investments * (10.01%)  Acquisition
Date
  Fair
Value
 
Asia - Pacific (0.11%)        
Baring Asia Private Equity Fund IV, L.P. a  11/24/09  $41,864 
Carlyle Japan International Partners II, L.P. a  12/28/12   1,215,158 
CVC Capital Partners Asia Pacific III, L.P. a  01/11/13   809,589 
Jerusalem Venture Partners IV, L.P. a  09/30/15   31,811 
TRG Growth Partnership (Offshore) II, L.P. a  08/02/10   285,573 
TRG Growth Partnership (Offshore), L.P. a  08/02/10   9,028 
TRG Growth Partnership II, L.P. a  07/08/10   854,299 
Total Asia - Pacific (0.11%)      3,247,322 
         
North America (7.43%)        
Apollo Investment Fund IX, L.P a  06/01/17   900 
Apollo Investment Fund VII, L.P. a  07/01/10   396,115 
Apollo Overseas Partners (Delaware) VII, L.P. a  10/01/09   158,326 
Bain Capital Fund VIII, L.P. a, f  12/31/15   23,783 
Bain Capital Fund X, L.P. a  06/30/11   15,023,602 
Bain Capital IX Co-Investment Fund, L.P. a  12/31/15   68,367 
Bain Capital Partners IX, L.P. a  12/31/15   343,535 
Bain Capital VIII Co-Investment Fund, L.P. a, f  12/31/15   7,229 
Bain Capital X Co-Investment Fund, L.P. a  06/30/11   289,294 
Bertram Growth Capital II-A, L.P. a  09/30/15   3,627,322 
Carlyle Partners IV, L.P. a  06/30/10   87,969 
Clayton, Dubilier & Rice Fund VIII, L.P. a  03/29/12   6,218,208 
Frazier Healthcare VI, L.P. a  06/30/12   1,199,758 
FS Equity Partners V, L.P. a  08/07/12   873,001 
Genstar Capital Partners V, L.P. a  09/30/15   412,538 
Gridiron Energy Feeder I, LP a, f  05/15/17   31,349,860 
Gryphon Partners 3.5, L.P. a  05/21/13   3,356,073 
Gryphon Partners IV L.P. a  02/08/16   25,931,316 
H.I.G. Bayside Debt & LBO Fund II, L.P. a  12/30/10   932,575 
Harvest Partners V, L.P. a  09/30/11   147,477 
Harvest Partners VII, L.P. a  09/30/11   3,114,522 
Hellman & Friedman Capital Partners VI, L.P. a  12/31/12   1,782,940 
Hellman & Friedman Capital Partners VII, L.P. a  06/30/14   3,439,728 
Highstar Capital III Prism Fund, L.P. a, f  07/01/10   1,048,651 
Investcorp Private Equity 2007 Fund, L.P. a  03/31/11   995,068 
Investcorp Technology Partners III (Cayman), L.P. a  08/19/11   2,229,016 
Irving Place Capital Investors II, L.P. a, f  03/22/10   28,121 
Lee Equity Partners Fund, L.P. a  06/30/17   15,449 
Lee Equity Partners II, L.P. a  08/01/17   2,541,861 
Lee Equity Partners Realization Fund, L.P. a  06/30/17   19,791,868 
Lightyear Fund II, L.P. a  09/30/13   442,194 
Madison Dearborn Capital Partners V, L.P. a  03/31/11   644,794 
MidOcean Partners III, L.P. a  06/30/11   1,568,422 
Monomoy Capital Partners II, L.P. a  09/30/15   1,319,716 
Oak Investment Partners XII, L.P. a  06/28/12   673,663 
Palladium Equity Partners III, L.P. a  08/02/10   371,061 
Pamlico Capital GP I, LLC a  03/31/14   1 
Pamlico Capital GP II, LLC a  03/31/14   22,646 
Pamlico Capital II, L.P. a  03/31/14   3,806,468 
Pamlico Capital Secondary Fund, L.P. a  03/31/14   2,632 
Providence Equity Partners IV, L.P. a  06/30/11   1,815 
Providence Equity Partners V, L.P. a  06/30/11   162,704 
Providence Equity Partners VI -A, L.P. a  06/30/11   9,668,593 
Providence Equity Partners VII-A, L.P. a  06/30/13   1,846,145 
Silver Lake Partners II, L.P. a  06/30/14   200,486 
Silver Lake Partners III, L.P. a  06/30/10   8,475,991 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

Private Equity Investments (continued)

Secondary Investments * (continued)

North America (continued)

  Acquisition
Date
  Fair
Value
 
Silver Lake Partners V, L.P. a  09/30/13  $4,661 
Silver Lake Sumeru Fund, L.P. a  12/18/09   387,422 
SL SPV-1, L.P. a  12/01/17   3,068,602 
Sun Capital Partners V, L.P. a  09/30/13   17,204,471 
TA Atlantic & Pacific VI, L.P. a  09/30/15   452,414 
TA Atlantic and Pacific V, L.P. a  09/30/15   6,472 
TA X, L.P. a  09/30/15   17,455 
TA XI, L.P. a  09/30/15   2,746,795 
TCV VI, L.P. a  09/30/13   904,926 
TCV VII (A), L.P. a  09/30/13   9,403,798 
TorQuest Partners Fund (U.S.) II, L.P. a  09/30/15   188,629 
TPG Partners V, L.P. a  01/04/12   1,259,480 
TPG Partners VI, L.P. a  07/01/10   12,582,966 
Tudor Ventures III, L.P. a  12/31/12   1,638,228 
Warburg Pincus Private Equity X, L.P. a  09/28/12   4,626,092 
Total North America (7.43%)      209,134,214 
         
Western Europe (2.47%)        
3i Eurofund Vb, L.P. a  09/30/09   5,606,128 
3i Growth Capital B, L.P. a  10/01/14   216,987 
Abingworth Bioventures III, L.P. a  09/30/15   69,784 
Abingworth Bioventures V Co-Investment Growth Equity Fund, L.P. a  06/30/12   475,183 
Abingworth Bioventures V, L.P. a, f  06/30/12   410,190 
Advent International GPE VI, L.P. a  09/30/10   1,707,506 
Apax Europe VI - A, L.P. a  07/01/11   146,378 
Apax Europe VII - B, L.P. a  04/30/11   171,146 
Astorg V FCPR a, f  09/30/15   2,947,839 
Astorg VI, FCPI a  06/30/16   4,391,188 
BC European Capital IX, L.P. a  09/30/14   5,221,295 
Candover 2005 Fund, L.P. a  04/06/10   4,625 
Carlyle Europe Partners II, L.P. a  12/28/12   25,118 
Carlyle Europe Partners III, L.P. a  12/28/12   4,050,393 
CCP IX L.P. No.2 a  09/30/14   1,439,707 
CVC European Equity Partners V, L.P. a  07/12/10   1,327,290 
ESP Golden Bear Europe Fund a  12/31/16   23,949,795 
Fourth Cinven Fund, L.P. a  04/16/10   11,527 
Galileo III FCPR a  09/30/15   60,515 
Graphite Capital Partners VI, L.P. a  09/30/15   139,703 
Graphite Capital Partners VII Top-Up a  09/30/15   63,593 
Graphite Capital Partners VII, L.P. a  09/30/15   347,975 
Indigo Capital V, L.P. a  09/30/15   212,902 
Industri Kapital 1997 Fund a  09/30/15   1,526 
Industri Kapital 2000, L.P. a  09/30/15   4,644 
Italian Private Equity Fund IV, L.P. a  01/29/16   24,411 
KKR European Fund III, L.P. a  03/01/11   2,603,380 
Montagu III, L.P. a, e  12/09/09   22 
PAI Europe V a, f  09/30/14   586,512 
Permira Europe II, L.P. a  11/29/13   34,567 
Permira Europe III, L.P. a  09/30/13   53,369 
Permira IV, L.P. a  09/30/13   6,133,178 
Riverside Europe Fund IV, L.P. a  09/30/14   2,133,248 
Terra Firma Capital Partners III, L.P. a  09/30/13   4,869,946 
Total Western Europe (2.47%)      69,441,570 
Total Secondary Investments (10.01%)     $281,823,106 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

Primary Investments * (9.65%)
Asia - Pacific (0.79%)
Baring Asia Private Equity Fund V, L.P. a   12/01/10   $3,976,702 
Hony Capital Fund VIII, L.P. a   10/30/15    8,637,321 
Hony Capital Partners V, L.P. a   12/15/11    9,727,407 
Total Asia - Pacific (0.79%)        22,341,430 
 
North America (6.59%)
Apollo Investment Fund VIII, L.P. a   06/28/13    8,159,418 
Ares Corporate Opportunities Fund IV, L.P. a   04/19/12    8,444,729 
Ares Corporate Opportunities Fund V, L.P. a   12/28/15    1,334,792 
Avista Capital Partners II, L.P. a   01/01/14    425,104 
Avista Capital Partners III, L.P. a   10/03/11    7,874,225 
Bain Capital Fund XII, L.P. a   07/01/17    8,941 
Berkshire Fund IX, L.P. a   03/18/16    2,906,724 
Caltius Partners V-A, L.P. a   12/02/14    4,160,849 
Clayton Dubilier & Rice Fund IX, L.P. a   07/31/13    6,973,922 
Crescent Mezzanine Partners VI, L.P. a   03/30/12    2,601,070 
Genstar Capital Partners VI, L.P. a   09/01/12    8,574,316 
Genstar Capital Partners VII, L.P. a   06/26/15    9,482,229 
Genstar Capital Partners VIII, L.P. a   03/23/17    1,551,598 
GoldPoint Mezzanine Partners IV, L.P. a   12/30/15    4,367,170 
KKR Americas Fund XII L.P. a   09/16/16    171,945 
KKR North America Fund XI, L.P. a   02/01/12    12,254,258 
Kohlberg TE Investors VII, L.P. a   09/15/11    8,684,270 
Kohlberg TE Investors VIII-B, L.P. a   08/04/16    5,001,761 
Leeds Equity Partners VI, L.P. a   11/25/16    3,962,870 
Nautic Partners VII-A, L.P. a   06/27/14    6,376,835 
New Enterprise Associates 14, L.P. a   05/04/12    7,338,087 
New Mountain Capital V, L.P. a   06/29/17    1,653,676 
NexPhase III-A,L.P. a   09/01/16    10,353,487 
Oak Hill Capital Partners IV, L.P. a, f   04/28/17    2,895,260 
Patria - Brazilian Private Equity Fund IV, L.P. a   06/30/11    5,747,511 
PennantPark Credit Opportunities Fund II, L.P. a   08/03/12    10,817,698 
Silver Lake Partners IV, L.P. a   07/30/12    10,676,745 
Sumeru Equity Partners Fund, L.P. a, f   04/27/15    3,188,509 
Thompson Street Capital Partners IV, L.P. a   12/10/15    5,599,796 
TPG Partners VII, L.P. a   03/01/16    7,729,143 
Trident VII, L.P. a   09/22/16    2,532,048 
Welsh, Carson, Anderson & Stowe XII, L.P. a   12/19/14    7,469,748 
Windjammer Senior Equity Fund IV, L.P. a   02/06/13    6,328,544 
Total North America (6.59%)       185,647,278 
 
Rest of World (0.10%)
Altra Private Equity Fund II, L.P. a   12/07/12    2,085,072 
Polish Enterprise Fund VIII, L.P. a   09/15/17   713,285 
Total Rest of World (0.10%)       2,798,357 
 
Western Europe (2.17%)
Advent International GPE VII-B, L.P. a   07/01/12    13,978,360 
Advent International GPE VIII-C, L.P a   03/22/16    4,628,360 
Advent Latin American Private Equity Fund VI-H L.P. a   10/17/14    4,500,035 
Bain Capital Europe Fund IV, L.P. a   09/01/14    3,815,097 
CapVest Equity Partners III B, L.P. a   08/30/13    4,906,778 
Carlyle Europe Partners IV, L.P. a   08/27/13    1,223,402 
CVC Capital Partners VI (A) L.P. a, f   07/05/13    7,505,255 
EQT Mid-Market (No.1) Feeder L.P. a   07/01/16    4,399,050 
EQT VI (No.1), L.P. a   07/01/11    4,084,287 
HgCapital 8 L.P. a, b   12/19/16     
HgCapital Mercury 2 a   02/15/17    6,917 
Index Ventures Growth III (Jersey) L.P. a   03/18/15    5,030,939 

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

   Acquisition
Date
  Fair
Value
 
Private Equity Investments (continued)
Primary Investments * (continued)
Nordic Capital IX, L.P. a  07/18/17  $3,873 
PAI Europe VI -1, L.P. a  03/12/15   5,583,469 
Sixth Cinven Fund (No.3) L.P. a, f  05/01/16   1,452,966 
Total Western Europe (2.17%)      61,118,788 
Total Primary Investments (9.65%)     $271,905,853 
         
Total Private Equity Investments (Cost $1,954,125,851) (82.19%)     $2,314,634,760 

 

Short-Term Investments (12.06%) Interest Acquisition
Date
Maturity
Date
  Principal   Fair
Value
 
U.S. Government Treasury Obligations (12.06%)          
U.S. Treasury Bill g 1.11% 03/02/17 03/01/18  $60,000,000   $59,893,686 
U.S. Treasury Bill g 1.15% 01/05/17 01/04/18   70,000,000    69,993,394 
U.S. Treasury Bill g 1.20% 11/24/17 02/01/18   70,000,000    69,928,812 
U.S. Treasury Bill g 1.18% 07/20/17 01/18/18   70,000,000    69,961,655 
U.S. Treasury Bill g 1.30% 09/07/17 03/08/18   30,000,000    29,929,920 
U.S. Treasury Bill g 1.31% 09/14/17 03/15/18   40,000,000    39,896,400 
Total U.S. Government Treasury Obligations (12.06%)        339,603,867 
                 
Total Short-Term Investments (Cost $339,603,180)(12.06%)       $339,603,867 
                 
Total Investments (Cost $2,383,552,991)(98.33%)       $2,769,036,180 
                 
Other Assets in Excess of Liabilities (1.67%)         $46,955,902 
                 
Net Assets (100.00%)         $2,815,992,082 

 

*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 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 Fund.

 

^The interest rate on these loans is subject to the greater of a LIBOR floor or 1 month LIBOR plus a base rate. The 1 month LIBOR as of December 31, 2017 was 1.56%.

 

^^The interest rate on these loans is subject to the greater of a LIBOR floor or 3 month LIBOR plus a base rate. The 3 month LIBOR as of December 31, 2017 was 1.56%.

 

#As of December 31, 2017, 1 month Euribor was -0.37%.

 

##As of December 31, 2017, 3 month Euribor was -0.33%.

 

###As of December 31, 2017, 6 month Euribor was -0.27%.

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

aPrivate equity investments are generally issued in private placement transactions and as such are generally restricted as to resale. Each investment may have been purchased on various dates and for different amounts. The date of the first purchase is reflected under Acquisition Date as shown in the Schedule of Investments.Total fair value of restricted investments as of December 31, 2017 was $2,314,634,760, or 82.19% of net assets. As of December 31, 2017, the aggregate cost of each investment restricted to resale was $20,708,341 $11,675,207 $3,653,434 $1,550,134 $323,690 $280,000 $38,102,078 $2,204,592 $1,607,800 $18,761,057 $8,992,800 $11,854,788 $279 $1,226,349 $4,168,272 $11,001,036 $17,127,003 $1,932,914 $8,571,126 $8,700,000 $24,699,091 $35,120,979 $11,285,911 $3,600,239 $5,648,649 $30,000,000 $10,950,000 $882,243 $21,663,832 $115,259 $28,280,767 $5,000,000 $3,373,063 $78,652,850 $15,452,333 $10,963,062 $751,757 $2,904,191 $25,583,085 $10,515,842 $139,844 $9,512,160 $4,632,829 $9,757,979 $2,594,651 $6,939,071 $9,470,050 $498,775 $2,823,797 $10,837,467 $16,909,485 $89,141,721 $114,503 $86,105,773 $378,368 $17,488,457 $27,818,080 $14,672,982 $10,645,050 $1,142,031 $16,957,983 $73,838 $5,474,829 $3,081,520 $393,903 $66,312 $9,986,563 $116,790 $15,971,593 $10,158,828 $12,156,155 $7,071,628 $12,811,375 $1$6,958,237 $3,679,018 $3,001,775 $1 $1 $1 $16,271,348 $18,229,510 $26,713,800 $1 $13,987,704 $20,335,000 $2,676,844 $9,219,826 $9,900,000 $18,146,266 $5,382,000 $21,638,400 $20,743,425 $1,973,795 $6,360,072 $10,374,758 $21,943,362 $3,859,283 $40,546,000 $29,325,143 $6,208,274 $5,870,625 $1 $1 $7,734,414 $1 $21,816,000 $7,147,517 $2,985,055 $9,525,458 $6,061,071 $9,210,778 $10,373,822 $11,850,000 $11,177,489 $13,171,452 $12,870,000 $1 $6,279,303 $19,131,040 $3,306,603 $5,890,176 $12,943,310 $7,931,742 $10,137,883 $26,129,142 $7,446,283 $2,145,674 $17,989,307 $9,478,805 $8,282,969 $9,559,245 $1 $66,240 $66,182 $1,680,903 $60,717 $227,229 $53,395 $779,212 $900 $498,255 $88,149 $68,433 $6,386,362 $109,138 $477,394 $6,438 $110,508, $3,856,485, $6,392 $354,790 $746,615 $1,158,141 $449,183 $31,474,815 $1,184,381 $23,465,917 $666,647 $140,635 $2,923,734 $757,463 $938,630 $1,044,659 $1 $1,514,699 $39,239 $15,488 $2,580,090 $14,149,116 $4,361,621 $161,144 $157,167 $1,179,255 $1,499,892 $210,582 $6,882, $43,700 $115,089 $123,048 $1 $428,308 $9,923,864 $1,036,915 $183,319 $3,821,349 $4,661 $160,873 $3,068,602 $24,698,450 $420,729 $65,307 $108,082 $1,276,353 $488,162 $1 $974,506 $2,173,136 $10,753,889 $1,896,043 $3,610,741 $1,962,739 $59,090 $33,096 $935,982 $488,184, $964,741 $212,957 $507,211 $3,595,407 $4,381,933 $3,364,820 $245,218 $130,919 $5,360,725 $3,609,304 $8,283 $16,158,305 $103,772 $1 $1,020 $58,075 $314,412 $181,332 $120,293 $486 $1 $801,384 $72,372 $359,595 $111,689 $416,044 $6,506,769 $1,673,737 $2,140,762 $2,785,353 $8,653,633 $7,432,628 $6,075,539 $4,885,605 $1,401,668 $347,716 $7,889,950 $8,941 $2,994,393 $4,282,542 $6,436,708 $2,249,568 $5,367,287 $7,964,211$1,954,104 $4,135,617 $379,114 $6,993,717 $7,140,137 $5,130,985 $4,322,596 $608,495 $4,444,083 $1,832,119 $12,186,681 $4,181,449 $4,001,216 $9,470,393 $8,176,959 $3,006,334 $5,385,118 $6,044,362 $2,736,805 $5,936,230 $5,635,280 $2,543,655 $702,876 $8,434,178 $4,585,000 $2,586,153 $3,109,954 $1,962,411 $1,065,704 and $6,278,553, $5,238,262 $1,014,537 $6,384 $5,039,848 $3,822 $3,849,476 $1,501,142, respectively, totaling $1,954,125,851.

 

bInvestment has been committed to but has not been funded by the Fund.

 

cRepresents an affiliated issuer.

 

dInvestment does not issue shares.

 

eInvestment holds balance in escrow account.

 

fNon-income producing.

 

gEach issue shows the rate of the discount at the time of purchase.

 

Legend:

 

BBSY - Bank Bill Swap Bid Rate

E - Euribor

L - Libor

PIK - Payment-in-Kind

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

A summary of outstanding financial instruments at December 31, 2017 is as follows:

 

Forward Foreign Currency Contracts
Settlement Date Counterparty  Currency
Purchased
   Currency
Sold
   Value   Unrealized Appreciation (Depreciation) 
March 22, 2018 Bank of America  $263,891,002   222,100,000   $267,823,088   $(3,932,086)
March 22, 2018 Barclays Capital  $115,410,375   £86,000,000   $116,653,869    (1,243,494)
                    $(5,175,580)

 

Under Section 2(a)(3) of the Investment Company Act, a portfolio company is defined as “affiliated” if a Fund owns five percent or more of its outstanding voting securities. The Fund held at least five percent of the outstanding voting securities of the following companies as of December 31, 2017:

 

  

Shares

as of

December 31,

2017

  

Fair Value

as of

March 31,

2017

  

Gross

Additions(1)

  

Gross

Reductions(2)

  

Change in

Unrealized

Gains (Losses)

  

Fair Value

as of

December 31,

2017

  

Affiliated

Income

 
Non-Controlled Affiliates                                   
AAVAS Financiers Limited   6,475,083   $28,980,774   $-   $-   $8,619,510   $37,600,284   $- 
Astorg Co-Invest SGG, FCPI(3)   -    13,201,136    3,085,450    -    6,913,334    23,199,920    - 
Camelia Investment 1 Limited(3)   -    -    89,141,721         2,480,638    91,622,359      
Capvis IV Co- Investors Faster L.P.(3)   -    16,794,854    749    -    18,356,232    35,151,835    - 
ECP Holding Company, LLC   9,753,907    8,990,000    527,273    -    1,727,059    11,244,332    - 
Huntress Co-Investment L.P. (3)   -    44,255,297    -    -    5,293,445    49,548,742    - 
MHS Acquisition Holdings, LLC*   7,319,607    6,719,233    600,374    -    240,600    7,560,207    - 
MHS Blocker Purchaser L.P.(3) *   -    28,280,767    -    -    3,539,603    31,820,370      
Onecall Holdings, L.P.(3)   -    -    78,652,850         -    78,652,850      
Quadriga Capital IV Investment Holding II L.P.(3) *   -    15,327,237    -    -    3,705,608    19,032,845    - 
Total Non-Controlled Affiliates       $162,549,298   $172,008,417   $-   $50,876,029   $385,433,744   $- 

 

(1)Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, the accretion of discounts and the exchange of one or more existing securities for one or more new securities.
(2)Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales and the exchange of one or more existing securities for one or more new securities.
(3)Investment does not issue shares.
*The financial statements for the period ended March 31, 2017 incorrectly omitted these investments as affiliates. Fund management has evaluated the impact of this omission on the previously issued financial statements as of and for the year ended March 31, 2017 taken as a whole and concluded that such financial statements were not materially misstated. However, in order to correctly present the above affiliate investments for the period ended December 31, 2017, the previously issued financial statements were revised to correct for this classification.

 

 

 

Partners Group Private Equity (Master Fund), LLC

(a Delaware Limited Liability Company)

 

Consolidated Schedule of Investments —

December 31, 2017 (Unaudited) (continued)

 

 

The information contained in this section should be read in conjunction with the Fund’s audited consolidated financial statements contained in its annual report for the year ended March 31, 2017.

 

Foreign Currency Exchange Contracts:

 

The Fund may enter forward foreign currency exchange contracts as a way of managing foreign exchange rate risk. The 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 Fund’s foreign currency hedging transactions is to reduce the risk that the U.S. Dollar value of the 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, 2017 through December 31, 2017, the Fund entered into 20 long/short forward foreign currency contracts. The Fund had $(19,872,663) in net realized gains (losses), and a $(8,078,066) change in net unrealized appreciation (depreciation) on forward foreign currency contracts. The outstanding forward foreign currency exchange contract amounts at December 31, 2017 are representative of contract amounts during the period.

 

Investments held by the Fund include short-term investments, 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 and Debt 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 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 Fund does not apply a blockage discount to the quoted price for these investments, even in situations where the 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 the 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 are equity and debt 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 Investment operates, comparable market transactions, 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, brokers quotes 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, 2017 (Unaudited) (continued)

 

 

The following table presents the Fund’s investments at December 31, 2017 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 
Common Stocks  $114,797,553   $   $   $114,797,553 
Direct Investments:                    
Direct Equity   50,982,199        1,072,660,682    1,123,642,881 
Direct Debt           637,262,921    637,262,921 
Total Direct Investments*  $50,982,199   $   $1,709,923,603   $1,760,905,802 
Secondary Investments*           281,823,105    281,823,105 
Primary Investments*           271,905,853    271,905,853 
Short-Term Investments   339,603,867            339,603,867 
Total Investments  $505,383,619   $   $2,263,652,561   $2,769,036,180 
Other Financial Instruments                    
Foreign Currency Exchange Contracts  $(5,175,580)  $   $   $(5,175,580)
Total Foreign Currency Exchange Contracts  $(5,175,580)  $   $   $(5,175,580)

 

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, 2017

   Realized gain/(loss)  

Net change in

unrealized

appreciation/ (depreciation)

  

Gross

purchases

  

Gross

sales

  

Net Amortization

of premium/

discount

  

Net

transfers in

or out of

Level 3

  

Balance as of

December 31, 2017

Direct Investments:                                            
Direct Equity   $670,787,633   $1,883,896   $65,873,032   $348,227,893   $(21,517,969)  $-   $7,406,197-   $1,072,660,682
Direct Debt    702,087,168    1,708,862    13,116,362    80,700,051    (160,397,096)   47,574    -   637,262,921
Total Direct Investments*   $1,372,874,801   $3,592,758   $78,989,394   $428,927,944   $(181,915,065)  $47,574   $7,406,197   $1,709,923,603
Secondary Investments*    258,426,226    (3,085,546)   36,401,740    80,262,843    (90,182,158)   -    -   281,823,105
Primary Investments*    202,368,793    (43,335)   26,055,298    84,594,105    (41,069,008)   -    -   271,905,853
Total   $1,833,669,820   $463,877   $141,446,432   $593,784,892   $(313,166,231)  $47,574   $7,406,197   $2,263,652,561

 

Transfers between levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur. For the period ended December 31, 2017, there were no transfers between levels.

 

The amount of the net change in unrealized appreciation/(depreciation) for the period ended December 31, 2017, relating to investments in Level 3 assets still held at December 31, 2017 is $141,446,432.

 

*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 Fund. 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 Fund reasonably determines that the strict application of the above definitions would not reflect the economic substance of any Investment, the 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, 2017 (Unaudited) (continued)

 

 

The Fund’s Valuation Procedures (the “Valuation Procedures”) have been approved by the Fund’s Board of Managers (the “Board”). The Valuation Procedures are implemented by Partners Group (USA) Inc. (the “Adviser”) and the Fund’s third party administrator, both of which report to the Board. For third-party information, the Fund’s administrator monitors and reviews the methodologies of the various pricing services employed by the Fund. The Adviser employs valuation techniques for Private Equity Investments held by the Fund, which include discounted cash flow methods and market comparables. The Adviser oversees the valuation of the 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 Fund that hold Private Equity Investments held by the Fund. In such cases, the Adviser may value such Private Equity Investments in consultation with its affiliates.

 

The valuations attributed to investments held by the Fund and other clients of the Adviser might differ as a result of differences in accounting, regulatory and other factors applicable to the Fund and the other clients.

 

The following is a summary of quantitative information about significant unobservable valuation inputs approved by the Adviser for Level 3 Fair Value Measurements for investments held as of December 31, 2017:

 

Type of Security  Fair Value at 12/31/2017 (000’s)*  Valuation Technique(s)   Unobservable Input

Range

(weighted average)

Direct Investments:            
 Direct Equity  $732,962  Market comparable companies   Enterprise value to EBITDA multiple 5.00 x – 17.60 x (12.09 x)
    37,600  Market comparable companies   Price to book ratio 3.70 x -3.70 x (3.70 x)
    12,829  Market comparable companies   Enterprise value to sales multiple 0.90 x -2.00 x (1.04 x)
    5,451  Reported fair value   Reported fair value n/a - n/a (n/a)
    512  Exit price   Recent transaction price n/a - n/a (n/a)
    284,260  Recent financing   Recent transaction price n/a - n/a (n/a)
 Direct Debt  $10,849  Market comparable companies   Enterprise value to EBITDA multiple 7.24 x - 8.40 x (7.78 x)
    256,622  Discounted cash flow   Discount factor 7.28% - 12.49% (9.92%)
    349,455  Broker quotes   Indicative quotes for an inactive market n/a - n/a (n/a)
    12,078  Reported fair value   Reported fair value n/a - n/a (n/a)
    22  Exit price   Recent transaction price n/a - n/a (n/a)
    11,505  Recent financing   Recent transaction price n/a - n/a (n/a)
Primary and Secondary Investments  $550,297  Adjusted reported net asset value   Reported net asset value n/a - n/a (n/a)
    3,432  Adjusted reported net asset value   Fair value adjustments n/a - n/a (n/a)

 

*Level 3 fair value includes accrued interest.

 

Level 3 Direct Equity Investments valued by using an unobservable input factor are directly affected by a change in that factor. For Level 3 Direct Debt Investments, the 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 rate 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 March 1, 2018  

 

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 March 1, 2018  

 

By (Signature and Title)* /s/ Justin Rindos  
  Justin Rindos, Chief Financial Officer  
  (Principal Financial Officer)  
     
Date March 1, 2018  

 

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